{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Forside","1.1 Alle bedrifter","1.2 Alle konv","1.3 Alle øko","1.4 Heltid alle","1.4A Heltid u. mink","1.5 Heltid konv","1.6 Heltid øko","1.7 Deltid alle","1.8 Deltid konv","1.9 Deltid øko","2.1 Planteavl alle","2.2 Planteavl konv gns","2.3 Planteavl konv bedste","2.4 Planteavl øko gns","2.5 Planteavl konv 0-200 ha","2.6 Planteavl konv 200-400 ha","2.7 Planteavl konv >400 ha","3.1 Kvæg alle","3.2 Kvæg konv gns","3.3 Kvæg konv bedste","3.4 Kvæg øko gns","3.5 Kvæg øko bedste","4.1 Svin alle","4.2 Svin øko gns","4.3 Frav. konv gns","4.4 Frav. konv bedste","4.5 Smågrise konv gns","4.6 Smågrise konv bedste","4.7 Int. konv gns","4.8 Int. konv bedste","4.9 Slagtesvin konv gns","4.10 Slagtesvin konv bedste","5.1 Mink gns","5.2 Mink bedste","5.3 Fjerkræ konv gns","5.4 Æg konv gns","5.5 Slagtekyllinger konv gns"],"not_rendered":{"charts":0,"images":623,"macros":1,"external_links":0,"defined_names":0,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,1,2,6],[1,12,2,16],[16,1,17,6]]}
[]
[null,"1. Driftgren"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"2. Årstal"]

{"sheet":"1.1 Alle bedrifter","index":1,"n_rows":829,"n_cols":12,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:31:22 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 99999999999999999)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",4566,5308,5877,6650,6644,7006,7214,7442,7544,7715]
["Antal vejet",17809,25167.01,26024.01,26856.53,28177.58,29182.83,29787.42,30099.72,31292.87,31194.26]
["Kredsnummer",285,304,309,310,307,315,313,327,316,299]
["Ejendomsnummer",3929,3895,3984,3892,3920,3893,3877,3829,3631,3745]
["Landbrugsareal, ha",137,101,98,95,91,88,86,84,82,82]
["Årskøer",32,22,22,21,20,19,19,19,19,18]
["Årssøer",58,40,40,38,35,35,34,32,32,34]
["Antal slagtesvin produceret",1051,679,744,677,687,670,677,652,652,748]
["Antal minktæver",90,106,130,119,114,115,116,103,94,82]
["Dyreenheder",114,79,82,78,77,74,76,76,73,74]
["Beregnet antal normtimer",3586,2778,2824,2722,2654,2597,2609,2547,2486,2491]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1409987,1021710,876728,886776,733772,806566,812167,811686,865604,726289]
["Bruttoudbytte Kvæg",1099862,781934,785037,767509,601154,587702,640645,628491,571955,553144]
["Bruttoudbytte Svin",1557265,1106147,792834,905935,842434,682083,720495,770200,765606,754904]
["Bruttoudbytte andre husdyr",295384,209231,249590,286326,270375,346822,424641,587817,480934,349330]
["Skovindtægter",6524,5686,6187,5082,3635,4973,0]
["Maskinstationsindtægter",84228,67728,71928,85307,81659,81200,70040,55432,56129,74296]
["Andre landbrugsindtægter",170717,93709,98648,125122,87499,85585,93714,77339,74758,91836]
["Bruttoudbytte ialt",4623968,3286146,2880952,3062057,2620529,2594931,2761701,2930965,2814986,2549798]
[null,null,null,null,""]
["Stykomkostninger Mark",-408539,-306320,-279288,-285310,-279800,-257995,-242762,-240639,-224051,-208374]
["Korn inkl. IO",-306583,-223181,-220704,-190141,-169751,-185092,-192839,-1130918,-1012436,-900548]
["Færdigblanding mv.",-983697,-682477,-717430,-661123,-639737,-628392,-699548]
["Eget grovfoder inkl. IO",-204720,-140239,-139017,-137681,-123197,-122523,-122845]
["Øvrige stykomkostninger husdyr",-221462,-155530,-155701,-146534,-136862,-134007,-134847,-124842,-117038,-113007]
["Skovomkostninger",-3677,-2865,-2641,-2717,-2958,-1869,0]
["Stykomkostninger i alt",-2128677,-1510612,-1514782,-1423505,-1352305,-1329878,-1392840,-1496399,-1353525,-1221928]
[null,null,null,null,""]
["Dækningsbidrag",2495290,1775534,1366170,1638551,1268224,1265052,1368861,1434565,1461461,1327870]
[null,null,null,null,""]
["Energi og brændstof",-130706,-104438,-116806,-103155,-97650,-97273,-116312,-118240,-119531,-114437]
["Maskinstation",-205676,-148509,-141573,-133791,-125699,-118645,-120875,-115267,-115772,-105934]
["Vedligeholdelse",-268691,-181584,-179664,-172762,-160788,-154412,-158433,-155334,-144205,-139910]
["Investeringer over driften",-16001,-12753,-11343,-12592,-10460,-11682,-12544,-18671,-12336,-11725]
["Lønomkostninger",-372337,-255116,-254240,-238462,-210940,-208242,-211124,-185451,-157954,-155999]
["Ejendomsskat og forsikringer",-97503,-75449,-74396,-71050,-68727,-65164,-63934,-60004,-55675,-54740]
["Diverse omkostninger",-137590,-109531,-109107,-106589,-101807,-107761,-105676,-101749,-96069,-96256]
["Kontante kapacitetsomkostninger",-1228504,-887382,-887129,-838401,-776071,-763179,-788899,-754717,-701542,-679002]
[null,null,null,null,""]
["Afskrivninger",-444144,-333723,-337906,-332083,-321185,-304825,-304423,-285890,-267323,-263326]
["Nedskrivninger",-11582,-8977,-11075,-11092,-6232,-8821,-10450,-8944,-18403,-3809]
["Tab/gevinst",22086,5663,13079,6765,9366,10796,11022,13329,8951,7536]
["Kapacitetsomkostninger i alt",-1662144,-1224419,-1223031,-1174811,-1094123,-1066029,-1092750,-1036222,-978316,-938601]
[null,null,null,null,""]
["Resultat af primær drift",833147,551115,143139,463741,174101,199023,276111,398344,483145,389270]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",308964,234856,236590,226700,221756,222154,223669,218492,219501,210171]
[null,null,null,null,""]
["Forpagtningsindtægt",56722,44462,46542,39728,35187,29744,29908,24541,20948,20921]
["Forpagtningsafgift",-226180,-149553,-145748,-144622,-124756,-126710,-129134,-118170,-109667,-106305]
["Renteindt, landbrug og fin.tilskud",15883,10678,12592,11907,11558,12702,15735,13442,12444,13317]
["Realiseret gevinst/tab finansaktiver",-10110,-4276,-11418,-13457,-6974,-21606,-21046,-22057,-22760,-40589]
["Renteudgifter, landbrug",-269240,-232513,-238336,-249698,-251191,-257476,-276439,-260118,-301978,-305212]
["Finansomkostninger ialt, landbrug",-432926,-331201,-336368,-356144,-336177,-363346,-380975,-362362,-401012,-417866]
[null,null,null,null,""]
["Driftsresultat",709186,454770,43362,334297,59680,57831,118804,254501,301599,181629]
[null,null,null,null,""]
["Ejerløn",-383087,-389397,-395394,-395935,-216459,-208216,-209456,-216850,-215834,0]
["Korr. værdiændring stambes/foderbeh.",17661,-8778,-10376,-3759,-19824,-678,-3013]
["Driftsresultat efter ejerløn mv.",343761,56595,-362408,-65396,-176602,-151062,-93664]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-5451,-4735,-5018,-4043,-4257,-716,-1315,-801,-674,-710]
["Nedskrivning immaterielle aktiver",-1714,-681,-1773,-1188,-1713,-5716,-68228,-53850,-39853,-97711]
["Gevinst/tab immaterielle aktiver",1254,10633,15897,12257,13217,12297,25724,22349,2517,9597]
["Anden virksomhed og engangsposter",105361,82511,60435,73176,61561,61040,55823,61945,55399,49180]
["Renteindtægter, privat",8200,9044,10429,8917,8785,9488,5603,5116,5498,6011]
["Renteudgifter, privat",-21711,-20135,-20929,-22842,-23393,-31416,-34385,-31004,-36543,-38628]
["Urealiseret regulering værdipapirer",67667,77793,-34910,51956,25031,39268,29805,60821,28160,-30599]
["Urealiseret regulering gæld",3449,-3141,-3809,1915,505,22437,-6895,11630,-33135,-30237]
["Værdiændring inv. ejendomme og tilknyttede virks.",97,-6,-156,"",460,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",866118,606045,63590,454166,139877,164411,124911,330679,282960,48562]
[null,null,null,null,""]
["Private indtægter/omkostninger",354291,402597,382377,373843,354264,370850,359434,356414,350174,337889]
[null,null,null,null,""]
["Årets resultat før skat",1220409,1008642,445967,828009,494141,535261,484346,687093,633134,386451]
[null,null,null,null,""]
["Skat af årets resultat",-441003,-361231,-179669,-276550,-180970,-174997,-178143,-239296,-189520,-140482]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",19437114,15292367,15184402,14573368,14381529,13755805,13542849,13149899,12767904,12988807]
["Stamplanter",1642,814,602,455,495,0,0]
["Betalingsrettigheder EU",15585,15176,17902,19268,23122,34366,39073,47356,46786,47116]
["Mælkekvoter og andre leveringsrettigheder",11021,8093,6103,6673,6547,10468,10532,75879,120454,160277]
["Inventar og maskiner",1797097,1283849,1266585,1287290,1236963,1237632,1251475,1200943,1121717,1149058]
["Besætning",1140032,881066,825453,819398,803156,729578,745241,765367,743801,686115]
["Beholdning",847542,581761,534489,548499,489627,520835,497793,493770,485477,429226]
["Tilgodehavende",974857,767024,818439,771174,754600,676583,669776,653245,626671,559178]
["Andelskapital og financielle kontrakter",650368,475484,432799,400734,377663,341858,308375,274520,247452,246127]
["Landbrugsaktiver i alt",24875257,19305634,19086775,18426859,18073701,17307126,17065114,16660979,16160262,16265904]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1469988,1391278,1386642,1389317,1413938,1440725,1377333,335990,339104,335935]
["Private aktiver",397086,347155,345571,346105,344141,175593,167303,1137747,1140379,1120602]
["Øvrige aktiver udenfor landbrug",190870,137164,158052,153477,146247,183934,192312,187219,161012,179954]
["Værdipapirer og indlån",1290402,958275,892040,910119,826900,817759,783237,733256,712927,744420]
["Hensættelser (positive)",35423,29292,37497,37880,46910,54233,57527]
[null,null,null,null,""]
["Aktiver i alt",28259026,22168798,21906576,21263757,20851838,19979370,19642826,19055191,18513684,18646815]
[null,null,null,null,""]
["Ansvarlig lånekapital",-38227,-30231,-26345]
["Realkreditinstitutter",-12263466,-9196969,-9083203,-8829422,-8654720,-8119871,-8178242,-7831740,-7737659,-7706409]
["Pengeinstitutter",-1425229,-1196731,-1309461,-1352286,-1447628,-1354097,-1381966,-1370066,-1326016,-1322612]
["Pante- og gældsbreve",-140729,-91322,-96359,-89087,-82170,-77376,-71587]
["Anden langfristet gæld",-208315,-138520,-118682,-136269,-147217,-15643,-11920]
["Anden gæld",-1494085,-1022848,-1032206,-1058558,-940333,-953537,-1019702,-969961,-967953,-915341]
["Kassekredit",-627373,-540992,-689749,-625692,-694501,-674530,-677689,-653100,-656782,-618351]
["Gæld i alt",-16197423,-12217612,-12356005,-12120701,-11966570,-11195053,-11341106,-10824867,-10688410,-10562713]
[null,null,null,null,""]
["Hensættelser (negative)",-3333769,-2673205,-2566687,-2497538,-2467853,-2246889,-2117906,-2066774,-1878436,-1939501]
[null,null,null,null,""]
["Egenkapital",8727834,7277981,6983884,6645518,6417416,6537428,6183814,6163550,5946837,6144601]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",801036,526190,93296,393549,106634,96841,145820,290530,325980,198168]
["Private indtægter",354291,402597,382377,373843,354264,370850,359434,356414,350174,337889]
["Resultat før regulering og skat",1155326,928787,475673,767391,460898,467691,505255,646944,676153,536057]
[null,null,null,null,""]
["Privat",-247641,-255205,-239955,-250051,-248293,-251011,-251837,-272398,-262422,-263672]
["Formueindtægter/-udgifter",-17439,-14051,-13738,-12219,-17490,-32995,-29556,-29709,-24811,-28744]
["Privat udtræk",-265080,-269255,-253693,-262270,-265783,-284005,-281393,-288847,-277220,-274710]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",26460,-25279,-12673,"",-14176,-16313,-17619,-23404,-14439,-13769]
["Betalt skat",-277445,-234452,-173603,-196321,-147750,-163163,-159719,-176311,-148500,-139476]
["Ændring i udskudt skat",-163558,-126779,-6066,-80229,-33217,-11833,-18424,-62985,-41021,-1006]
["Skat af årets resultat",-441003,-361231,-179669,-276550,-180970,-174997,-178143,-239296,-189520,-140482]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",475704,273022,29639,200480,-31,-7624,28100,95111,195317,120865]
["Regulering ialt fra resultat",64986,79860,-29551,61064,32783,67570,-20909,40149,-42984,-149660]
["Værdireguleringer",103758,55568,46588,91050,-27166,41073,127909,61436,25226,-388451]
["Pensionsindbetaling",-54207,-42713,-29229,-32239,-25654,-28609,-35788,-54434,-40190,-36370]
["Øvrige egenkapitalbevægelser",-157,0,0,313,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",590398,365740,17230,320221,-19608,72410,99311,146104,137523,-487097]
[null,null,null,null,""]
["Egenkapital primo",8138001,6913999,6964118,6325258,6437100,6466694,6083975,6019637,5810037,6631988]
[null,null,null,null,""]
["Egenkapital ultimo",8727834,7277981,6983884,6645518,6417416,6537428,6183814,6165741,5947560,6144892]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1220409,1008642,445967,828009,494141,535261,484346,687093,633134,386451]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",108095,-76718,-12532,11071,-41849,-11282,0,2734,-132639,-79632]
["Afskrivninger m.v., landbrug",439551,331820,326795,329382,310805,296984,347670,313806,314819,348369]
["Afskrivninger andre erhverv",12191,11144,15534,14903,16616,13593,11284,9862,10292,9834]
["Regulering I/S",-15510,-13322,-2638,-7569,-4182,0,0,6432,476,461]
["Gevinst/tab finansaktiver",-2132,-2383,-2713,-4469,-3506,-1611,-1771,-1515,-2205,-1094]
["Urealiseret regulering finansaktiver",-67449,-77784,34848,-52122,-25031,-39268,-29805,-60821,-28160,30599]
["Gevinst/tab gæld",1048,11960,6997,5970,1280,12468,6441,2376,6634,6020]
["Urealiseret regulering gæld",-3449,3141,3809,1915,-505,-22437,6895,-11630,-33135,-30237]
["Øvrige tilbageførsler",-21502,-12098,-2369,-3812,-3995,276,442]
["Tilbageførsel i alt",450815,175759,367732,291439,249632,260005,341155,258511,334991,424426]
[null,null,null,null,""]
["Betalt skat",-274817,-234394,-173558,-196321,-147616,-163548,-158335,-176311,-148500,-139476]
["Privat",-248097,-256723,-239955,-250051,-248293,-251011,-251837,-272398,-262422,-263672]
["Afskrivninger privat tlbf.",25834,20394,20630,21457,19514,20341,20710,19756,18067,20060]
["Formueindtægter/-udgifter",-17439,-14051,-13738,-12219,-17490,-32995,-29556,-29709,-24811,-28744]
["Pensionsindbetaling",-54705,-43353,-29036,-32239,-24444,-29655,-38203,-54434,-40190,-36370]
["Privat udtræk, skat og pension i alt",-569225,-528127,-435657,-468586,-418329,-456867,-457222,-525391,-463846,-443033]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",34272,-17583,-9383,-22814,-17738,-17561,-19157,-23404,-14439,-13769]
[null,null,null,null,""]
["Til invest og afdrag",1136299,638692,368659,628047,307706,314085,350977]
[null,null,null,null,""]
["Besætning (realforskydning)",-87645,16035,2363,-23496,-10194,-912,42982,-6859,-67288,-76621]
["Beholdninger (realforskydninger)",-36389,-89408,75303,-34960,24902,-24932,11365,9606,-65334,-3011]
["Flerårige afgrøder",-10,8,-50,26,15,0,-6,-13,-17,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1012255,565327,446274,569618,322429,288241,405318,426700,371640,288212]
[null,null,null,null,""]
["Investeringer"]
["Jord",-165538,-202841,-185843,-184611,-200005,-172007,-125520,-157934,-119409,-131329]
["Immaterielle aktiver",-2267,-2092,-1538,-1222,-1706,95,-2623,-7132,-2966,-6122]
["Grundforbedring",-8811,-4403,-5414,-4135,-4923,-6186,-5898,-4908,-4534,-3644]
["Stamplanter",-205,-106,-39,455,-112,0,0]
["Driftsbygninger",-125980,-74603,-95541,-105539,-114377,-109110,-139194,-113240,-119047,-107745]
["Inventar markbrug",-194846,-118440,-93816,-117325,-91682,-100450,-100607,-131849,-100541,-97973]
["Inventar husdyrbrug",-79499,-55319,-55900,-59571,-47073,-52457,-57744,-63861,-57692,-48879]
["Inventar andet",-5566,-3462,-2064,-6666,-3271,-5083,-3763,-383,-6333,-2641]
["Beboelse, landbrug",-43457,-31022,-35478,-33047,-37532,-42913,-37337,-61076,-41212,-53252]
["Private aktiver",-54560,-42097,-37324,346105,-29570,-24963,-25990,-31371,-28721,-23007]
["Aktiver udenfor landbrug",-17065,-2919,-8011,-19887,-28748,-25418,-32181,-40648,-23772,-28653]
["Investeringer ialt",-697794,-537302,-520967,-568894,-558998,-538494,-530856,-612403,-504228,-503245]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",314460,28025,-74693,724,-236569,-250253,-125538,-185704,-132588,-215033]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-82438,-63779,-15410,-77117,-16513,51287,-66652,-22619,-86717,-35591]
["Realkreditinstitutter",-17733,86266,49960,-8829422,162167,145961,112743,-7831740,-7737659,-7706409]
["Pengeinstitutter lån, netto",-242044,-62024,-4976,-16976,34263,25196,37826,75097,23777,36131]
["Anden gæld",90174,124238,-30618,-1058558,18637,-23084,49210,-969961,-967953,-915341]
["Kassekredit, ændring",-48181,-104974,78615,-66688,32498,45314,4843,41780,22234,52783]
["Ændring hensættelser",-876,102,-84,-134,-20,883,1520,20,283,-15]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-301097,-20170,77488,4029,231033,228875,126533,193336,134146,219044]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",801037,526191,93298,393549,106637,0,0]
["Private indtægter/omkostninger",354291,402597,382377,373843,354264,0,0]
["tilbf. værdiændr. stambesætning mm",-10423,-20511,-14048,-9190,-26364,0,0]
["Beregnet skat",-410996,-338844,-178618,-251308,-157303,0,0]
["Privat udtræk",-265536,-270773,-253693,-262270,-265774,0,0]
["Pensionsindbetaling",-54705,-43353,-29036,-32239,-24443,0,0]
["Konsolidering",413667,255309,280,211910,-13023,-43704,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-703126,-471539,-71645,-344157,-22829,0,0]
["nulpunktsrente pct",293610.21000000002,-533232.74,-606561.35,-1204445.07,-681312.98,0,0]
["nulpunktsmælkepris kr/kg EKM",0.33,0.21,0.28000000000000003,1262.57,2325,0,0]
["Nulpunktspris fravænnede grise",1,1,1,-22660,-9127,0,0]
["Nulpunktspris smågrise",16,12,16,-8857,-2260,0,0]
["Nulpunktspris slagtesvin kg",0.52,0.57999999999999996,0.54,-5.1100000000000003,2.34,0,0]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",0.7,-2.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-0.26337071062822931},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.3134452908312084},0.76922697795216322,0.93244934245822375,1.3209780761967798,2.1432610024983432,2.7219790571378391,3.3562385139657009,2.4]
["Virksomhedens overskudsmargin, pct",-16.399999999999999,-64,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-1.8895142994399075},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":8.5820740763480234},5.7770778342846043,6.8223393993905814,8.9409027262545795,12.565895532699981,16.10992026248088,22.089475323143244]
["Dækningsgrad, pct",58.5,54.2,{"$f":"D37*100/D27","v":47.420783130020908},{"$f":"E37*100/E27","v":53.511446717027148},48.395724680016897,48.750891642205517,49.565865385137641,48.945142640734367,51.91716761646417,52.077458684962494,53.5]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":4.7887024432407861},{"$f":"(C209+C67)*100/C148","v":1.8795597295458726},-4.3256159466566171,-3.5903897935420537E-2,-1.7113118426481937,-3.1849834522078102,-3.3871652672606261,-3.5170144188670918,-3.6289503594751462]
["Soliditetsgrad, pct",36.299999999999997,39.299999999999997,{"$f":"D148*100/D108","v":31.880308451672228},{"$f":"E148*100/E108","v":31.252793191720542},30.776260586716624,32.720891599685075,31.481284821237026,32.35727734243126,32.125210736015589,32.954110393651675,38.299999999999997]
["Rentedækningsgrad"]
[]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",33.700000000000003,22.3,30.1,22.5,23.4,19.7,17.8,20.9,21.6,17.100000000000001]
["Vinterbyg, ha",5.2,4.2,3.4,4.8,3.9,3.9,3.9,3.3,3.3,4]
["Vårhvede",0.9,0.6,1.2,0.6,0.6,0.6,0.7,1.2,0.9,0.7]
["Vinterhvede, ha",28.4,24.2,16.399999999999999,22.4,20.6,21.6,21.9,17.600000000000001,18,22.8]
["Triticale, ha",0.3,0.3,0.2,0.3,0.3,0.5,0.6,0.5,0.8,1]
["Rug, ha",5.7,5.4,3.2,3.9,3.3,3.9,3.3,2.6,1.8,1.6]
["Havre, ha",4.0999999999999996,1.9,2.9,2.1,1.8,1.2,1.2,1.8,1.9,1.4]
["Kernemajs/majs til modenhed, ha",0.4,0.3,0.2,0.2,0.2,0.2,0.3,0.3,0.3,0.4]
["Blandsæd",0.3,0.2,0.2,0.2,0.3,0.2,0.3,0.4,0.6,0.5]
["Korn areal, ha",79,59.3,57.8,56.9,54.4,51.7,49.8,48.7,49.1,49.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.5,0.3,0.4,0.3,0.4,0.4,0.4,0.4,0.4,0.7]
["Almindelig rajgræs, ha",2.6,1.6,1.4,1,0.9,0.9,1.1000000000000001,1.2,0.9,0.7]
["Italiensk rajgræs, ha",0.1,0.1,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0.2,0.2,0.2,0.1,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",0.7,0.5,0.4,"",0.2,0.2,0.1,0.2,0.2,0.1]
["Rødsvingel, ha",0.9,0.7,0.8,0.6,0.5,0.5,0.5,0.4,0.2,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.3,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0.1,0.1]
["Roefrø og andre frø",0.1,0.1,0,0.1,0,0,0,0,0.1,0.1]
["Spinatfrø, ha",0.3,0.5,0.5,0.3,0.2,0.1,0.1,0.2,0.1,0]
["Frøareal ialt, ha",6.1,4.4000000000000004,4.0999999999999996,3,2.6,2.2999999999999998,2.5,2.6,2,1.9]
[null,null,null,null,""]
["Sukkerroer",1.6,1.2,1.3,"",1.1000000000000001,0.9,1.1000000000000001,1.3,1.2,1.4]
["Spisekartofler",0.4,0.4,0.5,0.4,0.4,0.4,0.5,0.4,0.4,0.6]
["Tidlige spisekartofler",0,0,0.1,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.7,0.4,0.5,0.3,0.3,0.3,0.3,0.2,0.2,0.2]
["Proceskartofler, ha",0.3,0.2,0.4,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Stivelseskartofler",2.9,1.9,1.8,1.3,1.3,1.1000000000000001,1.2,1,1,0.9]
["Raps, ha",8.6,6.6,5.5,6.8,5.8,6.5,5.5,5.7,4,4.5]
["Andre olieprodukter, ha",0,0,0,0,0.1,0,0,0,0,0]
["Hestebønner, ha",1,1,1]
["Ærter til konsum",0.3,0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1]
["Ærter og andre bælgsæd",0.4,0.1,0.2,0.1,0.4,0.3,0.2,0.2,0.1,0.2]
["Græs/lucerne tørreri, ha",0,0,0,0.1,0,0,0,0.1,0.1,0.1]
["Andre industriafgrøder, ha",0.1,0,0,0,0,0,0.1,0.1,0.1,0.1]
["Grønsager, ha",0.2,0.2,0.3,0.3,0.3,0.2,0.3,0.3,0.2,0.2]
["Frugt og bær, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.1,0.1,0.1]
["Andre gartneriafgrøder",0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1]
["Energiafgrøder, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2]
["Pil til energi, ha",0.2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
["Majs til energi, ha",0.6,0.4,0.3,0.2,0.2,0.2,0.2,0.3,0.2,0]
[null,null,null,null,""]
["Foderroer, ha",0.2,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.1,0.1]
["Sædskiftegræs, ha",12.1,9.1,8.6,8.6999999999999993,8.6999999999999993,8.5,9.3000000000000007,8.6999999999999993,8.8000000000000007,8.8000000000000007]
["Helsæd, ha",1.3,1.4,1.7,1.2,1.4,1.5,1.5,1.7,1.4,1.4]
["Vedvarende græs, ha",6.8,5.3,5.2,5.0999999999999996,4.8,4.8,4.5999999999999996,4.2,4.5999999999999996,4.4000000000000004]
["Majs, ha",8.8000000000000007,6,6,5.6,5.6,5.8,5.8,5.6,5.4,5]
["Kolbemajs, ha",0.6,0.4,0.3,0.5,0.4,0.2,0.3,0.3,0.3,0.3]
["Andet grovfoder, ha",0.3,0.4,0.3,0.3,0.3,0.3,0.3]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,2.4]
["Dyrket areal i alt, ha",133.6,98.9,96.1,93.3,88.8,85.8,84.6,82.3,80.599999999999994,80.7]
["Udyrkede arealer, ha",1.2,2.1,2,1.7,1.4,1.2,1.1000000000000001,1,1.1000000000000001,1.3]
["Randzoner, ha",1.6,0.1,0.1,0.1,0.2,0.4,0.5,0.4,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.1,0.1,0.1,0.2,0.1,0.1,0.1,0.1]
["Landbrugsareal, ha",136.6,101.2,98.3,95,90.5,87.6,86.3,84,82,82]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",88.9,69.599999999999994,67.5,65.599999999999994,65.400000000000006,61.8,60.7,60.4,59.1,59.8]
["egen bortforpagtet areal, ha",9.3000000000000007,7.8,8.1,6.8,6.5,5.5,4.9000000000000004,4.3,3.2,3.4]
["Egen skov, krat, hede m.v.",3.7,3.3,3.1,3.1,7,3.1,3.3,2.7,3.7,2.8]
["Tilforpagtet dyrkbart landbrugsareal, ha",47.7,31.6,30.8,29.6,25.2,25.8,25.6,23.6,22.7,22.2]
["Tilforpagtet skov m.v., ha",0.2,0.1,0.4,0.2,0.3,0.1,0.2,0.3,0.3,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",11.4,7.8,7.1,6.6,5.8,5.4,4.8,4.5,3.7,3]
["Areal med lerjord (jb 5, 6), ha",53.4,40.5,37.9,37.6,36.200000000000003,34.700000000000003,34,33.700000000000003,31.4,32.700000000000003]
["Areal med fin sand (jb 2 og 4), ha",37,27.7,26.9,25.8,24.2,23.3,23.3,22.7,22.7,22.5]
["Areal med grovsand (jb 1 og 3), ha",32.799999999999997,23.8,23.7,23,22.1,22.2,22,21.4,21.9,21.5]
["Særlige jordbundstyper, ha",2.8,2.1,2.1,1.8,1.9,1.7,1.7,1.6,1.7,1.7]
["Markvanding, antal brug",0.19,0.16,0.16,0.16,0.17,0.17,0.18,0.18,0.18,0.18]
["Herpå areal vand",98.98,83.49,87.76,77.36,75.58,74.88,70.680000000000007,69.91,70.7,69.209999999999994]
["Antal m3 vand forbrugt til vanding",1275,932,1598,449,553,375,586,437,0,0]
["Antal tons gylle anvendt (økologer)",59,22,25,67,23,22,20,17,0,0]
["Heraf tons konventionel gylle (økologer)",37,11,11,12,11,10,10,9,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",64,60,44,56,52,59,56,56,53,53]
["Hkg vinterbyg pr ha",69,67,52,65,59,65,64,61,60,55]
["Hkg vårhvede pr ha",62,73,42,56,49,54,56,51,49,49]
["Hkg vinterhvede pr ha",83,82,64,81,71,80,77,73,73,65]
["Hkg triticale pr ha",60,58,54,58,49,51,50,52,51,47]
["Hkg rug pr ha",63,60,51,64,56,62,62,58,60,52]
["Hkg havre pr ha",69,50,37,54,51,54,50,51,51,49]
["Hkg kernemajs pr ha",683,467,697,408,259,100,78,109,148,437]
["Hkg græsfrø pr ha",14,36,12,16,11,13,28,13,24,22]
["Hkg alm. rajgræs pr ha",15,18,26,21,23,24,34,31,22,17]
["Hkg italiensk rajgræs pr ha",16,17,15,18,17,18,17,18,15,15]
["Hkg rødsvingel pr ha",13,14,15,16,13,25,28,17,14,0]
["Hkg sukkerroer pr ha",138,141,106,"",139,133,146,136,125,152]
["Hkg spisekartofler pr ha",307,267,293,266,270,260,315,318,275,272]
["Hkg læggekartofler pr ha",294,288,257,281,270,239,252,260,240,229]
["Hkg proceskartofler pr ha",404,366,346,372,373,363,497,472,357,372]
["Hkg stivelsekartofler pr ha",492,485,453,460,442,435,441,440,411,412]
["Hkg raps pr ha",42,45,36,44,30,42,42,48,38,33]
["Hkg rødkløver pr ha",2,5,142,0,5,15,10,6,4,3]
["Hkg spinatfrø pr ha",17,18,9,13,12,50,32,16,17,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1299999999999999,1.24,1.29,1.1000000000000001,1.05,1.2,1.21,1.39,1.58,1.42]
["Kr pr kg solgt maltbyg",1.2,1.33,1.34,1.18,1.1200000000000001,1.25,1.3,1.5,1.6,1.59]
["Kr pr kg solgt hvede",1.23,1.25,1.22,1.1100000000000001,1.04,1.1599999999999999,1.23,1.5,1.54,1.38]
["Kr pr kg solgt rug",1.1399999999999999,1.22,1.31]
["Kr pr kg solgt havre",1.25,1.41,1.38,1.19,1.1200000000000001,1.1499999999999999,1.1499999999999999,1.31,0,0]
["Kr pr kg solgt kernemajs",0.53,0.46,0.75]
["Kr pr kg solgt raps",2.82,2.75,2.67,2.72,2.66,2.59,2.52,2.91,3.36,3.05]
["Kr pr kg solgt fabriksroer",1.27,1.1399999999999999,1.22,1.1000000000000001,1.42,1.32,1.71,1.71,1.59,1.63]
["Kr pr kg solgt spisekartofler",1.92,2.25,1.79,2.02,2.15,1.88,1.66,1.86,1.5,1.7]
["Kr pr kg solgt industrikartofler",0.77,0.86,0.83,0.79,0.8,0.69,0.68,0.69,0.62,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.44,0.43,0.45,0.45,0.44,0.43,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",31.8,22.5,22.1,21.2,20.3,19.2,18.899999999999999,19.100000000000001,18.7,18.100000000000001]
["Antal årsopdræt",29,21,20,20,19,19,19,18,18,17]
["Stk årsopdræt pr årsko",0.91,0.91,0.91,0.93,0.94,0.98,1,0.96,0.95,0.95]
["Udskiftningsprocent",34,35,37,36,39,38,43,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,331,163926,161321,156767,152142]
["Kg EK mælk i alt",336311,237094,227034,215983,203078,190400,180350,174627,166820,158698]
["Kg EK mælk pr ko",10563,10541,10268,10176,10010,9904,9548,9132,8902,8764]
["Gennemsnitlig fedtprc.",4.3600000000000003,4.3899999999999997,4.3099999999999996,4.3,4.37,4.29,4.26,4.3099999999999996,0,0]
["Gennemsnitlig proteinprc.",3.64,3.64,3.59,3.59,3.55,3.53,3.51,3.5,0,0]
["Gennemsnitlig celletal",183,187,185,180,420,175,184,198,0,0]
["Kr. pr. kg ekm",2.71,2.68,2.72,2.83,2.27,2.35,2.95,2.93,2.57,2.67]
["Pct. jerseybesætninger",2,2,1,2,1,2,2,2,2,2]
[null,null,null,null,""]
["Kr pr solgt ko",6166,6234,6482,6079,5684,5672,5500,6113,6208,5200]
["Kr pr solgt kvie levebrug",8210,8195,7614,6674,6139,6691,5659,4660,5949,4070]
["Kr pr købt kvie",4223,3537,4040,4204,4318,4742,5129,4923,5202,5173]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.75,0.77,0.77,0.77,0.81,0.85,0.92,0.87,0.88,0.89]
[null,null,null,null,""]
["Pct. rørmalkning",4,4,4,3,4,4,4,4,7,7]
["Pct. karruselmalkning",1,1,1,1,1,1,1,1,1,1]
["Pct. robotmalkning",4,3,3,3,3,3,3,3,3,3]
["Pct. malkestald sildeben",7,5,5,5,6,6,6,6,5,6]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",3,3,3,3,3,2.6,3.2,3,2.9,2.8]
[null,null,null,null,""]
["Antal slagtekalve produceret",13,10,14,11,10,9,9,10,10,10]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",246,238,185,188,216,225,227,227,0,0]
["Pris pr solgt slagtekalv",4805,5486,4970,4461,5709,6268,6312,5882,5160,5767]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",58.2,39.799999999999997,40.200000000000003,37.700000000000003,35.5,35.4,34.5,32,32.1,33.799999999999997]
["Antal fravænnede grise pr årsso",33.799999999999997,32.6,33.1,32.4,31.6,31.2,30.6,29.8,29.2,28.8]
["Antal fravænnede grise produceret",1967,1295,1331,1224,1121,1104,1055,954,938,973]
["Gennemsnitsvægt solgte 7 kg's grise",9,8.6,7.6,8,7.1,7.5,7.5,7.3,7.3,7.6]
["Stk 7 kg's grise solgt",270,222,209,166,178,224,184,172,190,226]
["Gennemsnitspris solgte 7 kg's grise",311,290,220,304,260,225,251,266,267,235]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",32.799999999999997,29.8,31.4,32.799999999999997,31.9,30.5,29.9,28.6,0,0]
["Antal smågrise produceret",1911,1184,1262,1237,1132,1079,1031,915,0,0]
["Stk 7 kg's grise købt",228,120,161,191,189,179,180,160,159,167]
["Kr pr købt 7 kg's gris",317,291,223,277,249,223,257,276,276,234]
["Antal smågrise solgt",1300,827,889,840,748,685,678,596,535,508]
["Vægt 30 kg's grise solgt",31,30,29,28,28,30,28,28,29,29]
["Kr pr solgt 30 kg's gris",474,476,365,476,405,352,409,436,431,361]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",1051,679,744,677,687,670,677,652,652,748]
["Antal egne producerede polte, stk",19,9]
["Stk 30 kg's grise købt",602,384,432,356,368,359,375,370,340,393]
["Kr 30 kg's grise købt",498,484,378,460,415,369,410,435,429,378]
["Stk slagtesvin solgt",1013,659,730,658,675,655,657,632,632,737]
["Antal sopolte købt",-20,-12,-12,-11,-10,-12,-11,-9,-9,-10]
["Vægt solgte slagtesvin",14,10,10,9,9,9,10,12,13,15]
["Pris pr solgt slagtesvin",1216,1100,851,1001,917,865,940,1004,990,889]
["Antal sopolte solgt",47,15,18,16,14,7,10,12,12,7]
["Pris pr solgt sopolt",1342,1586,931,1321,1248,1276,1471,1539,1583,1472]
["Pris pr købt sopolt",1971,1892,1572,1744,1630,1588,1759,1844,1852,1701]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ",null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",262,206,201,214,224,303,369,453,329,264]
["Antal hønepladser",104,44,104,21,33,68,133,0,0,0]
["Antal producerede slagtekyllinger",10752,5381,6402,6051,5697,5234,11011,15221,12160,8535]
["Kg æg solgt",15917,14733,19299,19352,24911,29521,51828,39591,28800,19769]
["Antal slagtekyllinger solgt",10502,5234,6286,5932,5627,5075,10904,15112,12111,8643]
["Kg. slagtekylling solgt",14449,5357,4116,4582,4383,1166,973,625,893,2672]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,1,5,3,3,2]
["Pct. frilandshøns",0,0,0,0,0,1,0,1,0,0]
["Pct. økologiske høns",1,1,0,1,1,1,1,1,2,1]
[null,null,null,null,""]
["Antal minktæver (1. juli)",90,106,130,119,114,115,116,103,94,82]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,1]
["Antal minkskind produceret pr tæve",5.9,5.2,5.0999999999999996,5.2,5.3,5.9,5.2,5.3,5,5.4]
["Antal minkskind solgt",326,550,603,572,581,565,564,456,448,406]
["Kr. pr. solgt minkskind",157,200,219,262,240,384,323,614,509,406]
["Antal mink avlsdyr tæver, primo",98,121,157,145,144,141,151,135,115,108]
["Antal mink avlsdyr tæver, ultimo",0,112,128,146,144,150,156,145,126,116]
["Antal minkskind, primo",548,591,616,541,540,523,527,420,387,361]
["Antal minkskind, ultimo",837,594,707,574,543,550,568,490,407,387]
["Antal mink avlsdyr hanner, primo",14,18,22]
["Antal mink avlsdyr hanner, ultimo",0,18,18]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",563515,415887,339889,355916,231074,326371,297050,300583,410962,305191]
["Korn IO",161512,110381,108351,104137,115454,104738,110615,127780,120508,120154]
["Frøafgrøder",82611,65117,50421,39972,29249,33920,33177,39060,26840,21173]
["Handelsroer",29894,19288,19028,18185,21567,17588,28893,31490,25485,26912]
["Kartofler",167499,109447,110431,81888,79988,69327,72860,65254,64063,57180]
["Raps",94642,80970,50410,75700,46895,71874,56649,62346,51208,44629]
["Ærter m.v.",16367,7087,5096,7137,3834,3601,2808,2402,1944,2208]
["Andre industriafgrøder",7448,6197,968,6225,6824,6384,6385,5303,1708,1859]
["Gartneriafgrøder",27881,30960,50141,43903,45147,40022,45266,40242,31991,34266]
["Grovfoder excl. IO",28970,18273,16290,15430,-5329,3779,23715,15546,3524,12694]
["Grovfoder IO",219923,152991,121843,135254,156560,126815,132162,118490,124506,98736]
["Energiafgrøder m.v.",9725,5112,3860,3028,2507,2149,2586,3189,2865,1286]
["Bruttoudbytte Planteavl incl. IO",1409987,1021710,876728,886776,733772,806566,812167,811686,865604,726289]
[null,null,null,null,""]
["Mælkesalg",857792,599586,586548,591895,438589,433394,520701,495894,417027,412971]
["Økologi- og markedstillæg",517,315,332,2250,11122,6905,5869,5030,3687,3080]
["Kvalitetstillæg",24711,16295,14841,15858,10920,11590,13166,11894,8851,8822]
["Non-GM tillæg",5964,3717,2554]
["Kvalitetsprogramtillæg (Arlagården)",21686,15147,14175,"",-311,-5140,-6913,-1563,-111,-1803]
["Sæsonregulering",47,244,65,1,-24,-27,-22,-22,-13,-41]
["Køer salg",59091,45138,48778,43924,41644,38939,45062,45231,42143,36063]
["Slagtekalve salg",88499,65774,95914,75292,70681,58281,56319,63644,69307,66154]
["Spædkalve salg",10699,8581,9365,10460,14431,7986,5695,4992,5051,4659]
["Kvier levebrug salg",8923,5966,4453,3459,2091,3228,2705,1732,2278,877]
["Kvier køb",-5682,-3692,-4426,-5958,-5453,-5567,-6004,-6355,-6213,-7135]
["Tilvækst køer og opdræt",2657,1254,-1734,14258,5655,20049,-13836,-2949,12540,10566]
["Tilvækst kalve",-4247,-1445,-3159,1591,792,24,-2639,-3023,4944,-1200]
["Kvæg, tilskud",14605,8587,11631,9093,9201,6093,3578]
["Kvæg andet",14602,16468,5699,4438,1815,11948,16965,13985,12463,20130]
["Bruttoudbytte Kvæg",1099862,781934,785037,767509,601154,587702,640645,628491,571955,553144]
[null,null,null,null,""]
["Sopolte salg",62478,23953,16688,21136,17723,9276,14889,19051,18689,10622]
["7 kg's grise salg",83952,64550,45896,50545,46213,50411,46286,45591,50755,53111]
["Smågrise salg",616740,393625,324237,399658,303004,241486,277597,259770,230571,183452]
["Salgtesvin salg",1227280,722795,619169,657510,614507,565039,616479,632496,624292,653266]
["7 kg's grise køb",-72234,-34961,-35944,-53003,-47119,-39951,-46199,-44195,-43972,-39209]
["30 kg's grise køb",-299926,-185704,-163068,-163817,-152613,-132547,-153529,-161053,-145748,-148620]
["Soplte køb",-38899,-23274,-18093,-18348,-17005,-18353,-19308,-17506,-16201,-16235]
["Tilvækst salgtesvin",-23041,45497,-12108,-7241,11937,-2549,-14842,-890,8290,12642]
["Tilvækst smågrise",-41375,42504,-8522,-5494,14538,-2699,-6584,4480,4102,9144]
["Tilvækst øvrige svin",-14815,19408,-3471,-2757,28362,-8158,-17414,7022,7792,14950]
["Svin andet",57104,37755,28051,27746,22889,20128,23120,25435,27036,21780]
["Bruttoudbytte Svin",1557265,1106147,792834,905935,842434,682083,720495,770200,765606,754904]
[null,null,null,null,""]
["Æg salg",63453,49265,47351,53572,57883,70469,96260,110713,74708,56633]
["Høns indkøb",-10469,-8889,-10815,-9496,-10136,-14124,-13890,-13549,-12100,-8737]
["Slagtekyllinger salg",147335,75835,90117,86131,83485,73548,174807,235827,183111,121474]
["Fjerkræ andet",-21263,-9211,-7846,-11986,-12991,-6218,-32355,-41018,-22891,-16383]
[null,null,null,null,""]
["Minkskind salg",51085,110191,131898,149485,139209,216895,182096,279847,228378,165088]
["Mink i øvrigt salg",1936,3479,5012,9235,15269,17005,12199,21081,11755,7725]
["Pelsdyr andet",57369,-14052,-10323,4785,-5798,-15262,2517,-6177,15796,21482]
[null,null,null,null,""]
["Får",3766,508,686,661,917,1779,593,370,1013,1006]
["Husdyr i øvrigt",2173,2107,3510,3941,2538,2729,2414,723,1163,1041]
["Bruttoudbytte andre husdyr",295384,209231,249590,286326,270375,346822,424641,587817,480934,349330]
[null,null,null,null,""]
["Maskinstationsindtægter",84228,67728,71928,85307,81659,81200,70040,55432,56129,74296]
["Skovindtægter",6524,5686,6187,5082,3635,4973,0]
["Andre landbrugsindtægter",170717,93709,98648,125122,87499,85585,93714,77339,74758,91836]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4623968,3286146,2880952,3062057,2620529,2594931,2761701,2930965,2814986,2549798]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",11989,8896,8039,6544,4876,3517,2448,2469,2473,2793]
["Tilskud miljøforanstaltninger, MVJ",12930,3687,4974,2655,1625,1234,2846,2609,2807,3265]
["Lejeindtægter",61620,40737,38684,46529,35704,31782,29671,25074,25441,28419]
["Andre landbrugsindtægter, pasningsaftale",5135,3942,3959,6726,4606,3260,3679,3286,2769,2470]
["Andre landbrugsindtægter, videresalg",10288,7929,6600,7226,6318,4119,3079,2302,2536,2045]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",5212,4249,4874,3443,2899,3362,4127,2798,3560,4424]
["Andre landbrugsindtægter, sten grus m.v.",1518,613,578,1299,420,1248,1015,616,712,1086]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-6,-470,-171,63,19,119]
["Andre landbrugsindtægter, udbet. kapitalfond",900,702,3159,631,2219,1882,7678,6039,7305,5407]
["Andre landbrugsindtægter, pelsning for andre",165,1762,2409,2595,2085,1429,1681,1331,2059,3121]
["Andre landbrugsindtægter, sygedagpenge",2849,2423,2157,2440,2756,2510,2199,1975,2495,2378]
["Andre landbrugsindtægter, øvrige",54173,15953,20093,30417,27634,36685,35460,28774,22581,49940]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-103409,-72490,-71875,-63558,-64848,-60272,-62288,-64513,-59292,-55548]
["Gødning",-126174,-98315,-88103,-86133,-95493,-85872,-75989,-80165,-72536,-64302]
["Planteværn",-109848,-77072,-69244,-74069,-69253,-65853,-59845,-55896,-51701,-48094]
["Diverse. vedr. planteavl",-50139,-44587,-48731,-59480,-50205,-45998,-44640,-40066,-40522,-40430]
["Produktionsrådg. planteavl",-18970,-13856,-1335,-2069,-1779,-2206,0]
["Stykomkostninger Mark",-408539,-306320,-279288,-285310,-279800,-257995,-242762,-240639,-224051,-208374]
["Foderkorn excl. IO",-145072,-112799,-112354,-86004,-54297,-80355,-82224,-105230,-101201,-84195]
["Foderkorn IO",-161512,-110381,-108351,-104137,-115454,-104738,-110615]
["Indkøbt kraftfoder",-311480,-213186,-215658,-199829,-195199,-182637,-175058,-185527,-156062,-144408]
["Indkøbt tilskudsfoder",-65325,-41441,-41688,-40244,-40301,-43503,-46121,-44437,-41097,-39213]
["Indkøbt smågrise blanding",-7797,-4544,-6617,-5897,-5576,-3687,-4297,-3767,-4079,-4608]
["Indkøbt færdigblanding",-278176,-184064,-193528,-165698,-159557,-157899,-176254,-189931,-176054,-178014]
["Indkøbt fjerkræfoder",-99928,-55263,-61401,-64966,-64785,-67772,-125367,-180850,-145533,-87693]
["Indkøbt pelsdyrfoder",-46375,-64505,-81485,-76689,-74285,-78454,-79255,-75745,-56365,-46459]
["Indkøbt mælkeprodukter",-19738,-11376,-11135,-9349,-7747,-6466,-6003,-6818,-6977,-6361]
["Indkøbt hjælpeprodukter",-72452,-45098,-45615,-44319,-41826,-40613,-37222,-34467,-33148,-32039]
["Andet indkøbt kraftfoder",-12401,-15472,-13387,-13322,-13807,-10963,-13563,-19149,-18887,-26967]
["Indkøbt grovfoder",-32064,-23490,-21427,-18076,-17477,-18295,-16936,-15916,-17238,-15682]
["Andet indkøbt foder",-35614,-23075,-24328,0,-18853,-18103,-19472,-19907,-18665,-17385]
["Eget grovfoder",-204720,-140239,-139017,-137681,-123197,-122523,-122845,-2905,7884,1366]
["Andet eget foder",-2346,-963,-1160,-648,-325,0,0]
["Dyrlæge og medicin",-84009,-53466,-52397,-49177,-46692,-47170,-44734,-41837,-38149,-38364]
["Produktionsrådgivning",-23132,-8323,-8566,-8170,-7733,-8002,-7962,-8256,-7915,-7520]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-125172,-93492,-94580,-88809,-82073,-78846,-80379,-74384,-69411,-65356]
["Skovomkostninger",-3677,-2865,-2641,-2717,-2958,-1869,0]
["Diverse vedrørende andet",-183,-249,-158,-379,-363,10,-1773,-365,-1563,-1767]
["Stykomkostninger i alt incl. IO",-2128677,-1510612,-1514782,-1423505,-1352305,-1329878,-1392840,-1496399,-1353525,-1221928]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-72652,-58453,-60353,-53466,-46823,-50375,-61630,-61178,-63359,-60116]
["Energi",-58054,-45986,-56452,-49689,-50827,-46897,-54682,-57063,-56172,-54321]
["Maskinstation diverse",-106435,-78917,-77322,-71763,-69069,-64530,-66136,-64809,-65191,-61469]
["Maskinstation høst af korn og frø",-22535,-17662,-16708,-16185,-14320,-14331,-13583]
["Maskinstation - optagning",-3354,-2204,-1902,-1873,-1638,-1115,-1198,-1108,-950,-832]
["Maskinstation, husdyrgødning",-42098,-26199,-27249,-23682,-21534,-20709,-20223,-19963,-18363,-16594]
["Maskinstation, høst af grovfoder",-31255,-23527,-18392,-20287,-19139,-17960,-19734,-16899,-17248,-15553]
["Vedligehold bygninger, gårdsplads mv.",-42911,-29245,-26415,-27597,-23623,-22996,-25134,-24339,-22157,-21377]
["Vedligehold grundforbedring",-22066,-11628,-16014,-11362,-13237,-10696,-11297,-11953,-10378,-9431]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-299,-221,-210,-370,-309,-375,0]
["Vedligehold markredskaber",-104183,-69681,-66051,-63133,-57201,-54301,-55018,-52297,-46230,-43705]
["Vedligehold staldinventar",-75746,-48496,-45889,-42898,-36530,-34728,-35552,-34248,-30486,-30458]
["Vedligehold andet inventar",-23486,-22312,-25085,-27402,-29889,-31316,-31432,-32497,-34953,-34939]
["Investeringer over driften",-16001,-12753,-11343,-12592,-10460,-11682,-12544,-18671,-12336,-11725]
["Lønomkostninger",-372337,-255116,-254240,-238462,-210940,-208242,-211124,-185451,-157954,-155999]
["Ejendomsskat",-34067,-26360,-25857,-24232,-23920,-21585,-20497,-19188,-17112,-16935]
["Forsikringer",-63436,-49089,-48539,-46818,-44806,-43579,-43438,-40816,-38563,-37805]
["Diverse omkostninger",-83601,-67735,-66096,-64898,-61915,-69404,-97144,-66440,-60776,-62351]
["Økonomirådgivning",-16010,-10324,-11099,-10114,-9492,-9055,-8532,-35309,-35294,-33905]
["Regnskab",-37979,-31473,-31912,-31577,-30400,-29302,0]
["Kontante kapacitetsomkostninger ialt",-1228504,-887382,-887129,-838401,-776071,-763179,-788899,-754717,-701542,-679002]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-166086,-127414,-128377,-122524,-120894,-119388,-118589,-108783,-103403,-102018]
["Afskrivninger beboelse, landbrug",-22010,-17901,-17733,-16788,-15410,0,0]
["Afskrivninger grundforbedring",-4749,-3580,-3694,-3902,-3714,-3529,-3441,-3606,-3091,-3074]
["Afskrivninger stamplanter",-154,-96,-88,-61,-78,0,0]
["Afskrivninger markredskaber",-152768,-109616,-110371,-111812,-106552,-105936,-103358,-96844,-88349,-87584]
["Afskrivninger staldinventar",-84373,-63849,-67006,-65511,-63652,-64602,-68409,-66244,-62727,-61060]
["Afskrivninger specialinventar",-3456,-3451,-2928,-4032,-3430,-3755,-3114,-3404,-2967,-2806]
["Afskrivninger bl. driftsmidler mv.",-10548,-7815,-7708,-7453,-7455,-7614,-7511,-7010,-6786,-6785]
["Afskrivninger i alt",-444144,-333723,-337906,-332083,-321185,-304825,-304423,-285890,-267323,-263326]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-7083,-2988,-6600,-5787,-1720,-4609,-7080,-4631,-2963,-2791]
["Nedskrivninger, beboelse",-1154,-2994,-1903,-1979,-2107,-2976,-4842]
["Nedskrivninger, grundforbedringer",-61,-71,-660,-36,41,-1271,-562,-409,-13629,-8]
["Nedskrivninger stamplanter",0,-1,-98,0,-2,0,0]
["Nedskrivninger, markredskaber",-1571,-1925,-929,-1733,-763,-1330,-903,-1985,-813,-361]
["Nedskrivninger, staldinventar",-1506,-764,-722,-1586,-1483,-1453,-1725,-1256,-596,-612]
["Nedskrivninger, andet inventar",-134,-204,-114,-423,-129,-144,-92,-475,-339,-4]
["Nedskrivninger, blandede driftsmidler",-73,-32,-49,452,-70,-13,-88,-188,-63,-33]
["Nedskrivninger i alt",-11582,-8977,-11075,-11092,-6232,-8821,-10450,-8944,-18403,-3809]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-598,-2360,310,-407,-3352,-1162,-1035,-4685,-867,-187]
["Tab/gevinst, beboelse",-3159,-4360,-788,-3148,-1383,-3087,-2860]
["Tab/gevinst, grundforbedringer",83,141,462,-867,-207,29,137,-341,-696,-180]
["Tab/gevinst, stamplanter",0,0,0,1,0,0,0]
["Tab/gevinst, markredskaber",20172,13566,11789,12587,14533,11816,12159,17262,10745,7978]
["Tab/gevinst, staldinventar",5631,-928,1214,-478,132,418,365,1327,346,327]
["Tab/gevinst, andet inventar",582,443,712,-120,298,207,238,819,30,359]
["Tab/gevinst, blandede driftsmidler mv.",-624,-837,-620,-804,-656,-512,-843,-1053,-642,-705]
["Tab/gevinst i alt",22086,5663,13079,6765,9366,10796,11022,13329,8915,7591]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-1662144,-1224419,-1223031,-1174811,-1094123,-1066029,-1092750,-1036222,-978316,-938601]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",5842,4992,4579,4575,4430,4995,5827,3563,2258,2177]
["Forpagtningsindtægter",56722,44462,46542,39728,35187,29744,29908,24541,20948,20921]
["Forpagtningsudgifter",-226180,-149553,-145748,-144622,-124756,-126710,-129134,-118170,-109667,-106305]
["Renteindtægter",12228,7077,9656,8879,8674,9659,12328,12485,13038,14783]
["Aktieindkomst",6013,7653,8786,7370,7239,7536,3183,2510,2646,2369]
["Renteudgifter, realkredit dkr, fast",-22532,-26732,-24977,-24948,-25528,-26270,-29502,-32219,-38750,-44956]
["Bidrag, realkredit dkr, fast",-16136,-12247,-11194,-9450,-8754,-7683,-6058]
["Renteudgifter, realkredit dkr, variabel",876,-2039,-8209,-19433,-20495,-23758,-26351,-39386,-51164,-48878]
["Bidrag, realkredit dkr, variabel",-91228,-64571,-63698,-50398,-43714,-35724,-27010]
["Renteudgifter, realkredit fr. valuta, fast",-4,-54,-22,-96,-129,-174,-204,-284,-621,-985]
["Bidrag, realkredit fr. valuta, fast",-37,-41,-84,-37,-91,-97,-159]
["Renteudgifter, realkredit fr.valuta, variabel",-689,-1830,-2875,-5876,-9707,-14523,-26286,-55547,-87498,-105669]
["Bidrag, realkredit fr. valuta, variabel",-11375,-9655,-13900,-22332,-25990,-27347,-33216]
["Renteudgifter, anden realkreditgæld",-1637,-1359,-351,-472,-208,-73,-62,-23,-187,-252]
["Renteudgifter, pengeinstitut",-61067,-46647,-50198,-50926,-51872,-50425,-54861,-51167,-48683,-36937]
["Renteudgifter, kassekredit",-39242,-37386,-39193,-40530,-44292,-44045,-46992,-47752,-50414,-43430]
["Renteudgifter, udlandslån",-7899,-7443,-10303,-13104,-15791,-17481,-20463,-22309,-28196,-33556]
["Renteudgifter, prioritetsomkostninger",-21000,-17866,-12867,-15198,-11635,-14591,-16811,-10486,-12004,-9878]
["Renteudgifter, ansvarlige lån",-204,-111,-129]
["Renteudgifter, finansiel leasing",-5404,-3635,-3584]
["Renteudgifter, øvrig gæld",-12446,-9157,-10839,-14521,-15099,-14233,-16409,-29574,-14368,-13279]
["Realiseret gevinst gæld",10560,3084,1670,5669,5288,5178,7236,5783,2957,5471]
["Realiseret tab gæld",-11486,-14958,-8512,-10889,-6567,-17748,-13702,-8187,-9600,-11460]
["Realiseret gevinst værdipapirer",21996,15954,15721,20316,30006,22537,15678,18221,15559,32495]
["Realiseret tab værdipapirer",-32106,-20230,-27139,-33773,-36980,-44142,-36723,-40277,-38318,-73084]
["Finansiering i alt",-446437,-342292,-346868,-370068,-350784,-385376,-409783,-388278,-432066,-450452]
["Heraf renteudgift henført privat",-21833,-20221,-21084,-23592,-23393,-31416,-34385,-31004,-36543,-38628]
["Heraf rentendtægt henført privat",8200,9044,10429,8917,8785,9488,5603,5116,5498,6011]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",15563625,12206686,12024369,11394323,11226534,10524311,10186068,9900359,9702019,10324970]
["Driftsbygninger",2715486,2137900,2203214,2193256,2176003,2118070,2164596,2142690,2096066,2148305]
["Fast ejendom, i øvrigt",979619,803519,809654,797806,830537,916372,894459,893484,853967,807361]
["Stamplanter",1591,805,652,429,463,0,0]
["Betalingsrettigheder",19312,18132,21209,22485,34295,0,0,48736,46389,67335]
["Mælkekvote",0,0,0,0,0,1501,60508,109151,149274,299226]
["Andre immaterielle aktiver",10423,7994,5315,6821,11339,10327,9419,12003,10636,12195]
["Inventar markbrug",1148842,833477,827043,820046,788902,766527,750721,664084,618322,632654]
["Inventar husdyrbrug",556941,412131,430431,423961,434549,446112,474089,460975,459054,481365]
["Inventar andet",28656,28484,26618,33560,33063,32769,28371,30598,24415,30028]
["Kvæg",405243,307662,315754,287227,277120,248082,271197,271593,255537,240301]
["Svin",585143,282245,309721,313766,251418,257086,296494,280445,262575,239387]
["Fjerkræ",17766,13650,12608,13948,12373,15228,22180,25029,13730,12766]
["Pelsdyr",147001,177528,211192,187819,186766,195808,188588,175676,135393,109761]
["Får",2943,1077,1443,1152,1626,2458,1120,893,1555,1465]
["Andre husdyr",4210,6073,7321,7672,7465,10004,8645,4873,7723,5817]
["Beholdninger egen avl",575806,360768,399137,355838,378610,341517,356071,359127,298845,314792]
["Beholdninger indkøbt foder",69099,46354,49309,44965,51936,57165,56463,56877,44999,44007]
["Jordbeholdninger",51476,36754,39716,39381,32257,35692,32176,25782,23336,22460]
["Andre beholdninger",112363,80574,78822,68724,66061,61329,64426,61511,52963,44938]
["Igangværende arbejde",584,51,52,21,6,201,22,81,0,18]
["Tilgodehavende",887025,708324,727279,679772,661414,663262,642903,575213,547685,520453]
["Mellemregning I/S-interessenter",55085,33279,63326,50751,67755,66005,46573,58126,52537,40335]
["Andel I/S",46643,40654,47898,28828,37664,12694,31813,15583,15203,14906]
["Finansielle kontrakter og værdipapirer",1222319,874623,894433,791047,6350,6864,5259,5189,7397,14811]
["Andelskapital",278333,224248,217663,194665,171857,146626,132381,112349,104136,94559]
["Leveringsrettigheder",66004,45912,39894,6,0,0,0,0,0,0]
["Kassekredit (positiv)",235417,144168,153860,144454,163314,146582,123400]
["Landbrugsaktiver ialt",24570045,18963439,19031060,18119362,17909679,17122231,16896092,16521512,16033007,16815851]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",477636,382547,393007,396517,379933,438356,445253,318307,326715,319211]
["Beboelse",1034380,1032175,1024570,1012657,1042887,1027418,1005727,997548,976209,976699]
["Private aktiver",373911,332977,336676,337552,346437,177126,168254,137499,130891,135187]
["Immaterielle anlægsaktiver",3043,3155,3316,2698,4130,3646,4197,3778,4456,4515]
["Øvrige materielle anlægsaktiver",111287,90082,104937,110018,112861,100774,94060,101319,87507,118654]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",24190,15713,17899,8834,11028,33132,33916,28763,32941,28967]
["Aktier mv",491734,401754,433534,388990,403405,382968,300150,273358,266339,323865]
["Obligationer mv",311281,143156,134567,113238,111119,98714,86638,82716,90960,120161]
["Pantebreve",64134,54566,61216,60981,56354,75279,42371,36872,40745,40430]
["Indlån mv.",330494,282191,291329,263427,248293,260195,232987,372874,319322,334938]
[null,null,null,null,""]
["Aktiver ialt primo",27797558,21701755,21832111,20839754,20647169,19689022,19271838,18694457,18106545,18941085]
[null,null,null,null,""]
["GÆLD PRIMO"]
["Ansvarlig lånekapital",-40809,-30357,-20978]
["Fast forrentet Dkr",-1850913,-1421936,-1267854,-1119901,-1076809,-909969,-851964,-788028,-837411,-892488]
["Variabelt forrentet Dkr",-9210615,-6561342,-6296366,-5190056,-4546706,-3843029,-3064824,-2517114,-2131124,-1851031]
["Fast forrentet fremmed valuta",-6886,-15256,-12278,-11557,-22323,-26120,-44484,-39801,-70105,-52619]
["Variabelt forrentet fremmed valuta",-1240121,-1115819,-1520291,-2456385,-2889338,-3221495,-4116519,-4384360,-4549591,-4777925]
["Diverse realkreditlån",25093,15600,69151,26680,23596,17098,16524,11704,11885,8388]
["Realkreditinstitut gæld ialt primo",-12283441,-9098753,-9027639,-8726124,-8511580,-7983514,-8061267,-7717598,-7576346,-7565675]
["Variabelt forrentet Dkr",-1497667,-1100493,-1082703,-1094599,-1086956,-992370,-970781,-882778,-750122,-555735]
["Fast forrentet Fremmed valuta",-14977,-10804,-16896,-25762,-26869,-26385,-38217,-45135,-54348,-62815]
["Variabelt forrentet fremmed valuta",-160675,-147787,-218097,-253413,-321603,-314152,-336245,-370210,-495661,-657935]
["Pante- og gældsbreve",-146296,-93979,-98778,-86530,-84844,-75758,-66303,-58516,-62127,-60398]
["Anden langfristet gæld",-207311,-131788,-121339,-142633,-137846,5143,0,-9807,-5960,-4435]
["Leasingforpligtelser",-218154,-136727,-117160,-112136,-101250,-94766,-95548,-84667,-80088,-70305]
["Mellemregning interessenter",-95861,-53996,-64056,-67033,-56490,-50765,-48492,-34645,-31631,-27106]
["Moms",-100684,-44945,-59143,-50637,-43434,-43343,-43598,-44290,-47147,-43220]
["Leverandørgæld",-824289,-555091,-688773,"",-530361,-625404,-627662,-570091,-508776,-470008]
["Anden gæld, finansielle kontrakter",-153039,-93731,-105486,-119474,-135257,-150021,-115795,-161346,-153765,-137421]
["Kassekredit",-675554,-645966,-611133,-692380,-662003,-629216,-672846,-611319,-634548,-565568]
["Gæld uden for landbruget",-14523,-14382,-14603,-10003,-7672,-9999,-13635,-15239,-15067,-20344]
["Gæld i alt",-16429750,-12158800,-12246784,-12025806,-11706163,-11006361,-11100518,-10605643,-10415586,-10240965]
["Hensættelser (negative)",-3229949,-2628928,-2621621,-2485134,-2503469,-2254360,-2130858,-2066477,-1888978,-2103693]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",15773748,12413069,12207059,11598833,11451830,10715058,10470121,10070752,9802198,10002293]
["Driftsbygninger",2665216,2075618,2160736,2170969,2145554,2104187,2175520,2131851,2105387,2146001]
["Fast ejendom, i øvrigt",998150,803680,816607,803566,784145,936560,904064,947296,860319,840512]
["Stamplanter",1642,814,602,455,495,0,0]
["Betalingsrettigheder",15585,15176,17902,19268,23122,34366,39073,47356,46786,47116]
["Mælkekvote",14,8,19,19,13,234,1426,60251,110082,147994]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",11006,8085,6084,6654,6534,10234,9106,15628,10372,12282]
["Inventar markbrug",1211355,853528,822351,836768,788316,773345,760284,716593,641368,652167]
["Inventar husdyrbrug",555487,402086,418998,"",416336,431760,462703,458185,453361,468560]
["Inventar andet",30255,28234,25237,35149,32311,32528,28488,26165,26988,28331]
["Kvæg",403653,307470,310862,303076,283567,268156,254721,265620,273021,249668]
["Svin",505912,389654,285619,298274,306254,243680,257654,291057,282759,276123]
["Fjerkræ",19034,11570,14589,13297,14374,16160,18888,21666,15586,15695]
["Pelsdyr",202301,165451,206063,196481,189944,189337,205084,181795,163300,137605]
["Får",4808,1065,1159,1123,1343,2438,1049,801,1644,1552]
["Andre husdyr",4324,5856,7162,7147,7673,9808,7845,4429,7491,5473]
["Beholdninger egen avl",608188,409992,355482,388903,343756,364416,349391,349649,343795,308816]
["Beholdninger indkøbt foder",75829,50874,50369,47217,46978,56106,54815,55455,57387,44034]
["Jordbeholdninger",52145,36334,47039,36268,33533,37154,33873,26875,25373,22693]
["Andre beholdninger",111344,84530,81566,76075,65347,62802,59706,61769,58857,53617]
["Igangværende arbejde",38,30,34,36,12,358,9,23,65,66]
["Tilgodehavende",876133,690744,706919,690806,649129,588488,588267,559130,551634,505442]
["Mellemregning I/S interessenter",36041,31697,65102,51625,65535,72895,54305]
["Andel I/S",62682,44584,46419,28743,39936,15201,27204,33702,18515,10429]
["Finansielle kontrakter",3877,5218,5225,7857,6495,7766,6858,4348,6342,9836]
["Andelskapital",303004,229849,228325,208166,192014,163792,146177,124842,113179,108479]
["Leveringsrettigheder",75653,51751,47500,0,29647,20891,15922,0,0,0]
["Kassekredit (positiv)",267834,188666,151749,153694,149507,149408,139418]
["Landbrugsaktiver ialt",24875257,19305634,19086775,18426859,18073701,17307126,17071971,16729909,16291983,16447828]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",431811,351101,353476,371162,365230,406004,410998,335990,339104,335935]
["Beboelse",1038177,1040177,1033166,1018155,1048707,1034720,1017005,996696,1005843,987229]
["Private aktiver",397086,347155,345571,346105,344141,175593,167303,141051,134535,133371]
["Immaterielle anlægsaktiver udenfor landbrug",2953,2913,3066,2457,2630,3534,4064,3562,3723,4312]
["Påbegyndte investeringer udenfor landbrug",805,62,227,730,386,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",126709,97259,116711,111943,115543,132744,135585,139410,120128,148617]
["Øvrige aktiver, udenfor landbrug",60402,36930,38048,39077,28074,47657,52663,44247,37161,27026]
[null,null,null,null,""]
["Aktier mv",543380,465908,411565,430866,399995,411291,336466,325526,295079,292528]
["Obligationer mv",340315,154842,132249,127472,120433,104120,93076,80321,90460,111361]
["Pantebreve",87230,51904,57903,61676,60609,73705,43982,41924,33919,42719]
["Indlån mv.",587310,474288,442073,443798,245862,228642,252185,367044,347132,349631]
["Hensættelse (positive)",35423,29292,37497,37880,46910,54233,57527,53579,62447,61597]
[null,null,null,null,""]
["Aktiver ialt ultimo",28259026,22168798,21906576,21263757,20851838,19979370,19642826,19055191,18513684,18646815]
[]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-38227,-30231,-26345]
["Fast forrentet Dkr",-1983276,-1548586,-1353582,-1206310,-1145374,-1017034,-949270,-791868,-776152,-834210]
["Variabelt forrentet Dkr",-9259566,-6765880,-6600070,-6208177,-5061966,-4356008,-3855976,-2984700,-2550676,-2139459]
["Fast forrentet fremmed valuta",-5999,-14083,-11251,-7239,-18168,-21816,-22530,-34852,-67952,-51848]
["Variabelt forrentet fremmed valuta",-1042331,-888227,-1194609,-1475023,-2478263,-2745250,-3367796,-4035306,-4356875,-4689648]
["Diverse realkreditlån",27706,19807,76309,37941,49051,20238,17329,14987,13995,8756]
["Realkreditinstitut gæld ialt, ultimo",-12263466,-9196969,-9083203,-8829422,-8654720,-8119871,-8178242,-7831740,-7737659,-7706409]
["Variabelt forrentet Dkr",-1294423,-1065957,-1112325,-1120933,-1145302,-1048353,-1046493,-1008624,-893131,-762650]
["Fast forrentet Fremmed valuta",-10514,-10715,-11441,-24014,-22587,-25261,-29848,-40826,-45121,-47777]
["Variabelt forrentet Fremmed valuta",-120291,-120060,-185695,-207339,-279740,-280483,-305626,-320616,-387763,-512186]
["Pante- og gældsbreve",-140729,-91322,-96359,-89087,-82170,-77376,-71587,-62120,-59909,-59975]
["Anden langfristet gæld",-208315,-138520,-118682,-136269,-147217,-15643,-11920,-10818,-6875,-4933]
["Leasingforpligtigelser",-240721,-152097,-129834,-125986,-107253,-99588,-97598,-88190,-87353,-82035]
["Mellemregning I/S-interessenter",-104903,-54791,-64515,-75056,-60951,-51980,-50628,60413,56522,43306]
["Moms",-113237,-75735,-47752,-60688,-49618,-43009,-43109,-42916,-42180,-40344]
["Leverandørgæld",-867157,-625336,-681905,-684177,-579726,-627315,-654176,-609958,-548791,-517519]
["Anden gæld, finansielle kontrakter mv",-152395,-102745,-97228,-102443,-135302,-122163,-162186,-109315,-170257,-160147]
["Kassekredit",-627373,-540992,-689749,-625692,-694501,-674530,-677689,-653100,-656782,-618351]
["Gæld uden for landbruget",-15672,-12142,-10972,-10208,-7483,-9482,-12005,-9894,-16653,-20288]
["Gæld i alt ultimo",-16197423,-12217612,-12356005,-12120701,-11966570,-11195053,-11341106,-10824867,-10688410,-10562713]
["Hensættelser (negative)",-3330414,-2667245,-2559151,-2489374,-2460254,-2238420,-2111144,-2064582,-1877713,-1939210]
["Andre hensatte forpligtigelser",-3355,-5959,-7536,-8163,-7599,-8468,-6762,-2191,-723,-290]
[null,null,null,{"$f":"D804*D9/1000000000","v":-321.55279768004999},-325.51997002752995,-337.18898350060005,-326.70332853998997,-337.82228768651999,-325.82546573723999,-334.47102463670001,-329.49601562738002]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",57,58,56,56,55,54,54,53,53,51]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)"]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",7,7,7,6,5,5,5,5,5,5]
["Økologisk jordbrug omlægningsår"]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",null,null,null,null,null,null,null,null,null,603]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",286550,388478,353774,353616,327924,324549,312844,319263,295898,290463]
["Personlig indtjening, ægtefælle",209527,204757,197103,191607,185983,182685,179014,173199,171971,171444]
["Ejerløn",383087,389397,395394,395935,216459,208216,209456,216850,215834,0]

{"sheet":"1.2 Alle konv","index":2,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:35:40 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 99999999999999999)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",4142,4836,5437,6162,6239,6593,6778,6988,7066,7201]
["Antal vejet",16452.11,23373.96,24369.7,25437.3,26746.83,27795.83,28332.84,28630.69,29757.279999999999,29661.59]
["Kredsnummer",286,304,309,311,309,316,313,329,317,298]
["Ejendomsnummer",3916,3865,3960,3874,3901,3863,3840,3811,3618,3733]
["Landbrugsareal, ha",135,100,98,95,90,87,86,83,81,81]
["Årskøer",30,21,21,20,19,18,18,18,18,17]
["Årssøer",62,42,42,40,37,37,36,34,34,35]
["Antal slagtesvin produceret",1115,714,778,706,717,695,706,681,683,782]
["Antal minktæver",97,113,138,125,120,121,121,108,98,86]
["Dyreenheder",114,79,82,77,77,74,76,76,73,74]
["Beregnet antal normtimer",3574,2771,2830,2718,2652,2596,2603,2540,2479,2491]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1428150,1025590,884405,886415,726539,811459,814226,813656,873486,729249]
["Bruttoudbytte Kvæg",1018430,726146,741747,723589,559663,555334,606320,596895,541319,522775]
["Bruttoudbytte Svin",1644047,1162624,821840,938087,872425,703680,749689,802988,797859,787602]
["Bruttoudbytte andre husdyr",294237,206468,252025,277277,262523,343827,423050,595510,486780,351533]
["Skovindtægter",6626,5850,6311,5260,3706,5071,0]
["Maskinstationsindtægter",84693,68583,74052,87060,83081,82147,71293,56383,57315,76059]
["Andre landbrugsindtægter",162186,84618,92076,119778,82197,82488,92067,75624,72550,88783]
["Bruttoudbytte ialt",4638369,3279879,2872457,3037466,2590134,2584006,2756644,2941056,2829309,2556002]
[null,null,null,null,""]
["Stykomkostninger Mark",-426845,-318038,-288895,-293732,-287105,-264991,-249168,-246193,-229765,-213927]
["Korn inkl. IO",-313918,-226019,-223590,-191325,-170658,-186822,-193654,-1132553,-1014689,-903851]
["Færdigblanding mv.",-989243,-679593,-719179,-657799,-641080,-632823,-706338]
["Eget grovfoder inkl. IO",-180194,-125508,-125447,-126954,-113179,-113625,-113341]
["Øvrige stykomkostninger husdyr",-223834,-156942,-157310,-147353,-137476,-135082,-135592,-125356,-117233,-113098]
["Skovomkostninger",-3737,-2919,-2682,-2397,-2930,-1782,0]
["Stykomkostninger i alt",-2137772,-1509018,-1517104,-1419560,-1352428,-1335125,-1398092,-1504102,-1361688,-1230876]
[null,null,null,null,""]
["Dækningsbidrag",2500598,1770861,1355353,1617906,1237707,1248881,1358552,1436955,1467621,1325126]
[null,null,null,null,""]
["Energi og brændstof",-132101,-105045,-117320,-103630,-98144,-97906,-116509,-118613,-120375,-115140]
["Maskinstation",-196943,-141807,-136924,-129575,-119309,-115786,-117850,-112233,-112792,-102545]
["Vedligeholdelse",-268093,-180667,-178863,-171568,-159163,-153784,-157698,-155148,-144051,-139567]
["Investeringer over driften",-16095,-12628,-11006,-12291,-10132,-11525,-12449,-18987,-12342,-11667]
["Lønomkostninger",-372684,-253455,-254649,-237803,-210509,-209113,-212029,-185569,-158139,-156576]
["Ejendomsskat og forsikringer",-97785,-75819,-75087,-71480,-69005,-65526,-64227,-60270,-55887,-54951]
["Diverse omkostninger",-137342,-109322,-109419,-106418,-101526,-107862,-105135,-101709,-96028,-95967]
["Kontante kapacitetsomkostninger",-1221043,-878742,-883268,-832765,-767788,-761503,-785897,-752529,-699615,-676414]
[null,null,null,null,""]
["Afskrivninger",-444284,-333755,-339035,-331069,-319703,-304079,-303617,-285557,-266481,-262199]
["Nedskrivninger",-11958,-9406,-11560,-11587,-6225,-9261,-10880,-9135,-19247,-3739]
["Tab/gevinst",16486,5227,13389,6896,9316,10986,10859,13378,9205,7912]
["Kapacitetsomkostninger i alt",-1660799,-1216675,-1220474,-1168525,-1084400,-1063857,-1089535,-1033843,-976137,-934441]
[null,null,null,null,""]
["Resultat af primær drift",839799,554187,134879,449381,153306,185025,269017,403112,491483,390686]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",304875,231143,234719,224921,220551,220819,220573,216112,217292,207732]
[null,null,null,null,""]
["Forpagtningsindtægt",56800,44436,46739,39843,34324,29723,30418,24835,20951,20919]
["Forpagtningsafgift",-220012,-144293,-143593,-141571,-123096,-126035,-128379,-117389,-108789,-105579]
["Renteindt, landbrug og fin.tilskud",16132,10434,12538,11710,11257,12510,15645,13377,12361,12966]
["Realiseret gevinst/tab finansaktiver",-9758,-5145,-12279,-13081,-6521,-22493,-20830,-22290,-22551,-39127]
["Renteudgifter, landbrug",-265388,-229731,-235869,-247789,-249137,-256211,-274595,-258302,-300254,-302787]
["Finansomkostninger ialt, landbrug",-422226,-324299,-332464,-350888,-333172,-362507,-377741,-359769,-398281,-413607]
[null,null,null,null,""]
["Driftsresultat",722448,461031,37134,323414,40686,43337,111849,259478,310455,184868]
[null,null,null,null,""]
["Ejerløn",-382718,-388757,-394357,-395009,-217453,-208198,-208739,-216287,-215570,0]
["Korr. værdiændring stambes/foderbeh.",16428,-9747,-11157,-3395,-20741,-1786,-3216]
["Driftsresultat efter ejerløn mv.",356158,62527,-368380,-74991,-197508,-166647,-100106]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-5415,-4687,-5018,-4016,-4115,-715,-1327,-815,-688,-725]
["Nedskrivning immaterielle aktiver",-1796,-97,-1813,-1011,-1414,-5761,-66092,-51687,-38027,-94267]
["Gevinst/tab immaterielle aktiver",11158,10855,16902,11360,14415,12377,26924,24099,2596,8946]
["Anden virksomhed og engangsposter",107007,83004,59864,74042,62911,61362,55132,62347,54639,49020]
["Renteindtægter, privat",8499,9463,10456,9042,8081,9618,5628,5141,5346,5691]
["Renteudgifter, privat",-21520,-19994,-20761,-22805,-23090,-31275,-34155,-30721,-35943,-36708]
["Urealiseret regulering værdipapirer",70156,83190,-33412,53437,33469,40124,30168,61962,26157,-29651]
["Urealiseret regulering gæld",3506,-3176,-3353,1901,40,22085,-6275,11594,-32833,-30046]
["Værdiændring inv. ejendomme og tilknyttede virks.",105,-6,-166,"",558,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",893911,619573,59899,445065,131540,151044,121826,341368,291693,57161]
[null,null,null,null,""]
["Private indtægter/omkostninger",354832,403717,381217,371975,351259,368723,358632,355169,348262,337729]
[null,null,null,null,""]
["Årets resultat før skat",1248744,1023290,441116,817040,482800,519767,480458,696537,639955,394890]
[null,null,null,null,""]
["Skat af årets resultat",-447427,-367272,-175561,-271886,-172733,-170188,-177724,-241132,-193999,-142448]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",19639300,15388014,15314331,14648123,14417173,13799425,0,13155848,12765981,12972824]
["Stamplanter",1164,710,636,470,521,0,0]
["Betalingsrettigheder EU",15353,15198,17949,19154,22916,34063,38443,46484,45793,45767]
["Mælkekvoter og andre leveringsrettigheder",11766,8538,6381,6890,6740,10811,10829,73997,115479,153373]
["Inventar og maskiner",1801397,1280775,1272321,1287132,1232799,1238249,1253010,1203660,1123146,1148087]
["Besætning",1158071,894743,833567,825243,810803,734975,752347,772574,749996,691449]
["Beholdning",863605,587613,542747,551338,490508,525051,500285,498992,488872,430736]
["Tilgodehavende",969613,762100,806065,764898,719419,674040,678235,658158,625917,540132]
["Andelskapital og financielle kontrakter",666331,488196,440799,404210,383471,345594,312464,278298,250812,249213]
["Landbrugsaktiver i alt",25126599,19425886,19234794,18507459,18084349,17362208,17106943,16688011,16165996,16231580]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1475873,1401224,1398677,1398648,1420198,1443691,0,341970,346203,337891]
["Private aktiver",398803,350280,349824,347554,344796,176466,167600,1131619,1137654,1119918]
["Øvrige aktiver udenfor landbrug",190780,137883,159513,152468,149747,180154,188826,184291,159463,177276]
["Værdipapirer og indlån",1340010,998032,909457,931376,828177,829430,793896,739971,697569,712537]
["Hensættelser (positive)",36934,30695,38727,38385,47532,54885,57812]
[null,null,null,null,""]
["Aktiver i alt",28569000,22344000,22090992,21375890,20874800,20046835,19691601,19085862,18506885,18579202]
[null,null,null,null,""]
["Ansvarlig lånekapital",-38803,-30842,-27179]
["Realkreditinstitutter",-12326054,-9188708,-9104342,-8844333,-8627906,-8115997,-8156685,-7807442,-7707787,-7674074]
["Pengeinstitutter",-1414269,-1181586,-1301446,-1336489,-1408558,-1346082,-1374739,-1365843,-1303634,-1286345]
["Pante- og gældsbreve",-144585,-93183,-97969,-91502,-85095,-79746,-73744]
["Anden langfristet gæld",-207744,-134055,-116650,-136976,-147684,-14451,-12216]
["Anden gæld",-1504869,-1025501,-1036411,-1055501,-937716,-956204,-1023542,-975952,-977039,-910659]
["Kassekredit",-617881,-532818,-690623,-622426,-695269,-679196,-676449,-649596,-654161,-616368]
["Gæld i alt",-16254206,-12186693,-12374621,-12118114,-11902226,-11191676,-11317376,-10798833,-10642622,-10487447]
[null,null,null,null,""]
["Hensættelser (negative)",-3399556,-2715162,-2606249,-2522022,-2490110,-2246320,-2111782,-2075570,-1889732,-1955681]
[null,null,null,null,""]
["Egenkapital",8915238,7442145,7110122,6735754,6482463,6608839,6262443,6211459,5974531,6136074]
[]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",816434,533504,86693,383692,88587,82935,138427,296215,334526,202847]
["Private indtægter",354832,403717,381217,371975,351259,368723,358632,355169,348262,337729]
["Resultat før regulering og skat",1171267,937222,467910,755667,439847,451659,497060,651384,682787,540577]
[null,null,null,null,""]
["Privat",-247744,-254288,-238370,-248219,-245799,-248979,-249645,-270638,-260219,-261787]
["Formueindtægter/-udgifter",-17397,-13392,-14146,-11667,-17696,-32938,-28778,-29342,-24634,-28614]
["Privat udtræk",-265141,-267679,-252515,-259887,-263496,-281917,-278423,-286610,-274885,-272414]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-35413,-25396,-12852,"",-13336,-16417,-18005,-23637,-14789,-15192]
["Betalt skat",-278206,-237666,-172267,-193856,-144184,-161404,-159386,-176890,-149798,-140226]
["Ændring i udskudt skat",-169221,-129605,-3294,-78030,-28546,-8783,-18338,-64243,-44202,-2222]
["Skat af årets resultat",-447427,-367272,-175561,-271886,-172733,-170188,-177724,-241132,-193999,-142448]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",423285,276874,26981,195958,-9719,-16863,22907,99718,199563,125714]
["Regulering ialt fra resultat",77372,86075,-26628,61845,42395,68109,-16602,45153,-42794,-145744]
["Værdireguleringer",102751,53093,49048,92744,-26581,40830,135625,59437,28944,-386223]
["Pensionsindbetaling",-54929,-43196,-28934,-32003,-24653,-28644,-35554,-55461,-40585,-36616]
["Øvrige egenkapitalbevægelser",-173,0,0,330,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",548648,372850,20235,318403,-17999,63431,106376,152688,145150,-477400]
[null,null,null,null,""]
["Egenkapital primo",8367161,7070732,7086026,6417309,6500329,6547083,6155513,6060878,5830002,6613745]
[null,null,null,null,""]
["Egenkapital ultimo",8915238,7442145,7110122,6735754,6482463,6608839,6262443,6213566,5975152,6136345]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1248744,1023290,441116,817040,482800,519767,480458,696537,639955,394890]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",112500,-83456,-14924,12111,-44180,-13522,0]
["Afskrivninger m.v., landbrug",435810,331862,327136,329429,307727,296453,344132,309717,312680,344016]
["Afskrivninger andre erhverv",14646,10663,14843,14401,14937,13403,11111,9786,9521,8598]
["Regulering I/S",-15809,-12989,-2673,-7637,-4334,0,0,6728,492,491]
["Gevinst/tab finansaktiver",-2470,-2472,-2826,-4647,-3638,-1652,-1916,-1573,-2286,-1136]
["Urealiseret regulering finansaktiver",-69920,-83181,33346,-53612,-33469,-40124,-30168,-61962,-26157,29651]
["Gevinst/tab gæld",756,11846,6468,6087,1390,12300,6549,2276,6670,4576]
["Urealiseret regulering gæld",-3506,3176,3353,1901,-40,-22085,6275,-11594,-32833,-30046]
["Øvrige tilbageførsler",-24824,-11978,-1798,-4027,-4370,276,454]
["Tilbageførsel i alt",447153,163471,362923,290205,234022,258573,336436,253377,333752,416241]
[null,null,null,null,""]
["Betalt skat",-275391,-237597,-172216,-193856,-144043,-161787,-157989,-176890,-149798,-140226]
["Privat",-248238,-255466,-238370,-248219,-245799,-248979,-249645,-270638,-260219,-261787]
["Afskrivninger privat tlbf.",21615,20670,20417,21339,19721,20335,20666,19450,17717,19956]
["Formueindtægter/-udgifter",-17397,-13392,-14146,-11667,-17696,-32938,-28778,-29342,-24634,-28614]
["Pensionsindbetaling",-55476,-43873,-28725,-32003,-24360,-29742,-37898,-55461,-40585,-36616]
["Privat udtræk, skat og pension i alt",-574888,-529658,-433039,-463537,-412178,-453111,-453644,-525372,-463925,-443113]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-26818,-17515,-9844,-22729,-17236,-17748,-19565,-23637,-14789,-15192]
[null,null,null,null,""]
["Til invest og afdrag",1094222,639589,361156,620978,287408,302857,345544]
[null,null,null,null,""]
["Besætning (realforskydning)",-100112,16701,3651,-23477,-9533,1851,43853,-7057,-68936,-78428]
["Beholdninger (realforskydninger)",-39676,-88209,76062,-34173,28147,-26110,14296,8954,-67792,-2542]
["Flerårige afgrøder",-11,9,-54,28,16,0,-6,-14,-17,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",954423,568090,440816,563357,306038,278598,403687,430518,373036,287048]
[null,null,null,null,""]
["Investeringer"]
["Jord",-276923,-197489,-185658,-176372,-173613,-175940,-125638,-164414,-116637,-128573]
["Immaterielle aktiver",-2297,-2059,-1596,-1223,-1576,13,-2595,-7314,-2843,-4897]
["Grundforbedring",-8988,-4340,-5336,-4060,-4838,-6320,-5916,-4802,-4610,-3646]
["Stamplanter",-81,-112,-39,470,-116,0,0]
["Driftsbygninger",-149077,-73839,-95295,-103361,-104363,-107851,-142083,-114061,-120251,-104018]
["Inventar markbrug",-200922,-118869,-93790,-115886,-89519,-100181,-99709,-132662,-101304,-98882]
["Inventar husdyrbrug",-85806,-54396,-53106,-57211,-42547,-50154,-58272,-63767,-58127,-47179]
["Inventar andet",-5729,-3415,-2073,-6542,-3020,-5224,-3492,-233,-6639,-2721]
["Beboelse, landbrug",-53831,-31144,-36640,-31428,-35573,-43963,-37180,-62338,-41727,-53983]
["Private aktiver",-54900,-44066,-36255,347554,-28380,-24638,-26021,-31539,-28394,-22848]
["Aktiver udenfor landbrug",-17872,-1584,-6700,-20434,-27627,-24209,-31476,-40784,-23655,-26755]
["Investeringer ialt",-856426,-531315,-516488,-553556,-511173,-538467,-532383,-621914,-504187,-493503]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",97997,36775,-75673,9800,-205135,-259869,-128695,-191395,-131151,-206455]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-76999,-65255,-17348,-72659,-17417,62276,-70711,-26553,-92165,-31202]
["Realkreditinstitutter",94939,81548,45538,-8844333,134905,150059,114362,-7807442,-7707787,-7674074]
["Pengeinstitutter lån, netto",-162346,-58735,-1471,-16339,35509,21549,38349,79519,26837,38520]
["Anden gæld",90876,126856,-28480,-1055501,13482,-26247,50048,-975952,-977039,-910659]
["Kassekredit, ændring",-33706,-112698,79201,-70838,32837,48678,9696,43267,19688,50404]
["Ændring hensættelser",-949,106,-90,-136,-20,927,1598,21,297,-16]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-88185,-28177,77352,-4928,199297,241971,129722,199568,132812,210098]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",816436,533505,86694,383692,88590,0,0]
["Private indtægter/omkostninger",354832,403717,381217,371975,351259,0,0]
["tilbf. værdiændr. stambesætning mm",-15585,-21317,-14405,-9095,-27500,0,0]
["Beregnet skat",-416357,-342692,-177250,-246453,-150642,0,0]
["Privat udtræk",-265635,-268858,-252515,-259887,-263486,0,0]
["Pensionsindbetaling",-55476,-43873,-28725,-32003,-24358,0,0]
["Konsolidering",418215,260483,-4984,207761,-26179,-52650,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-713022,-481612,-65923,-336786,-4221,0,0]
["nulpunktsrente pct",880155.84,-559855.06999999995,-605933.59,-1231302.52,-591205.15,0,0]
["nulpunktsmælkepris kr/kg EKM",0.3,0.23,0.25,1501.85,2492.37,0,0]
["Nulpunktspris fravænnede grise",1,1,1,-23232,-8949,0,0]
["Nulpunktspris smågrise",17,12,17,-8924,-1796,0,0]
["Nulpunktspris slagtesvin kg",0.51,0.46,0.51,-1.36,2.4500000000000002,0,0]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",0.7,-1.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-0.2964182826845092},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.2519654713946786},0.66259337268569052,0.85445365903435755,1.2707990691990247,2.1652382395259004,2.7592090098755602,3.3605213000471075]
["Virksomhedens overskudsmargin, pct",-15.9,-64.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-2.1496927543214746},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":8.2834507447984596},5.0400095130213343,6.2962702098988936,8.6344845398970627,12.673339099969535,16.258598831021992,22.017901394443353]
["Dækningsgrad, pct",58.1,53.6,{"$f":"D37*100/D27","v":47.184448714114779},{"$f":"E37*100/E27","v":53.264991278914728},47.785442760876464,48.331195825396691,49.282823607255779,48.858471242982112,51.872064875204508,51.843699652817172]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":4.8649065790503858},{"$f":"(C209+C67)*100/C148","v":1.9449768850244116},-4.3271128118476732,-0.16801385561289797,-1.9878709681798414,-3.1502961412738304,-3.3331880226295074,-3.4808836021054574,-3.607774329422917,0]
["Soliditetsgrad, pct",36.700000000000003,40.200000000000003,{"$f":"D148*100/D108","v":32.185616653158895},{"$f":"E148*100/E108","v":31.51098737877113},31.054012493532873,32.966994540534699,31.802609650683049,32.555857314697128,32.286103252924519,33.028033173868288]
["Rentedækningsgrad",13.2,-46.8]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",35,23.1,31.4,23.1,24.1,20.2,18.2,21.5,22.2,17.600000000000001]
["Vinterbyg, ha",5.5,4.5,3.6,5,4.0999999999999996,4.0999999999999996,4,3.5,3.4,4.2]
["Vårhvede",0.7,0.5,1.1000000000000001,0.5,0.5,0.5,0.6,1.1000000000000001,0.8,0.6]
["Vinterhvede, ha",30.4,25.8,17.3,23.5,21.5,22.5,22.8,18.399999999999999,18.8,23.8]
["Triticale, ha",0.2,0.3,0.2,0.2,0.3,0.4,0.5,0.4,0.7,0.9]
["Rug, ha",5.2,4.4000000000000004,2.9,3.6,3.1,3.7,3.1,2.5,1.8,1.5]
["Havre, ha",3.1,1.5,2.2999999999999998,1.7,1.5,1,1,1.5,1.6,1.1000000000000001]
["Kernemajs/majs til modenhed, ha",0.4,0.3,0.2,0.2,0.2,0.2,0.3,0.3,0.4,0.4]
["Blandsæd",0.2,0.1,0.1,0.1,0.2,0.1,0.1,0.3,0.5,0.4]
["Korn areal, ha",80.900000000000006,60.4,59.2,57.9,55.5,52.7,50.7,49.6,50.1,50.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.4,0.3,0.4,0.3,0.4,0.4,0.4,0.4,0.4,0.7]
["Almindelig rajgræs, ha",2.6,1.7,1.4,1,1,0.9,1.2,1.3,0.9,0.7]
["Italiensk rajgræs, ha",0.1,0.1,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0.2,0.2,0.2,0.1,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",0.7,0.6,0.4,"",0.2,0.2,0.1,0.2,0.2,0.1]
["Rødsvingel, ha",1,0.7,0.9,0.6,0.5,0.5,0.5,0.4,0.2,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.2,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0.1,0.1]
["Roefrø og andre frø",0.1,0.1,0,0.1,0,0,0,0.1,0.1,0.1]
["Spinatfrø, ha",0.4,0.5,0.5,0.3,0.2,0.2,0.1,0.2,0.1,0]
["Frøareal ialt, ha",6.1,4.5999999999999996,4.3,3.1,2.7,2.4,2.5,2.6,2.1,1.9]
[null,null,null,null,""]
["Sukkerroer",1.8,1.3,1.4,"",1.2,0.9,1.2,1.3,1.3,1.5]
["Spisekartofler",0.4,0.4,0.5,0.4,0.4,0.4,0.5,0.4,0.5,0.6]
["Tidlige spisekartofler",0,0,0.1,0,0.1,0,0,0,0,0]
["Læggekartofler, ha",0.8,0.4,0.5,0.4,0.4,0.3,0.3,0.2,0.2,0.2]
["Proceskartofler, ha",0.3,0.2,0.4,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Stivelseskartofler",3.1,2,1.9,1.3,1.3,1.2,1.2,1,1.1000000000000001,1]
["Raps, ha",9.1999999999999993,7,5.8,7.1,6.1,6.7,5.7,6,4.2,4.7]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",1,0,1]
["Ærter til konsum",0.2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ærter og andre bælgsæd",0.2,0.1,0.1,0.1,0.2,0.2,0.1,0.1,0.1,0.1]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0.1]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0.1,0.1,0.1,0.1]
["Grønsager, ha",0.2,0.2,0.3,0.3,0.3,0.2,0.3,0.3,0.2,0.2]
["Frugt og bær, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.1,0.1,0.1]
["Andre gartneriafgrøder",0,0,0,0,0.1,0.1,0.1,0,0.1,0.1]
["Energiafgrøder, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2]
["Pil til energi, ha",0.2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
["Majs til energi, ha",0.7,0.4,0.3,0.3,0.2,0.2,0.2,0.3,0.3,0]
[null,null,null,null,""]
["Foderroer, ha",0.2,0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.1,0.1]
["Sædskiftegræs, ha",9.3000000000000007,7.1,6.9,7.2,7.3,7.2,7.9,7.4,7.5,7.5]
["Helsæd, ha",0.9,0.9,1.3,0.9,1.1000000000000001,1.2,1.2,1.4,1.1000000000000001,1.2]
["Vedvarende græs, ha",6,4.5999999999999996,4.7,4.7,4.4000000000000004,4.5,4.4000000000000004,4,4.4000000000000004,4.0999999999999996]
["Majs, ha",9.1999999999999993,6.2,6.2,5.8,5.7,5.9,6,5.7,5.5,5.0999999999999996]
["Kolbemajs, ha",0.7,0.4,0.3,0.5,0.4,0.2,0.3,0.3,0.3,0.3]
["Andet grovfoder, ha",0.2,0.2,0.2,0.2,0.2,0.2,0.3]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,2.6]
["Dyrket areal i alt, ha",131.80000000000001,97.5,95.5,92.6,88.3,85.3,83.9,81.7,80,80.099999999999994]
["Udyrkede arealer, ha",1.3,2.1,2.1,1.7,1.5,1.2,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.3]
["Randzoner, ha",1.7,0.1,0.1,0.1,0.2,0.4,0.5,0.4,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.1,0.1,0.1,0.2,0.1,0.1,0.1,0.1]
["Landbrugsareal, ha",134.9,99.8,97.8,95,90,87.2,85.6,83,81,81]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",89,69.599999999999994,67.7,65.7,65.599999999999994,61.8,60.4,60.2,58.9,59.6]
["egen bortforpagtet areal, ha",9.5,8,8.1,6.9,6.4,5.6,5,4.3,3.1,3.4]
["Egen skov, krat, hede m.v.",3.7,3.2,3.2,3.1,7.2,3.1,3.3,2.7,3.7,2.7]
["Tilforpagtet dyrkbart landbrugsareal, ha",46,30.2,30.1,28.8,24.5,25.4,25.2,23.2,22.3,21.8]
["Tilforpagtet skov m.v., ha",0.2,0.1,0.3,0.2,0.2,0.1,0.1,0.3,0.3,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",12,8.1,7.3,6.8,6.1,5.6,4.9000000000000004,4.5999999999999996,3.7,3.1]
["Areal med lerjord (jb 5, 6), ha",55.1,41.5,39.200000000000003,38.299999999999997,36.9,35.299999999999997,34.700000000000003,34.4,32,33.4]
["Areal med fin sand (jb 2 og 4), ha",35.6,26.4,26,25.2,23.6,23,22.9,22.2,22.5,22.2]
["Areal med grovsand (jb 1 og 3), ha",30.4,22.5,22.7,22,21.3,21.3,21,20.5,20.9,20.399999999999999]
["Særlige jordbundstyper, ha",2.6,2.1,2,1.8,1.8,1.6,1.6,1.6,1.6,1.6]
["Markvanding, antal brug",0.18,0.16,0.15,0.15,0.16,0.16,0.17,0.17,0.17,0.17]
["Herpå areal vand",98.85,81.84,87.83,76.27,74.150000000000006,73.760000000000005,68.84,67.8,69.23,67.599999999999994]
["Antal m3 vand forbrugt til vanding",1191,880,1567,431,555,366,556,417,0,0]
["Antal tons gylle anvendt (økologer)",2,0,0,1,1,1,2,0,0,0]
["Heraf tons konventionel gylle (økologer)",3,0,0,0,1,1,1,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,61,44,57,53,60,57,56,53,54]
["Hkg vinterbyg pr ha",69,68,53,66,59,65,64,61,60,55]
["Hkg vårhvede pr ha",70,87,44,61,53,59,60,54,54,53]
["Hkg vinterhvede pr ha",83,82,64,82,71,80,77,73,73,66]
["Hkg triticale pr ha",66,61,56,63,54,56,57,55,53,49]
["Hkg rug pr ha",67,65,53,66,58,64,64,60,61,53]
["Hkg havre pr ha",77,54,40,56,53,57,52,53,52,52]
["Hkg kernemajs pr ha",711,469,700,410,259,100,78,110,148,438]
["Hkg græsfrø pr ha",17,30,13,17,12,13,30,13,23,21]
["Hkg alm. rajgræs pr ha",16,18,27,21,23,25,35,30,22,18]
["Hkg italiensk rajgræs pr ha",18,17,14,18,17,18,18,20,16,17]
["Hkg rødsvingel pr ha",12,14,15,16,13,25,28,17,15,0]
["Hkg sukkerroer pr ha",139,142,106,"",139,133,146,136,125,152]
["Hkg spisekartofler pr ha",328,285,306,280,277,281,320,325,279,277]
["Hkg læggekartofler pr ha",297,291,258,283,270,240,252,261,241,230]
["Hkg proceskartofler pr ha",404,369,349,375,373,365,500,366,359,374]
["Hkg stivelsekartofler pr ha",492,467,453,461,442,436,442,441,411,412]
["Hkg raps pr ha",42,45,36,44,30,42,42,48,38,33]
["Hkg rødkløver pr ha",3,0,0,0,5,19,7,7,5,4]
["Hkg spinatfrø pr ha",17,18,9,13,12,50,32,16,17,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1200000000000001,1.21,1.27,1.0900000000000001,1.04,1.19,1.2,1.37,1.57,1.4]
["Kr pr kg solgt maltbyg",1.2,1.31,1.33,1.17,1.1200000000000001,1.25,1.3,1.5,1.6,1.59]
["Kr pr kg solgt hvede",1.23,1.24,1.21,1.1000000000000001,1.04,1.1499999999999999,1.22,1.49,1.53,1.37]
["Kr pr kg solgt rug",1.1100000000000001,1.1000000000000001,1.21]
["Kr pr kg solgt havre",1.1399999999999999,1.18,1.2,1.01,0.98,1.06,1.07,1.21,0,0]
["Kr pr kg solgt kernemajs",0.5,0.46,0.75]
["Kr pr kg solgt raps",2.79,2.71,2.65,2.69,2.65,2.58,2.52,2.91,3.36,3.05]
["Kr pr kg solgt fabriksroer",1.26,1.1299999999999999,1.21,1.1000000000000001,1.42,1.32,1.71,1.71,1.59,1.63]
["Kr pr kg solgt spisekartofler",1.9,2.2200000000000002,1.75,1.96,2.13,1.84,1.64,1.84,1.5,1.68]
["Kr pr kg solgt industrikartofler",0.77,0.85,0.81,0.78,0.8,0.69,0.67,0.68,0.62,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.44,0.43,0.45,0.45,0.44,0.43,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",29.8,21.2,21.1,20.2,19.3,18.399999999999999,17.899999999999999,18.100000000000001,17.7,17.100000000000001]
["Antal årsopdræt",27,19,19,19,18,18,18,17,17,16]
["Stk årsopdræt pr årsko",0.92,0.91,0.9,0.93,0.94,0.98,1,0.96,0.95,0.95]
["Udskiftningsprocent",36,35,37,36,39,39,43,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,348,157018,153925,149247,144904]
["Kg EK mælk i alt",319378,226083,218761,207069,195234,183787,172593,166736,158841,150891]
["Kg EK mælk pr ko",10702,10678,10373,10264,10101,10004,9646,9231,8991,8844]
["Gennemsnitlig fedtprc.",4.37,4.41,4.32,4.3,4.38,4.29,4.28,4.33,0,0]
["Gennemsnitlig proteinprc.",3.65,3.65,3.6,3.6,3.56,3.53,3.52,3.51,0,0]
["Gennemsnitlig celletal",182,186,183,179,443,173,181,197,0,0]
["Kr. pr. kg ekm",2.63,2.59,2.65,2.76,2.16,2.2799999999999998,2.91,2.89,2.5299999999999998,2.62]
["Pct. jerseybesætninger",2,1,1,1,1,2,2,1,2,2]
[null,null,null,null,""]
["Kr pr solgt ko",5968,6056,6361,5959,5560,5561,5449,6088,5951,5177]
["Kr pr solgt kvie levebrug",8260,8220,7580,6770,6162,6785,5661,4717,5947,3832]
["Kr pr købt kvie",4066,3385,4123,4241,4317,4737,5145,4869,5169,5137]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.7,0.71,0.71,0.73,0.77,0.81,0.89,0.84,0.85,0.85]
[null,null,null,null,""]
["Pct. rørmalkning",4,4,4,4,4,4,4,4,7,7]
["Pct. karruselmalkning",1,1,1,1,1,1,1,1,1,1]
["Pct. robotmalkning",4,3,3,3,3,3,3,3,3,3]
["Pct. malkestald sildeben",7,5,5,5,5,5,6,5,5,5]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",2.9,3,2.9,3,2.9,2.6,3.1,3,2.9,2.7]
[null,null,null,null,""]
["Antal slagtekalve produceret",13,10,14,11,11,9,9,10,11,11]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",247,238,184,187,215,225,227,227,0,0]
["Pris pr solgt slagtekalv",4751,5470,4944,4432,5691,6236,6299,5857,5112,5731]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",62.2,42.2,42.3,39.5,37.1,37,36,33.5,33.5,35.4]
["Antal fravænnede grise pr årsso",33.9,32.700000000000003,33.299999999999997,32.5,31.7,31.2,30.6,29.8,29.3,28.8]
["Antal fravænnede grise produceret",2107,1380,1409,1284,1176,1155,1105,1000,981,1020]
["Gennemsnitsvægt solgte 7 kg's grise",9,8.6,7.5,7.9,7.1,7.5,7.5,7.3,7.3,7.6]
["Stk 7 kg's grise solgt",290,238,221,174,186,234,191,180,199,237]
["Gennemsnitspris solgte 7 kg's grise",309,289,217,299,256,224,251,264,266,234]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",32.9,29.9,31.5,32.9,32,30.6,30,28.6,0,0]
["Antal smågrise produceret",2044,1262,1334,1299,1188,1130,1080,959,0,0]
["Stk 7 kg's grise købt",242,128,169,200,199,188,189,169,167,176]
["Kr pr købt 7 kg's gris",314,287,218,275,247,223,256,275,276,234]
["Antal smågrise solgt",1395,883,945,883,785,718,712,626,561,533]
["Vægt 30 kg's grise solgt",31,30,29,28,28,30,28,28,29,29]
["Kr pr solgt 30 kg's gris",472,475,363,473,403,351,409,436,430,361]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",1115,714,778,706,717,695,706,681,683,782]
["Antal egne producerede polte, stk",21,9]
["Stk 30 kg's grise købt",637,401,454,371,383,371,390,386,356,410]
["Kr 30 kg's grise købt",493,478,372,455,408,364,408,433,429,377]
["Stk slagtesvin solgt",1074,693,764,686,705,680,685,660,662,770]
["Antal sopolte købt",-21,-13,-12,-11,-11,-12,-11,-10,-9,-10]
["Vægt solgte slagtesvin",14,10,10,9,9,9,11,13,14,15]
["Pris pr solgt slagtesvin",1200,1082,831,987,903,854,935,999,986,886]
["Antal sopolte solgt",50,16,19,17,15,8,11,13,12,8]
["Pris pr solgt sopolt",1342,1586,929,1321,1248,1276,1471,1539,1583,1472]
["Pris pr købt sopolt",1966,1887,1570,1742,1625,1587,1760,1844,1851,1699]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",191,170,170,165,166,255,325,413,284,219]
["Antal hønepladser",32,21,102,14,26,55,137,0,0,0]
["Antal producerede slagtekyllinger",11575,5678,6739,6197,5982,5455,11398,15918,12731,8971]
["Kg æg solgt",13871,12295,18253,14454,13822,21355,45987,33966,25430,13822]
["Antal slagtekyllinger solgt",11358,5568,6621,6080,5909,5289,11301,15806,12687,9085]
["Kg. slagtekylling solgt",15638,5674,4345,4780,4592,1218,1020,657,938,2810]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,1,5,3,3,3]
["Pct. frilandshøns",0,0,0,0,0,1,0,1,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,1,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",97,113,138,125,120,121,121,108,98,86]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,1]
["Antal minkskind produceret pr tæve",5.9,5.2,5.0999999999999996,5.2,5.3,5.9,5.2,5.3,5,5.4]
["Antal minkskind solgt",353,587,640,598,611,593,593,477,471,426]
["Kr. pr. solgt minkskind",157,201,219,261,240,384,323,614,509,406]
["Antal mink avlsdyr tæver, primo",106,129,166,152,152,148,159,141,121,113]
["Antal mink avlsdyr tæver, ultimo",0,120,136,153,151,157,164,152,133,121]
["Antal minkskind, primo",592,632,654,565,568,549,553,439,407,378]
["Antal minkskind, ultimo",905,636,750,600,570,578,597,512,427,405]
["Antal mink avlsdyr hanner, primo",15,19,23]
["Antal mink avlsdyr hanner, ultimo",0,19,19]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",586171,425095,349090,361775,236783,334602,304679,307652,422735,310796]
["Korn IO",165044,110027,109595,103540,114655,105390,110527,127978,121738,122229]
["Frøafgrøder",84557,68572,52546,41635,30572,34641,33430,39402,27395,21502]
["Handelsroer",32031,20481,20084,19152,22720,18465,30371,33106,26800,28295]
["Kartofler",179109,115527,115171,84028,83610,71893,74900,67305,66525,59125]
["Raps",100600,84773,53109,78872,49031,75023,59305,65352,53743,46822]
["Ærter m.v.",10292,4015,3197,4336,2612,2118,1675,1675,1406,1905]
["Andre industriafgrøder",7513,6406,790,6393,1342,6678,6647,5432,1601,1662]
["Gartneriafgrøder",28954,31360,51099,44840,44775,39726,45176,38163,31338,34003]
["Grovfoder excl. IO",24483,17089,15211,14938,-6179,3755,22945,15052,3314,11601]
["Grovfoder IO",198900,136746,110406,123736,144059,116935,121897,109236,113918,89964]
["Energiafgrøder m.v.",10495,5500,4106,3171,2557,2233,2675,3302,2975,1344]
["Bruttoudbytte Planteavl incl. IO",1428150,1025590,884405,886415,726539,811459,814226,813656,873486,729249]
[null,null,null,null,""]
["Mælkesalg",788162,551119,549327,553844,411503,411712,494826,470955,393263,388200]
["Økologi- og markedstillæg",311,205,279,672,309,210,702,394,377,236]
["Kvalitetstillæg",22685,14922,13892,15049,10620,11198,12692,11436,8529,8526]
["Non-GM tillæg",6455,4002,2727]
["Kvalitetsprogramtillæg (Arlagården)",21349,14927,13973,"",-339,-4782,-6606,-1465,-103,-1605]
["Sæsonregulering",67,187,62,15,0,1,2,15,20,-11]
["Køer salg",53757,41311,45533,41548,39099,36959,42997,43044,40176,34280]
["Slagtekalve salg",90400,67788,97994,78344,73560,60110,57389,66006,71445,68307]
["Spædkalve salg",10022,8116,9039,10041,14267,7620,5287,4665,4713,4322]
["Kvier levebrug salg",8324,5662,4370,3364,2075,3191,2663,1706,2088,739]
["Kvier køb",-5449,-3437,-4388,-5879,-5231,-5303,-5820,-6184,-6120,-6939]
["Tilvækst køer og opdræt",8872,509,-1459,13286,5069,19419,-13686,-2704,12158,9710]
["Tilvækst kalve",-4679,-868,-3337,1347,819,120,-2644,-3101,4672,-1146]
["Kvæg, tilskud",14717,8782,11795,9449,9531,6177,3585]
["Kvæg andet",3437,12921,1940,1518,-1618,8701,14934,12129,10104,18156]
["Bruttoudbytte Kvæg",1018430,726146,741747,723589,559663,555334,606320,596895,541319,522775]
[null,null,null,null,""]
["Sopolte salg",67631,25780,17724,22307,18668,9735,15643,20025,19647,11171]
["7 kg's grise salg",89537,68705,48044,51898,47629,52455,48061,47567,52901,55465]
["Smågrise salg",658834,419178,343417,418114,316850,252244,291294,272501,241152,192293]
["Salgtesvin salg",1284529,746826,633280,675864,631279,579420,638800,657083,650693,680320]
["7 kg's grise køb",-76114,-36813,-36848,-54902,-49110,-41945,-48279,-46398,-46227,-41227]
["30 kg's grise køb",-314215,-191280,-168938,-168630,-156091,-135145,-159200,-166992,-152554,-154643]
["Soplte køb",-41596,-24794,-18936,-19105,-17765,-19220,-20231,-18372,-16964,-17022]
["Tilvækst salgtesvin",-25301,48868,-12211,-7193,12949,-3150,-15439,-1171,8690,13210]
["Tilvækst smågrise",-44397,45183,-9215,-6185,15075,-3050,-6875,4737,4230,9727]
["Tilvækst øvrige svin",-15978,20520,-3941,-3189,29204,-8623,-18204,7407,8201,15670]
["Svin andet",61118,40451,29464,29109,23737,20959,24119,26600,28089,22639]
["Bruttoudbytte Svin",1644047,1162624,821840,938087,872425,703680,749689,802988,797859,787602]
[null,null,null,null,""]
["Æg salg",42601,36415,39558,38559,36769,52338,79780,95342,58872,42294]
["Høns indkøb",-7272,-6985,-9392,-7899,-7037,-11136,-11838,-10652,-9211,-5449]
["Slagtekyllinger salg",159041,77715,92243,83203,87045,75473,178256,244272,190476,127558]
["Fjerkræ andet",-25224,-9431,-8624,-12342,-13763,-6851,-32772,-43277,-23878,-18279]
[null,null,null,null,""]
["Minkskind salg",55292,117692,140019,156349,146380,227718,191245,292932,239684,172832]
["Mink i øvrigt salg",2096,3746,5298,9744,16065,17853,12825,22162,12361,8123]
["Pelsdyr andet",62098,-14908,-10953,5070,-6165,-16020,2569,-6273,16472,22549]
[null,null,null,null,""]
["Får",3979,535,657,644,823,1738,479,328,979,968]
["Husdyr i øvrigt",1628,1687,3219,3947,2408,2713,2507,675,1026,937]
["Bruttoudbytte andre husdyr",294237,206468,252025,277277,262523,343827,423050,595510,486780,351533]
[null,null,null,null,""]
["Maskinstationsindtægter",84693,68583,74052,87060,83081,82147,71293,56383,57315,76059]
["Skovindtægter",6626,5850,6311,5260,3706,5071,0]
["Andre landbrugsindtægter",162186,84618,92076,119778,82197,82488,92067,75624,72550,88783]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4638369,3279879,2872457,3037466,2590134,2584006,2756644,2941056,2829309,2556002]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",38,41,217,421,185,179,141,104,117,120]
["Tilskud miljøforanstaltninger, MVJ",12441,3148,4339,2007,1189,813,1896,1819,2073,2419]
["Lejeindtægter",62777,41073,39377,47235,35796,32464,30326,25745,26048,28922]
["Andre landbrugsindtægter, pasningsaftale",4501,3633,3940,6422,4561,3249,3737,3334,2810,2515]
["Andre landbrugsindtægter, videresalg",10976,8400,6941,7408,6517,4281,3216,2389,2658,2146]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",5246,4340,4955,3559,2952,3429,4180,2883,3694,4391]
["Andre landbrugsindtægter, sten grus m.v.",1534,626,532,1357,427,1285,1024,589,698,1103]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-6,-494,-180,67,20,-37]
["Andre landbrugsindtægter, udbet. kapitalfond",980,754,3364,665,2338,1976,8072,6349,7532,5678]
["Andre landbrugsindtægter, pelsning for andre",169,1897,2572,2736,2196,1500,1767,1400,2150,3245]
["Andre landbrugsindtægter, sygedagpenge",2925,2478,2177,2503,2597,2493,2217,1949,2472,2323]
["Andre landbrugsindtægter, øvrige",57367,15704,20519,30679,27151,36385,35669,28997,22279,46283]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-102455,-71144,-70926,-62862,-64398,-59659,-61771,-63322,-58374,-55234]
["Gødning",-135355,-104752,-93183,-90222,-99887,-89629,-79345,-83838,-75943,-67270]
["Planteværn",-118817,-82924,-73813,-78113,-72830,-69105,-62865,-58740,-54341,-50509]
["Diverse. vedr. planteavl",-50764,-45144,-49666,-60538,-49990,-46597,-45187,-40293,-41107,-40915]
["Produktionsrådg. planteavl",-19453,-14073,-1307,-1996,-1653,-2209,0]
["Stykomkostninger Mark",-426845,-318038,-288895,-293732,-287105,-264991,-249168,-246193,-229765,-213927]
["Foderkorn excl. IO",-148874,-115992,-113995,-87785,-56003,-81432,-83127,-107588,-103789,-85768]
["Foderkorn IO",-165044,-110027,-109595,-103540,-114655,-105390,-110527]
["Indkøbt kraftfoder",-301688,-205441,-208869,-194870,-192724,-181614,-172814,-182986,-154250,-143477]
["Indkøbt tilskudsfoder",-68565,-42026,-43785,-41401,-41655,-45151,-47798,-45993,-42659,-40654]
["Indkøbt smågrise blanding",-8397,-4855,-7110,-6219,-5865,-3856,-4500,-3953,-4291,-4848]
["Indkøbt færdigblanding",-283878,-185406,-195002,-168721,-163760,-162101,-183076,-197823,-183434,-185944]
["Indkøbt fjerkræfoder",-96675,-51125,-58703,-58059,-58208,-62243,-120683,-179049,-144184,-85198]
["Indkøbt pelsdyrfoder",-50199,-68966,-86455,-80246,-78051,-82369,-83229,-79318,-59144,-48657]
["Indkøbt mælkeprodukter",-20969,-12023,-11639,-9772,-8079,-6750,-6158,-7132,-7269,-6630]
["Indkøbt hjælpeprodukter",-76080,-46945,-47269,-45680,-43176,-41803,-38299,-35409,-34067,-32931]
["Andet indkøbt kraftfoder",-12555,-15639,-13547,-12330,-12960,-10489,-13293,-18161,-17711,-26260]
["Indkøbt grovfoder",-30723,-22095,-20183,-16975,-16686,-17587,-16136,-14923,-16470,-14369]
["Andet indkøbt foder",-38190,-24477,-25773,0,-19657,-18858,-20352,-20836,-19470,-18148]
["Eget grovfoder",-180194,-125508,-125447,-126954,-113179,-113625,-113341,-2171,7704,1225]
["Andet eget foder",-1322,-596,-844,-471,-259,0,0]
["Dyrlæge og medicin",-86361,-54369,-53389,-49876,-47277,-47787,-45322,-42300,-38386,-38665]
["Produktionsrådgivning",-22437,-7957,-8243,-7833,-7437,-7754,-7675,-7950,-7599,-7246]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-125794,-94347,-95509,-89243,-82378,-79551,-80907,-74737,-69616,-65392]
["Skovomkostninger",-3737,-2919,-2682,-2397,-2930,-1782,0]
["Diverse vedrørende andet",-198,-268,-169,-401,-383,11,-1688,-369,-1631,-1795]
["Stykomkostninger i alt incl. IO",-2137772,-1509018,-1517104,-1419560,-1352428,-1335125,-1398092,-1504102,-1361688,-1230876]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-72903,-58549,-60386,-53631,-47066,-50562,-61780,-61198,-63595,-60390]
["Energi",-59198,-46495,-56935,-49999,-51078,-47344,-54730,-57416,-56781,-54750]
["Maskinstation diverse",-103841,-76568,-75947,-70585,-65362,-63832,-65509,-63959,-64336,-60297]
["Maskinstation høst af korn og frø",-21485,-16441,-15973,-15418,-13682,-13809,-13125]
["Maskinstation - optagning",-3537,-2311,-1986,-1956,-1711,-1142,-1226,-1137,-975,-853]
["Maskinstation, husdyrgødning",-39467,-24731,-26033,-22609,-20730,-20003,-19442,-19085,-17663,-15819]
["Maskinstation, høst af grovfoder",-28613,-21756,-16986,-19007,-17824,-16999,-18549,-15932,-16226,-14636]
["Vedligehold bygninger, gårdsplads mv.",-43673,-29502,-26629,-27517,-23379,-23073,-25011,-24462,-22294,-21433]
["Vedligehold grundforbedring",-22477,-11568,-16168,-11199,-13305,-10684,-11285,-12028,-10490,-9494]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-284,-224,-183,-365,-303,-379,0]
["Vedligehold markredskaber",-103306,-69366,-65949,-63084,-56911,-54314,-54984,-52321,-46192,-43627]
["Vedligehold staldinventar",-74588,-47449,-44817,-41878,-35430,-34113,-34835,-33677,-29785,-29903]
["Vedligehold andet inventar",-23765,-22557,-25116,-27525,-29834,-31222,-31583,-32661,-35290,-35110]
["Investeringer over driften",-16095,-12628,-11006,-12291,-10132,-11525,-12449,-18987,-12342,-11667]
["Lønomkostninger",-372684,-253455,-254649,-237803,-210509,-209113,-212029,-185569,-158139,-156576]
["Ejendomsskat",-34313,-26639,-26108,-24430,-24104,-21745,-20617,-19298,-17218,-17039]
["Forsikringer",-63472,-49180,-48980,-47050,-44901,-43781,-43610,-40972,-38669,-37912]
["Diverse omkostninger",-83588,-67800,-66407,-64971,-61939,-69613,-96659,-66585,-60843,-62176]
["Økonomirådgivning",-15983,-10232,-11151,-10057,-9377,-9055,-8476,-35123,-35185,-33792]
["Regnskab",-37771,-31290,-31861,-31389,-30210,-29194,0]
["Kontante kapacitetsomkostninger ialt",-1221043,-878742,-883268,-832765,-767788,-761503,-785897,-752529,-699615,-676414]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-166229,-127629,-128834,-122384,-120231,-119055,-118163,-108642,-103164,-101563]
["Afskrivninger beboelse, landbrug",-22136,-18053,-17867,-16842,-15422,0,0]
["Afskrivninger grundforbedring",-4690,-3557,-3644,-3830,-3652,-3419,-3348,-3522,-3007,-2986]
["Afskrivninger stamplanter",-136,-102,-93,-63,-82,0,0]
["Afskrivninger markredskaber",-153956,-110333,-111355,-112062,-106705,-106237,-103844,-97180,-88541,-88054]
["Afskrivninger staldinventar",-82821,-62729,-66493,-64448,-62999,-63992,-67822,-65829,-62029,-60084]
["Afskrivninger specialinventar",-3481,-3511,-3014,-3992,-3270,-3778,-2969,-3381,-2955,-2746]
["Afskrivninger bl. driftsmidler mv.",-10837,-7842,-7735,-7448,-7341,-7597,-7471,-7003,-6784,-6765]
["Afskrivninger i alt",-444284,-333755,-339035,-331069,-319703,-304079,-303617,-285557,-266481,-262199]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-7365,-3144,-6875,-6110,-1665,-4835,-7362,-4815,-3049,-2714]
["Nedskrivninger, beboelse",-1253,-3062,-1962,-2089,-2129,-2980,-5104]
["Nedskrivninger, grundforbedringer",-9,-75,-705,-38,40,-1334,-577,-404,-14332,-8]
["Nedskrivninger stamplanter",0,-1,-105,0,-2,0,0]
["Nedskrivninger, markredskaber",-1699,-2065,-974,-1754,-750,-1392,-949,-2053,-816,-358]
["Nedskrivninger, staldinventar",-1409,-807,-764,-1627,-1529,-1526,-1814,-1320,-627,-628]
["Nedskrivninger, andet inventar",-145,-220,-122,-447,-135,-152,-94,-499,-356,-4]
["Nedskrivninger, blandede driftsmidler",-78,-34,-52,477,-54,-23,-83,-44,-66,-28]
["Nedskrivninger i alt",-11958,-9406,-11560,-11587,-6225,-9261,-10880,-9135,-19247,-3739]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-4163,-2489,306,-370,-3566,-1180,-1073,-4840,-843,-60]
["Tab/gevinst, beboelse",-2767,-4691,-683,-3188,-1404,-3132,-2954]
["Tab/gevinst, grundforbedringer",256,139,490,-944,-211,39,133,-361,-720,-187]
["Tab/gevinst, stamplanter",0,0,0,1,0,0,0]
["Tab/gevinst, markredskaber",20437,13860,12098,12745,14720,11986,12060,17447,10986,8034]
["Tab/gevinst, staldinventar",2657,-1223,1048,-483,98,408,379,1369,367,478]
["Tab/gevinst, andet inventar",605,463,755,-132,311,226,245,828,25,375]
["Tab/gevinst, blandede driftsmidler mv.",-540,-832,-624,-733,-631,-493,-886,-1065,-648,-671]
["Tab/gevinst i alt",16486,5227,13389,6896,9316,10986,10859,13378,9166,7969]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-1660799,-1216675,-1220474,-1168525,-1084400,-1063857,-1089535,-1033843,-976137,-934441]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",5601,4668,4440,4258,4066,4728,5675,3380,2180,1972]
["Forpagtningsindtægter",56800,44436,46739,39843,34324,29723,30418,24835,20951,20919]
["Forpagtningsudgifter",-220012,-144293,-143593,-141571,-123096,-126035,-128379,-117389,-108789,-105579]
["Renteindtægter",12827,7201,9779,9008,8753,9733,12374,12599,12923,14362]
["Aktieindkomst",6203,8029,8775,7485,6519,7667,3224,2539,2604,2323]
["Renteudgifter, realkredit dkr, fast",-22040,-26421,-24533,-24701,-25386,-25929,-29099,-31831,-38350,-44648]
["Bidrag, realkredit dkr, fast",-15910,-12233,-11029,-9394,-8716,-7547,-5939]
["Renteudgifter, realkredit dkr, variabel",923,-1894,-7943,-19611,-20568,-23865,-26473,-39287,-51308,-48937]
["Bidrag, realkredit dkr, variabel",-91631,-64526,-64079,-50350,-43807,-35732,-27083]
["Renteudgifter, realkredit fr. valuta, fast",-5,-58,-23,-101,-134,-177,-206,-284,-625,-966]
["Bidrag, realkredit fr. valuta, fast",-24,-44,-79,-36,-83,-87,-155]
["Renteudgifter, realkredit fr.valuta, variabel",-664,-1823,-2913,-5858,-9567,-14508,-26159,-55363,-87072,-105114]
["Bidrag, realkredit fr. valuta, variabel",-11373,-9650,-13820,-22406,-25719,-27252,-32970]
["Renteudgifter, anden realkreditgæld",-1680,-1378,-356,-480,-212,-75,-49,-24,-196,-231]
["Renteudgifter, pengeinstitut",-59258,-45357,-49544,-49587,-50362,-49575,-53791,-50248,-47761,-36361]
["Renteudgifter, kassekredit",-37989,-36884,-38880,-40167,-44335,-44007,-46310,-47301,-50184,-43324]
["Renteudgifter, udlandslån",-7872,-7380,-10129,-13071,-15366,-17541,-20498,-22376,-27984,-32666]
["Renteudgifter, prioritetsomkostninger",-21009,-17766,-12728,-15088,-11649,-14608,-16946,-10488,-11806,-9742]
["Renteudgifter, ansvarlige lån",-178,-88,-138]
["Renteudgifter, finansiel leasing",-5198,-3544,-3535]
["Renteudgifter, øvrig gæld",-12371,-8887,-10594,-14416,-14934,-14283,-16523,-29544,-14241,-12930]
["Realiseret gevinst gæld",11035,2998,1708,5577,5207,5344,7190,6018,2874,5446]
["Realiseret tab gæld",-11664,-14789,-8016,-10904,-6596,-17751,-13766,-8324,-9554,-9989]
["Realiseret gevinst værdipapirer",22454,15518,15457,20919,30523,22382,15957,18419,15504,31905]
["Realiseret tab værdipapirer",-32212,-20663,-27736,-34000,-37043,-44875,-36787,-40708,-38055,-71033]
["Finansiering i alt",-435247,-334830,-342769,-364651,-348181,-384270,-406295,-385379,-428888,-444591]
["Heraf renteudgift henført privat",-21646,-20049,-20921,-23565,-23090,-31275,-34155,-30721,-35943,-36708]
["Heraf rentendtægt henført privat",8499,9463,10456,9042,8081,9618,5628,5141,5346,5691]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",15611612,12307032,12139231,11474618,11295488,10558752,10195481,9896851,9699885,10321394]
["Driftsbygninger",2708179,2131562,2205033,2194041,2177650,2117021,2159992,2140594,2092050,2144563]
["Fast ejendom, i øvrigt",991187,813450,821157,802807,831791,921294,895674,896197,858200,806407]
["Stamplanter",1219,701,690,453,488,0,0]
["Betalingsrettigheder",19121,18153,21161,22345,34064,0,0,47688,45283,65677]
["Mælkekvote",0,0,0,0,0,1548,58293,104294,141992,285198]
["Andre immaterielle aktiver",11083,8421,5527,7043,11774,10654,9701,12386,11007,12663]
["Inventar markbrug",1156830,840398,837593,827890,793949,772070,757550,668557,621931,636843]
["Inventar husdyrbrug",542876,401536,428156,419901,433003,443062,469706,457804,454465,475977]
["Inventar andet",28990,29518,27498,32653,31625,33168,28020,31162,24560,30152]
["Kvæg",374730,291378,302052,276225,266458,238074,259046,259603,243881,229107]
["Svin",620391,295520,322042,325827,260981,267015,309143,292729,273996,250121]
["Fjerkræ",16332,11361,11719,11447,10055,13513,20231,23793,11927,11812]
["Pelsdyr",158874,189833,224148,196511,196371,205578,198021,183728,142005,114890]
["Får",3015,892,1396,1001,1541,2456,1012,848,1494,1420]
["Andre husdyr",3476,5710,6676,7761,7285,10191,8747,4816,7757,5676]
["Beholdninger egen avl",574399,363431,399307,354809,378996,340376,357437,360009,296666,313994]
["Beholdninger indkøbt foder",69982,46496,49709,45236,52408,57592,56753,57026,44873,44051]
["Jordbeholdninger",53022,37419,41188,40417,33060,36874,33250,26667,24229,23225]
["Andre beholdninger",119535,85297,82810,71787,68579,63888,67121,64158,55312,46904]
["Igangværende arbejde",632,55,55,22,6,211,20,85,0,19]
["Tilgodehavende",880542,709704,713497,676589,632872,668155,644455,575389,540815,510440]
["Mellemregning I/S-interessenter",56634,33426,66319,51897,68934,67333,47305,58703,53970,41099]
["Andel I/S",48085,38262,43120,26558,32764,12919,33413,15986,15272,14785]
["Finansielle kontrakter og værdipapirer",1275478,911871,914356,812274,6573,6962,5382,5097,6933,13767]
["Andelskapital",282450,230170,223077,198139,174962,149065,134385,114054,105954,96469]
["Leveringsrettigheder",70946,49181,42441,6,0,0,0]
["Kassekredit (positiv)",239986,143321,154466,144169,165556,147662,124490]
["Landbrugsaktiver ialt",24649458,19087468,19178027,18218095,17967233,17184708,16921947,16521059,16025658,16796970]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",483903,388935,409005,404892,392990,443984,450274,323749,333479,320150]
["Beboelse",1037883,1037086,1026011,1014200,1044854,1026991,1003969,992065,974145,976878]
["Private aktiver",375695,334401,341846,338725,348241,178264,168398,136431,130144,133999]
["Immaterielle anlægsaktiver",3171,3317,3440,2750,4221,3691,4262,3750,4494,4487]
["Øvrige materielle anlægsaktiver",107499,89423,101281,107301,105752,100317,92663,99337,79558,107557]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",25816,16704,18929,9031,11505,27916,30806,26505,31844,27631]
["Aktier mv",514117,419753,436461,399315,383457,389816,306595,273847,249603,288320]
["Obligationer mv",330195,150640,140301,116430,112410,100203,86397,81727,89904,117450]
["Pantebreve",66571,56886,64119,63665,58521,76880,43047,38338,42358,39712]
["Indlån mv.",340680,289786,295975,268198,252544,262620,236017,378625,322668,338749]
[null,null,null,null,""]
["Aktiver ialt primo",27940858,21874399,22015394,20969375,20703802,19762940,19306566,18705770,18087080,18866426]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-41542,-31294,-21544]
["Fast forrentet Dkr",-1830689,-1417007,-1261944,-1116933,-1076195,-899195,-840568,-777449,-831001,-882957]
["Variabelt forrentet Dkr",-9185657,-6558411,-6336550,-5211046,-4570226,-3852784,-3075885,-2513190,-2133767,-1856033]
["Fast forrentet fremmed valuta",-7454,-16427,-13111,-12201,-21827,-25018,-42995,-36352,-66554,-48571]
["Variabelt forrentet fremmed valuta",-1234745,-1118844,-1512880,-2460114,-2867042,-3215071,-4095626,-4370342,-4528398,-4760142]
["Diverse realkreditlån",24923,15523,70107,"",23413,17102,16610,11653,11974,8340]
["Realkreditinstitut gæld ialt primo",-12233622,-9095165,-9054379,-8748345,-8511878,-7974967,-8038464,-7685679,-7547747,-7539364]
["Variabelt forrentet Dkr",-1407432,-1085267,-1071331,-1078034,-1070319,-985429,-961362,-873070,-736279,-546901]
["Fast forrentet Fremmed valuta",-11302,-8558,-14040,-24670,-26989,-25993,-37674,-44732,-53009,-60279]
["Variabelt forrentet fremmed valuta",-163538,-146909,-218237,-254538,-298768,-315420,-338527,-371843,-485451,-631923]
["Pante- og gældsbreve",-151474,-96565,-100620,-89421,-87660,-78045,-67999,-59863,-63183,-61397]
["Anden langfristet gæld",-207099,-127910,-121963,-143737,-138362,5307,0,-10103,-6003,-4565]
["Leasingforpligtelser",-211156,-133396,-115400,-110903,-100116,-94189,-95444,-84525,-78940,-69413]
["Mellemregning interessenter",-99583,-55280,-65480,-67139,-57969,-52592,-49177,-35379,-31301,-27555]
["Moms",-103777,-45520,-58936,-50533,-43159,-43326,-43869,-44873,-47419,-42913]
["Leverandørgæld",-835098,-554577,-690323,"",-532527,-630064,-630183,-575265,-512928,-473854]
["Anden gæld, finansielle kontrakter",-155904,-94773,-106683,-119751,-134425,-150694,-115996,-161912,-154017,-136205]
["Kassekredit",-651587,-645516,-611422,-693263,-662431,-630517,-666753,-606329,-634473,-565964]
["Gæld uden for landbruget",-14438,-14398,-14043,-9728,-7793,-9861,-13533,-15831,-15281,-20462]
["Gæld i alt",-16283732,-12135127,-12264401,-12036991,-11672397,-11002089,-11069348,-10569405,-10366030,-10180794]
["Hensættelser (negative)",-3291329,-2669168,-2665814,-2511908,-2530950,-2254361,-2125666,-2072837,-1899246,-2118782]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",15942382,12507321,12322789,11671191,11496892,10754689,10487219,10074265,9798085,9994141]
["Driftsbygninger",2676308,2067927,2161354,2169530,2136915,2102568,2173608,2129799,2103173,2138552]
["Fast ejendom, i øvrigt",1020610,812767,830187,807403,783366,942168,907465,951784,864723,840130]
["Stamplanter",1164,710,636,470,521,0,0]
["Betalingsrettigheder",15353,15198,17949,19154,22916,34063,38443,46484,45793,45767]
["Mælkekvote",10,7,20,18,11,244,1447,57790,104734,140622]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",11756,8531,6360,6872,6729,10567,9382,16207,10745,12751]
["Inventar markbrug",1224383,860442,832029,843187,791170,778390,765757,721780,645787,656989]
["Inventar husdyrbrug",546357,391212,414307,"",410819,426871,459392,455347,449895,462565]
["Inventar andet",30657,29121,25985,34056,30810,32988,27861,26533,27465,28532]
["Kvæg",378924,291019,297257,290858,272345,257613,242715,253797,260711,237671]
["Svin",534715,410090,296675,309259,318210,252191,268626,303702,295117,288728]
["Fjerkræ",17234,10288,13377,11255,11940,14035,16828,19643,13901,14109]
["Pelsdyr",218740,177045,218730,205655,199599,198785,215278,190330,171181,144101]
["Får",4994,969,1101,1001,1232,2397,940,760,1579,1513]
["Andre husdyr",3464,5331,6428,7214,7478,9954,7961,4342,7506,5328]
["Beholdninger egen avl",614092,409719,357728,387742,341489,364451,348125,351241,343646,307265]
["Beholdninger indkøbt foder",76932,51364,50767,47185,47151,56406,54876,55590,57406,43982]
["Jordbeholdninger",54107,37109,48427,37227,34195,38425,35026,27699,26308,23513]
["Andre beholdninger",118433,89388,85788,79146,67660,65393,62249,64439,61443,55906]
["Igangværende arbejde",41,32,36,38,12,376,9,22,68,69]
["Tilgodehavende",867077,688569,696188,685523,616635,586629,594333,562211,549525,487151]
["Mellemregning I/S interessenter",37973,31987,67975,52907,67047,74254,55329]
["Andel I/S",64563,41544,41902,26468,35736,13156,28573,35028,18105,9966]
["Finansielle kontrakter",3627,5474,5434,8210,6676,7997,6964,4409,5745,9142]
["Andelskapital",308178,235719,234041,212014,195528,166443,148344,126624,114842,110589]
["Leveringsrettigheder",81313,55402,50557,0,31139,21806,16608,0,0,0]
["Kassekredit (positiv)",273212,191602,150766,151403,150128,149349,140548]
["Landbrugsaktiver ialt",25126599,19425886,19234794,18507459,18084349,17362208,17113906,16742746,16293223,16429866]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",434629,355683,364912,379163,369722,409031,414371,341970,346203,337891]
["Beboelse",1041244,1045541,1033765,1019486,1050477,1034660,1013001,991190,1003956,987631]
["Private aktiver",398803,350280,349824,347554,344796,176466,167600,140429,133699,132286]
["Immaterielle anlægsaktiver udenfor landbrug",3110,3076,3194,2513,2726,3585,4142,3539,3734,4295]
["Påbegyndte investeringer udenfor landbrug",863,66,242,771,407,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",126177,97177,114151,109681,110040,126933,131667,135491,112027,135223]
["Øvrige aktiver, udenfor landbrug",60630,37563,41926,40274,36980,49636,53018,45261,43702,37759]
[null,null,null,null,""]
["Aktier mv",565103,487835,416841,441613,391579,419462,344357,327730,276321,259220]
["Obligationer mv",360515,163176,137807,131234,122987,105893,93049,79582,89370,110674]
["Pantebreve",92026,54006,60241,64212,63310,74855,44483,43395,35182,41766]
["Indlån mv.",595579,484617,445335,445720,250301,229220,254194,372356,351842,353082]
["Hensættelse (positive)",36934,30695,38727,38385,47532,54885,57812,53530,62739,62272]
[null,null,null,null,""]
["Aktiver ialt ultimo",28569000,22344000,22090992,21375890,20874800,20046835,19691601,19085862,18506885,18579202]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-38803,-30842,-27179]
["Fast forrentet Dkr",-1952176,-1551094,-1333586,-1203052,-1143501,-1004283,-940429,-782067,-765006,-824665]
["Variabelt forrentet Dkr",-9354465,-6756171,-6646448,-6228300,-5068191,-4375839,-3853402,-2992255,-2551729,-2142077]
["Fast forrentet fremmed valuta",-6494,-15164,-12015,-7643,-17466,-22051,-20716,-31236,-64702,-47933]
["Variabelt forrentet fremmed valuta",-1040591,-886306,-1189470,-1473276,-2447867,-2733724,-3359662,-4016944,-4340516,-4667934]
["Diverse realkreditlån",27672,20027,77176,"",49120,19901,17523,15060,14166,8534]
["Realkreditinstitut gæld ialt, ultimo",-12326054,-9188708,-9104342,-8844333,-8627906,-8115997,-8156685,-7807442,-7707787,-7674074]
["Variabelt forrentet Dkr",-1284277,-1051335,-1105953,-1104577,-1114905,-1038946,-1037442,-1003931,-880072,-748022]
["Fast forrentet Fremmed valuta",-7118,-8603,-8654,-23298,-22634,-25621,-29203,-40224,-44000,-46180]
["Variabelt forrentet Fremmed valuta",-122874,-121648,-186839,-208613,-271019,-281516,-308094,-321688,-379562,-492143]
["Pante- og gældsbreve",-144585,-93183,-97969,-91502,-85095,-79746,-73744,-63820,-60897,-61005]
["Anden langfristet gæld",-207744,-134055,-116650,-136976,-147684,-14451,-12216,-11162,-6910,-4927]
["Leasingforpligtigelser",-234585,-148505,-126871,-124788,-106072,-99192,-97058,-87985,-86942,-81257]
["Mellemregning I/S-interessenter",-110284,-55675,-65858,-75915,-61928,-53856,-52268,60919,58287,43015]
["Moms",-113284,-77802,-47996,-60339,-49489,-42570,-43235,-43221,-42641,-40528]
["Leverandørgæld",-877301,-627565,-687253,-681256,-577835,-628789,-657042,-612559,-556046,-511662]
["Anden gæld, finansielle kontrakter mv",-154442,-103622,-98073,-102996,-134754,-122403,-162065,-109967,-170484,-160592]
["Kassekredit",-617881,-532818,-690623,-622426,-695269,-679196,-676449,-649596,-654161,-616368]
["Gæld uden for landbruget",-14973,-12331,-10360,-10209,-7637,-9394,-11875,-9684,-17345,-20445]
["Gæld i alt ultimo",-16254206,-12186693,-12374621,-12118114,-11902226,-11191676,-11317376,-10798833,-10642622,-10487447]
["Hensættelser (negative)",-3396250,-2709013,-2598551,-2513667,-2482259,-2237735,-2104951,-2073464,-1889111,-1955409]
["Andre hensatte forpligtigelser",-3306,-6149,-7698,-8354,-7851,-8585,-6831,-2107,-621,-271]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",57,58,56,56,55,54,54,53,53,51]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",276,226,230,227,225,229,233]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,6,8,8,9,9,7,7,5]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",595,585,590,591,586,581,589,588,591,601]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",287957,391198,354062,353026,329251,325439,314414,319586,296071,292029]
["Personlig indtjening, ægtefælle",209053,205070,195363,189754,182238,180239,177317,171619,170824,170481]
["Ejerløn",382718,388757,394357,395009,217453,208198,208739,216287,215570,0]

{"sheet":"1.3 Alle øko","index":3,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:38:02 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 99999999999999999)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",423,472,440,488,405,413,436,454,478,514]
["Antal vejet",1355,1793.05,1654.31,1419.23,1430.75,1387,1454.58,1469.03,1535.59,1532.67]
["Kredsnummer",280,294,319,306,279,303,311,298,311,318]
["Ejendomsnummer",4094,4284,4338,4216,4279,4485,4598,4193,3890,3965]
["Landbrugsareal, ha",157,119,106,107,100,97,101,96,94,94]
["Årskøer",56,40,37,40,38,36,38,40,40,38]
["Årssøer",10,7,9,6,5,4,4,3,5,3]
["Antal slagtesvin produceret",275,221,231,159,131,156,115,96,67,95]
["Antal minktæver",0,11,12,19,6,0,3,8,4,7]
["Dyreenheder",118,86,82,85,74,74,78,76,75,74]
["Beregnet antal normtimer",3717,2876,2737,2795,2709,2623,2714,2678,2626,2487]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1188228,971131,763643,893238,868993,708508,772054,773307,712870,668997]
["Bruttoudbytte Kvæg",2090127,1509175,1422733,1554699,1376788,1236375,1309230,1244275,1165639,1140865]
["Bruttoudbytte Svin",491458,369921,365543,329671,281779,249259,151845,131187,140602,122095]
["Bruttoudbytte andre husdyr",309706,245256,213713,448528,417145,406849,455633,437869,367637,306688]
["Skovindtægter",5295,3555,4363,1884,2322,3005,0]
["Maskinstationsindtægter",78657,56588,40643,53885,55078,62227,45648,36898,33143,40167]
["Andre landbrugsindtægter",274443,212217,195458,220899,186628,147647,125795,110752,117552,150924]
["Bruttoudbytte ialt",4437915,3367841,3006095,3502803,3188734,2813870,2860207,2734288,2537443,2429735]
[null,null,null,null,""]
["Stykomkostninger Mark",-185909,-153568,-137771,-134353,-143240,-117795,-117993,-132395,-113322,-100905]
["Korn inkl. IO",-216745,-186185,-178197,-168931,-152801,-150425,-176973,-1099059,-968766,-836615]
["Færdigblanding mv.",-911755,-720074,-691651,-720698,-614642,-539593,-567285]
["Eget grovfoder inkl. IO",-502794,-332282,-338911,-329941,-310471,-300848,-307958]
["Øvrige stykomkostninger husdyr",-192281,-137134,-131999,-131865,-125385,-112466,-120342,-114834,-113255,-111238]
["Skovomkostninger",-2948,-2149,-2040,-8440,-3479,-3621,0]
["Stykomkostninger i alt",-2012433,-1531393,-1480569,-1494228,-1350018,-1224747,-1290551,-1346288,-1195343,-1048759]
[null,null,null,null,""]
["Dækningsbidrag",2425482,1836448,1525525,2008575,1838716,1589122,1569655,1388000,1342100,1380976]
[null,null,null,null,""]
["Energi og brændstof",-113502,-96535,-109225,-94638,-88430,-84578,-112474,-110971,-103161,-100830]
["Maskinstation",-311653,-235882,-210068,-209358,-245154,-175944,-179785,-174396,-173512,-171517]
["Vedligeholdelse",-275250,-193544,-191464,-194155,-191164,-166986,-172756,-158963,-147187,-146551]
["Investeringer over driften",-14779,-14387,-16313,-17978,-16589,-14836,-14408,-12523,-12230,-12842]
["Lønomkostninger",-366745,-276775,-248216,-250288,-219004,-190782,-193507,-183148,-154367,-144841]
["Ejendomsskat og forsikringer",-93706,-70627,-64216,-63354,-63528,-57913,-58244,-54812,-51557,-50653]
["Diverse omkostninger",-140362,-112262,-104514,-109654,-107053,-105736,-116203,-102541,-96873,-101842]
["Kontante kapacitetsomkostninger",-1315998,-1000013,-944015,-939424,-930922,-796775,-847377,-797354,-738886,-729077]
[null,null,null,null,""]
["Afskrivninger",-441136,-333309,-321268,-350257,-348893,-319769,-320121,-292386,-283640,-285140]
["Nedskrivninger",-7034,-3396,-3929,-2208,-6373,9,-2078,-5211,-2046,-5153]
["Tab/gevinst",89894,11349,8516,4426,10314,6976,14197,12365,4029,261]
["Kapacitetsomkostninger i alt",-1674274,-1325369,-1260696,-1287464,-1275873,-1109560,-1155379,-1082585,-1020543,-1019109]
[null,null,null,null,""]
["Resultat af primær drift",751208,511080,264830,721111,562843,479563,414276,305415,321557,361867]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",358324,283248,264153,258593,244282,248898,283978,264887,262319,257367]
[null,null,null,null,""]
["Forpagtningsindtægt",55849,44795,43641,37654,51322,30182,19963,18815,20875,20959]
["Forpagtningsafgift",-301372,-218120,-177497,-199311,-155793,-140241,-143831,-133381,-126682,-120354]
["Renteindt, landbrug og fin.tilskud",12822,13861,13387,15429,17172,16535,17492,14698,14062,20115]
["Realiseret gevinst/tab finansaktiver",-14398,7063,1266,-20196,-15446,-3818,-25247,-17518,-26793,-68875]
["Renteudgifter, landbrug",-315517,-268771,-274675,-283917,-289606,-282819,-312353,-295516,-335386,-352143]
["Finansomkostninger ialt, landbrug",-562616,-421172,-393878,-450341,-392351,-380161,-443975,-412902,-453924,-500298]
[null,null,null,null,""]
["Driftsresultat",546916,373156,135105,529363,414774,348299,254279,157510,129975,118937]
[null,null,null,null,""]
["Ejerløn",-387468,-397739,-410673,-412518,-197870,-208560,-223429,-227828,-220951,0]
["Korr. værdiændring stambes/foderbeh.",32504,3843,1122,-10271,-2680,21526,954]
["Driftsresultat efter ejerløn mv.",191952,-20739,-274446,106573,214223,161265,31804]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-5894,-5371,-5012,-4519,-6912,-729,-1086,-522,-400,-416]
["Nedskrivning immaterielle aktiver",-722,-8282,-1184,-4347,-7298,-4807,-109837,-96005,-75229,-164362]
["Gevinst/tab immaterielle aktiver",-118997,7745,1096,28351,-9188,10698,2342,-11751,986,22195]
["Anden virksomhed og engangsposter",85164,76078,68844,57664,36340,54582,69285,54109,70130,52266]
["Renteindtægter, privat",4562,3576,10024,6678,21941,6878,5114,4623,8444,12209]
["Renteudgifter, privat",-24013,-21968,-23397,-23493,-29049,-34247,-38879,-36515,-48162,-75800]
["Urealiseret regulering værdipapirer",37475,7436,-56977,25416,-132713,22110,22736,38577,66965,-48940]
["Urealiseret regulering gæld",2688,-2680,-10527,2177,9203,29500,-18958,12326,-38981,-33938]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",-1383,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",527177,429690,117972,617289,295715,432286,185018,122353,113728,-117850]
[null,null,null,null,""]
["Private indtægter/omkostninger",347611,387999,399459,407313,410433,413477,375056,380675,387225,340982]
[null,null,null,null,""]
["Årets resultat før skat",874789,817690,517430,1024602,706149,845763,560074,503028,500953,223132]
[null,null,null,null,""]
["Skat af årets resultat",-361798,-282488,-240175,-360147,-334944,-271365,-186294,-203517,-102726,-102438]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",16942707,14045522,13270419,13233507,13715199,12881648,0,13033938,12805168,13298141]
["Stamplanter",7450,2177,108,182,19,0,0]
["Betalingsrettigheder EU",18364,14891,17224,21299,26962,40441,51351,64338,66026,73213]
["Mælkekvoter og andre leveringsrettigheder",1988,2291,2009,2778,2940,3590,4731,112560,216858,293885]
["Inventar og maskiner",1737044,1323920,1182095,1290134,1314800,1225282,1221572,1147988,1094022,1167854]
["Besætning",915006,702779,705921,714645,660199,621406,606823,624917,623757,582887]
["Beholdning",652202,505479,412848,497613,473155,436343,449257,392006,419690,400013]
["Tilgodehavende",1038630,831220,1000724,883665,1412292,727565,505014,557487,641288,927755]
["Andelskapital og financielle kontrakter",454112,309762,314952,338420,269078,266982,228732,200894,182334,186421]
["Landbrugsaktiver i alt",21767504,17738041,16906300,16982244,17874644,16203256,16250350,16134128,16049143,16930170]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1395970,1261619,1209354,1222058,1296899,1381279,0,219443,201549,298078]
["Private aktiver",376730,306422,282916,320124,331896,158099,161508,1257168,1193160,1133829]
["Øvrige aktiver udenfor landbrug",191708,127788,136530,171574,80820,259690,260201,244281,191032,231791]
["Værdipapirer og indlån",687568,440019,635467,529126,803033,583866,575607,602392,1010545,1361448]
["Hensættelser (positive)",17130,11005,19381,28840,35291,41159,51971]
[null,null,null,null,""]
["Aktiver i alt",24436611,19884895,19189948,19253965,20422583,18627349,18692757,18457412,18645429,19955316]
[null,null,null,null,""]
["Ansvarlig lånekapital",-31279,-22264,-14059]
["Realkreditinstitutter",-11468928,-9304654,-8771806,-8562157,-9155992,-8197505,-8598131,-8305306,-8316534,-8332176]
["Pengeinstitutter",-1560283,-1394163,-1427524,-1635434,-2178015,-1514717,-1522738,-1452375,-1759728,-2024484]
["Pante- og gældsbreve",-94105,-67052,-72638,-45804,-27499,-29886,-29573]
["Anden langfristet gæld",-215526,-196727,-148615,-123602,-138496,-39526,-6149]
["Anden gæld",-1356099,-988264,-970264,-1113335,-989266,-900089,-944902,-853207,-791865,-1005942]
["Kassekredit",-743507,-647543,-676871,-684243,-680148,-581018,-701836,-721379,-707581,-656721]
["Gæld i alt",-15469727,-12620667,-12081777,-12167069,-13169415,-11262741,-11803329,-11332268,-11575708,-12019323]
[null,null,null,null,""]
["Hensættelser (negative)",-2524254,-2126256,-1983897,-2058701,-2051768,-2258286,-2237186,-1895336,-1659541,-1626367]
[null,null,null,null,""]
["Egenkapital",6442629,5137972,5124273,5028195,5201399,5106322,4652242,5229809,5410180,6309627]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",612628,430843,190576,570212,444006,375514,289821,179727,160364,107611]
["Private indtægter",347611,387999,399459,407313,410433,413477,375056,380675,387225,340982]
["Resultat før regulering og skat",960240,818842,590035,977525,854439,788990,664878,560403,547589,448593]
[null,null,null,null,""]
["Privat",-247155,-267160,-263305,-282874,-294905,-291720,-294535,-306689,-305096,-300149]
["Formueindtægter/-udgifter",-17951,-22639,-7730,-22108,-13633,-34136,-44710,-36845,-28240,-31253]
["Privat udtræk",-265106,-289799,-271035,-304982,-308538,-325856,-339244,-332441,-322468,-319141]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",777746,-23748,-10036,"",-29878,-14235,-10084,-18868,-7653,13785]
["Betalt skat",-268130,-192548,-193281,-240498,-214410,-198411,-166192,-165039,-123348,-124959]
["Ændring i udskudt skat",-93669,-89939,-46894,-119648,-120533,-72955,-20103,-38478,20622,22521]
["Skat af årets resultat",-361798,-282488,-240175,-360147,-334944,-271365,-186294,-203517,-102726,-102438]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1111082,222807,68789,281522,181080,177534,129254,5323,113046,27014]
["Regulering ialt fra resultat",-85451,-1152,-72604,47077,-146907,56772,-104803,-57375,-46659,-225461]
["Værdireguleringer",115708,87832,10356,60680,-38100,45958,-22387,100404,-46830,-431573]
["Pensionsindbetaling",-45490,-36424,-33577,-36472,-44364,-27905,-40348,-34419,-32544,-31621]
["Øvrige egenkapitalbevægelser",32,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1095880,273062,-27036,352807,-49675,252359,-38284,17775,-10272,-674763]
[null,null,null,null,""]
["Egenkapital primo",5347241,4870849,5168288,4675389,5255080,4855681,4690524,5215874,5423143,6985048]
[null,null,null,null,""]
["Egenkapital ultimo",6442629,5137972,5124273,5028195,5201399,5106322,4652242,5233648,5412871,6310285]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",874789,817690,517430,1024602,706149,845763,560074,503028,500953,223132]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",53657,11117,22704,-7585,1738,33589,0]
["Afskrivninger m.v., landbrug",483890,331264,321781,328555,368349,307621,416583,393510,356277,432615]
["Afskrivninger andre erhverv",-17755,17413,25719,23900,48003,17407,14654,11350,25229,33756]
["Regulering I/S",-11910,-17654,-2108,-6348,-1345,0,0,667,169,-130]
["Gevinst/tab finansaktiver",1972,-1233,-1054,-1285,-1035,-799,1062,-371,-631,-273]
["Urealiseret regulering finansaktiver",-37475,-7436,56977,-25416,132713,-22110,-22736,-38577,-66965,48940]
["Gevinst/tab gæld",4593,13451,14801,3866,-767,15830,4342,4326,5935,33981]
["Urealiseret regulering gæld",-2688,2680,10527,2177,-9203,-29500,18958,-12326,-38981,-33938]
["Øvrige tilbageførsler",18803,-13657,-10783,43,3008,259,206]
["Tilbageførsel i alt",493087,335945,438563,313554,541460,288708,433069,358578,358995,582827]
[null,null,null,null,""]
["Betalt skat",-267771,-192648,-193334,-240498,-214410,-198843,-165070,-165039,-123348,-124959]
["Privat",-247155,-273101,-263305,-282874,-294905,-291720,-294535,-306689,-305096,-300149]
["Afskrivninger privat tlbf.",77076,16796,23773,23576,15641,20465,21556,25733,24838,22077]
["Formueindtægter/-udgifter",-17951,-22639,-7730,-22108,-13633,-34136,-44710,-36845,-28240,-31253]
["Pensionsindbetaling",-45393,-36570,-33622,-36472,-26025,-27905,-44153,-34419,-32544,-31621]
["Privat udtræk, skat og pension i alt",-501193,-508162,-474218,-559081,-533332,-532140,-526912,-525751,-462302,-441469]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",776061,-18464,-2594,-24330,-27115,-13802,-11205,-18868,-7653,13785]
[null,null,null,null,""]
["Til invest og afdrag",1642743,627008,479182,754745,687162,539101,456806]
[null,null,null,null,""]
["Besætning (realforskydning)",63266,7349,-16625,-23836,-22548,-56281,26014,-2999,-35351,-41664]
["Beholdninger (realforskydninger)",3764,-105044,64125,-49063,-35771,-1332,-45738,22328,-17710,-12077]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1709774,529313,526681,681846,628842,481488,437081,352278,344585,310749]
[null,null,null,null,""]
["Investeringer"]
["Jord",1186436,-272612,-188575,-332280,-693379,-93194,-123206,-31633,-173125,-184650]
["Immaterielle aktiver",-1906,-2518,-686,-1220,-4133,1738,-3165,-3585,-5343,-29819]
["Grundforbedring",-6528,-5218,-6568,-5474,-6513,-3499,-5533,-6984,-3074,-3605]
["Stamplanter",-1712,-26,-39,182,-24,0,0]
["Driftsbygninger",154357,-84555,-99166,-144579,-301578,-134346,-82930,-97256,-95723,-179876]
["Inventar markbrug",-119976,-112835,-94196,-143114,-132116,-105845,-118091,-116019,-85754,-80384]
["Inventar husdyrbrug",-3155,-67343,-97061,-101869,-131697,-98630,-47457,-65688,-49254,-81774]
["Inventar andet",-3595,-4074,-1925,-8887,-7955,-2271,-9042,-3314,-408,-1101]
["Beboelse, landbrug",82445,-29428,-18354,-62060,-74145,-21866,-40382,-36477,-31226,-39102]
["Private aktiver",-50503,-16422,-53057,320124,-51816,-31486,-25388,-28097,-35071,-26092]
["Aktiver udenfor landbrug",-7299,-20322,-27321,-10093,-49696,-49647,-45917,-37996,-26040,-65384]
["Investeringer ialt",1228565,-615352,-586948,-843793,-1453052,-539046,-501111,-427049,-505020,-691787]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",2938339,-86039,-60267,-161947,-824210,-57558,-64029,-74771,-160434,-381037]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-145310,-44542,13136,-157014,381,-168949,12416,54054,18855,-120535]
["Realkreditinstitutter",-1384695,147773,115101,-8562157,671803,63827,81208,-8305306,-8316534,-8332176]
["Pengeinstitutter lån, netto",-1210053,-104907,-56615,-28396,10978,98264,27658,-11096,-35530,-10116]
["Anden gæld",82208,90111,-62114,-1113335,115022,40307,32886,-853207,-791865,-1005942]
["Kassekredit, ændring",-223994,-4279,69987,7687,26153,-22118,-89695,12812,71577,98814]
["Ændring hensættelser",0,50,-4,-99,-24,0,0,0,-2,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-2881844,84207,79492,164574,824313,-33591,64416,71867,159982,392189]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",612630,430844,190577,570212,444007,0,0]
["Private indtægter/omkostninger",347611,387999,399459,407313,410433,0,0]
["tilbf. værdiændr. stambesætning mm",52082,-9998,-8793,-10892,-5123,0,0]
["Beregnet skat",-345163,-288677,-198763,-338334,-281833,0,0]
["Privat udtræk",-265106,-295740,-271035,-304982,-308538,0,0]
["Pensionsindbetaling",-45393,-36570,-33622,-36472,-26025,0,0]
["Konsolidering",356662,187858,77824,286285,232923,135578,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-579957,-340229,-155939,-476288,-370700,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",0.6,-15.6,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.29169915111267153},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":2.5167083543537623},2.8055459725687739,2.5966677595515981,2.3404454154298686,1.6991174520654841,1.9903508902107832,3.2766536203040553]
["Virksomhedens overskudsmargin, pct",-22.8,-54.2,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":1.7729978593490892},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":13.223495583394213},16.969869546973815,16.504813655215059,14.692712800157471,10.314092736390608,12.896762607081223,23.545983409713404]
["Dækningsgrad, pct",63.3,61.7,{"$f":"D37*100/D27","v":50.747730860135825},{"$f":"E37*100/E27","v":57.341934445071558},57.662884392363864,56.474606147405531,54.879069941441301,50.762757983065427,52.891828506098463,56.836486283483588]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":3.4948776345805417},{"$f":"(C209+C67)*100/C148","v":0.64432036608996701},-4.2951653824845009,3.1361949964152145,4.7321307209848733,-4.0843487739316089,-4.8026091505987862,-4.353139530973424,-4.0819557680203351,0]
["Soliditetsgrad, pct",31.6,27,{"$f":"D148*100/D108","v":26.702901956795298},{"$f":"E148*100/E108","v":26.115114471227095},25.468859644247743,27.413036605477249,24.887939216242955,28.355264540879297,29.030552206656118,31.62207504005449]
["Rentedækningsgrad",5.7,5]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",17.8,12.1,12,11.2,11,9.1,9.6,9.6999999999999993,9.9,8.8000000000000007]
["Vinterbyg, ha",1.6,1.5,0.7,1.2,0.4,0.4,0.6,0.4,0.4,0.5]
["Vårhvede",2.2999999999999998,1.9,1.8,1.9,2.1,2.7,2.4,3.3,4,3.7]
["Vinterhvede, ha",4.8,3.6,1.8,3.8,3.2,3.2,2.9,1.4,2.1,3.4]
["Triticale, ha",0.7,0.5,0.2,0.7,1.1000000000000001,2.2000000000000002,3.2,1.8,2.4,2.6]
["Rug, ha",11.6,17.3,7.9,9,7.5,7.4,6.9,4.4000000000000004,2.5,2.6]
["Havre, ha",15.9,7.5,11.1,8.8000000000000007,6.4,4.8,4.7,8,6.5,6.2]
["Kernemajs/majs til modenhed, ha",0.2,0.1,0,0,0,0,0,0,0,0]
["Blandsæd",1.4,1.6,1.1000000000000001,1.9,1.7,1.8,2.5,2.2999999999999998,2.6,2.6]
["Korn areal, ha",56.2,45.9,36.700000000000003,38.700000000000003,33.4,31.6,32.9,31.3,30.5,30.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",1.6,0.3,0.6,0.3,0.3,0.5,0.5,0.3,0.4,0.4]
["Almindelig rajgræs, ha",2.6,0.7,0.7,0.5,0.1,0.6,1,1.1000000000000001,0.7,0.8]
["Italiensk rajgræs, ha",0.2,0.1,0,0,0,0,0.1,0.1,0.1,0.1]
["Hundegræs, ha",0,0.2,0.1,0.1,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0.1,0,0.1,0,0,0,0,0,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0.3,0.1,0.2,0,0.1,0.1,0.1,0.2,0.1,0.1]
["Hvidkløver, ha",0.7,0.4,0.4,0.2,0.1,0.2,0.3,0.3,0.2,0.2]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0.1,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",5.7,1.8,2.1,1.2,0.6,1.5,2,2.2000000000000002,1.5,1.7]
[null,null,null,null,""]
["Sukkerroer",0.2,0.1,0.2,"",0,0,0,0,0,0]
["Spisekartofler",0.6,0.6,0.6,0.7,0.3,0.7,0.5,0.4,0.3,0.4]
["Tidlige spisekartofler",0,0,0.1,0,0,0,0,0,0,0.1]
["Læggekartofler, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Proceskartofler, ha",0,0,0.2,0.1,0,0,0,0,0,0]
["Stivelseskartofler",0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0,0]
["Raps, ha",1.5,2.2000000000000002,0.7,1.3,0.6,0.5,0.3,0.2,0.2,0.3]
["Andre olieprodukter, ha",0.1,0.1,0,0,0.4,0.4,0.3,0.3,0.2,0.2]
["Hestebønner, ha",7,4,4]
["Ærter til konsum",0.8,0.7,0.7,0.9,0.5,0.5,0.2,0.3,0.2,0.1]
["Ærter og andre bælgsæd",2.2000000000000002,1.1000000000000001,0.9,0.6,2.9,2.8,2.1,1.6,1.2,1.2]
["Græs/lucerne tørreri, ha",0.4,0.2,0.1,0.5,0.1,0.2,0.4,0.6,0.7,1.1000000000000001]
["Andre industriafgrøder, ha",0.5,0.3,0.1,0.1,0,0,0.2,0.1,0,0]
["Grønsager, ha",0.1,0.3,0.3,0.4,0.7,0.3,0.3,0.5,0.3,0.4]
["Frugt og bær, ha",0.7,0.1,0.3,0.2,0.4,0.2,0.2,0.2,0.1,0.1]
["Andre gartneriafgrøder",0.1,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1]
["Energiafgrøder, ha",0.1,0.1,0,0.1,0.2,0.1,0.1,0.1,0.2,0.2]
["Pil til energi, ha",0.9,0.3,0.2,0.2,0.1,0.5,0.5,0.3,0.2,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0.1,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0.1,0,0.1]
["Sædskiftegræs, ha",46.8,34.200000000000003,32.9,34.299999999999997,34,33.700000000000003,36.200000000000003,34.6,34,34.1]
["Helsæd, ha",6.5,7.1,8.5,6.8,8.1,7.1,8.3000000000000007,8.3000000000000007,7.5,6.4]
["Vedvarende græs, ha",17.3,13.3,12.3,12.4,12.1,10.199999999999999,9.6,8.8000000000000007,9,10]
["Majs, ha",3.7,2.8,2.5,2.2999999999999998,2.5,3,2.9,3,3.5,4]
["Kolbemajs, ha",0.1,0.1,0.1,0.2,0.3,0,0,0,0.1,0.3]
["Andet grovfoder, ha",2.1,2.1,1.1000000000000001,1.4,1.4,1.6,1.5]
["Grøngødning, økologisk",0,0.1,0,0.1,0,0.1,0.1,0,0,0]
["Dyrket areal i alt, ha",155.30000000000001,117.5,105.1,106.3,98.9,95.3,98.8,94.5,92.4,92.7]
["Udyrkede arealer, ha",0.7,1.9,1.1000000000000001,0.8,0.7,0.8,0.8,0.7,0.9,0.8]
["Randzoner, ha",0.8,0,0.1,0.1,0.3,0.9,1.1000000000000001,0.8,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0.1,0,0.2,0.1,0,0.3,0.2]
["Landbrugsareal, ha",156.69999999999999,119.5,106.4,107,99.9,97.1,100.7,96,94,94]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",87.4,69.7,65,63.9,61.8,62.7,65.900000000000006,65.400000000000006,62.4,63.8]
["egen bortforpagtet areal, ha",6.9,6.2,7.6,5,9.3000000000000007,3.7,3.2,3.3,3.7,3.1]
["Egen skov, krat, hede m.v.",3.6,3.4,2.9,3.1,3.2,3.4,3.2,3,3.1,3.2]
["Tilforpagtet dyrkbart landbrugsareal, ha",69.2,49.6,41.6,43.4,38.1,34.200000000000003,34.700000000000003,30.8,30.9,30.1]
["Tilforpagtet skov m.v., ha",0.2,0.1,1.2,0.1,3.1,0.3,0.4,0.4,0.2,0.4]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",4.4000000000000004,3.5,4.3,2.4,1.8,2.5,2.6,2.2000000000000002,2.1,1.2]
["Areal med lerjord (jb 5, 6), ha",32.799999999999997,27.8,19.2,25.3,22.1,21.7,21.2,20.9,19.2,20.100000000000001]
["Areal med fin sand (jb 2 og 4), ha",53,44.2,40.700000000000003,36.1,35.5,30,31.2,31.5,28.3,27.6]
["Areal med grovsand (jb 1 og 3), ha",61.9,40.799999999999997,38.799999999999997,40.200000000000003,37.200000000000003,40,42.5,38.299999999999997,40.799999999999997,41.4]
["Særlige jordbundstyper, ha",4.7,3.1,3,3.2,3.2,2.6,3.1,3.2,3,3.5]
["Markvanding, antal brug",0.31,0.23,0.28000000000000003,0.25,0.25,0.28999999999999998,0.3,0.28999999999999998,0.33,0.31]
["Herpå areal vand",99.86,97.91,87.19,89.47,93.23,87.37,91.63,94.42,85.37,86.53]
["Antal m3 vand forbrugt til vanding",2296,1605,2056,784,509,548,1172,826,0,0]
["Antal tons gylle anvendt (økologer)",745,313,383,1247,444,437,368,348,0,0]
["Heraf tons konventionel gylle (økologer)",445,159,167,227,204,201,198,169,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",43,41,31,34,34,40,41,40,35,38]
["Hkg vinterbyg pr ha",40,38,38,39,42,40,47,44,42,33]
["Hkg vårhvede pr ha",31,27,22,31,30,34,33,36,32,35]
["Hkg vinterhvede pr ha",48,45,46,51,44,42,45,48,45,47]
["Hkg triticale pr ha",39,38,27,28,29,33,33,34,39,36]
["Hkg rug pr ha",40,44,41,45,41,40,44,44,41,39]
["Hkg havre pr ha",50,42,28,44,41,43,42,44,44,40]
["Hkg kernemajs pr ha",1,404,80,32,0,0,18,45,69,2]
["Hkg græsfrø pr ha",5,128,5,9,2,8,8,10,47,36]
["Hkg alm. rajgræs pr ha",10,10,10,7,10,13,13,38,19,7]
["Hkg italiensk rajgræs pr ha",8,13,19,6,14,0,12,9,7,8]
["Hkg rødsvingel pr ha",20,0,10,0,0,14,11,16,9,0]
["Hkg sukkerroer pr ha",41,67,53,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",139,113,141,137,60,32,207,165,178,137]
["Hkg læggekartofler pr ha",102,180,172,170,178,173,297,171,176,141]
["Hkg proceskartofler pr ha",0,180,251,112,170,149,199,12294,183,191]
["Hkg stivelsekartofler pr ha",262,9563,312,160,199,175,224,253,259,241]
["Hkg raps pr ha",22,24,22,23,18,26,23,29,22,19]
["Hkg rødkløver pr ha",2,9,162,0,5,1,13,5,0,3]
["Hkg spinatfrø pr ha",13,8,2,0,0,6,19,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.55,2.13,2.27,2.2599999999999998,2,1.83,1.98,2.19,2.33,2.1800000000000002]
["Kr pr kg solgt maltbyg",2.0499999999999998,2.2999999999999998,2.4500000000000002,2.1800000000000002,1.67,1.25,2.64,2.23,2.41,2.17]
["Kr pr kg solgt hvede",2.02,2.2999999999999998,2.2799999999999998,2.29,2.0099999999999998,2.2599999999999998,2.23,2.52,2.4,2.13]
["Kr pr kg solgt rug",1.46,1.93,2.2400000000000002]
["Kr pr kg solgt havre",1.69,2.1800000000000002,2.21,2.15,1.96,1.73,1.64,1.89,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.17,6.27,6.96,6.17,6.06,6.01,5.36,6.21,4.8499999999999996,3.56]
["Kr pr kg solgt fabriksroer",4.08,4.3099999999999996,6.06,3.31,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",2.62,2.86,2.91,3.3,3.96,2.86,2.92,2.65,1.67,3.01]
["Kr pr kg solgt industrikartofler",1.75,1.65,1.39,1.7,1.74,1.39,1.34,1.38,1.18,1.06]
["Kr pr kg solgt stivelseskartofler",0.82,0.42,1.06,0.94,0.92,0.94,0.94,0.93,0.38,0.32]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",56.1,39.700000000000003,37.200000000000003,40.1,38.200000000000003,36.299999999999997,38.299999999999997,39.799999999999997,39.5,38.4]
["Antal årsopdræt",50,37,35,38,36,36,38,38,37,38]
["Stk årsopdræt pr årsko",0.89,0.93,0.93,0.94,0.94,0.98,0.99,0.96,0.93,0.98]
["Udskiftningsprocent",27,35,36,35,35,34,37,36,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,298487,305460,302496,292236]
["Kg EK mælk i alt",542372,380627,348901,375751,349712,322927,331445,328424,321441,309781]
["Kg EK mælk pr ko",9671,9588,9389,9376,9149,8897,8656,8259,8133,8076]
["Gennemsnitlig fedtprc.",4.3099999999999996,4.3,4.24,4.28,4.32,4.2699999999999996,4.1399999999999997,4.2,0,0]
["Gennemsnitlig proteinprc.",3.57,3.57,3.51,3.52,3.46,3.44,3.42,3.41,0,0]
["Gennemsnitlig celletal",185,197,202,197,207,198,203,212,0,0]
["Kr. pr. kg ekm",3.29,3.38,3.39,3.55,3.36,3.14,3.44,3.33,2.99,3.1]
["Pct. jerseybesætninger",3,2,3,3,3,3,3,3,3,4]
[null,null,null,null,""]
["Kr pr solgt ko",7477,7484,7468,7355,6960,6999,6062,6368,10672,5429]
["Kr pr solgt kvie levebrug",7914,8018,8019,5729,5787,5468,5634,3949,5961,5439]
["Kr pr købt kvie",6031,4965,3204,3744,4334,4792,4940,5723,5751,5666]
[null,null,null,null,""]
["Ha grovfoder pr årsko",1.08,1.1599999999999999,1.21,1.1200000000000001,1.21,1.25,1.28,1.19,1.2,1.21]
[null,null,null,null,""]
["Pct. rørmalkning",1,1,1,1,2,1,2,2,4,3]
["Pct. karruselmalkning",1,1,1,1,2,2,2,2,2,2]
["Pct. robotmalkning",12,7,7,7,6,6,7,7,7,6]
["Pct. malkestald sildeben",15,13,12,13,12,14,14,14,14,15]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",4.3,3.9,4.5999999999999996,3.2,3.5,3.8,3.5,3.8,3.6,4.2]
[null,null,null,null,""]
["Antal slagtekalve produceret",13,7,11,2,1,2,6,2,3,3]
["Antal årsdyr(stude)",2,1,1,"",2,2,2,2,2,3]
["Gennemsnits slagtevægt solgte kalve",216,227,212,262,260,268,235,269,0,0]
["Pris pr solgt slagtekalv",5933,5866,5624,8001,7805,8692,6763,8560,9643,8656]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",9.6,7.4,8.8000000000000007,6.3,4.5999999999999996,4.2,4,3.3,4.9000000000000004,2.8]
["Antal fravænnede grise pr årsso",26.5,24.2,21.1,21.8,21.3,20.6,23.1,18.2,21.8,20.100000000000001]
["Antal fravænnede grise produceret",255,179,186,136,98,87,93,60,107,56]
["Gennemsnitsvægt solgte 7 kg's grise",13.1,13.9,14.1,13.8,13.3,11.3,7.6,8.1999999999999993,11.6,13.1]
["Stk 7 kg's grise solgt",27,18,22,34,25,15,41,12,18,13]
["Gennemsnitspris solgte 7 kg's grise",609,563,645,764,793,645,284,581,505,597]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",28.8,23.7,22.7,22,18.600000000000001,14.5,20.399999999999999,14.9,0,0]
["Antal smågrise produceret",277,175,200,137,86,61,82,49,0,0]
["Stk 7 kg's grise købt",50,18,42,46,13,0,10,2,1,1]
["Kr pr købt 7 kg's gris",509,593,540,412,785,0,573,586,271,249]
["Antal smågrise solgt",141,98,53,67,40,25,17,14,37,22]
["Vægt 30 kg's grise solgt",29,30,27,31,31,32,31,32,32,33]
["Kr pr solgt 30 kg's gris",702,616,784,1026,1102,1027,623,853,689,559]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",275,221,231,159,131,156,115,96,67,95]
["Antal egne producerede polte, stk",2,2]
["Stk 30 kg's grise købt",177,161,106,89,90,117,76,64,21,70]
["Kr 30 kg's grise købt",715,700,722,871,975,685,566,707,675,456]
["Stk slagtesvin solgt",265,220,225,158,129,152,114,96,66,102]
["Antal sopolte købt",-2,-1,-3,-3,-1,-1,-1,0,-1,0]
["Vægt solgte slagtesvin",8,13,13,10,8,8,5,4,3,4]
["Pris pr solgt slagtesvin",1989,1869,1827,2080,2333,1824,1595,1603,1736,1281]
["Antal sopolte solgt",0,0,1,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,1779,1585,2025,3500,3382,2600,1866,2877,2500]
["Pris pr købt sopolt",2600,2404,1663,1886,2334,1934,1668,2244,2248,2366]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",1123,674,648,1082,1307,1261,1231,1237,1201,1147]
["Antal hønepladser",982,339,135,146,157,341,58,0,0,0]
["Antal producerede slagtekyllinger",766,1507,1437,3429,362,798,3473,1638,1090,82]
["Kg æg solgt",40776,46517,34702,107139,232200,193178,165591,149230,94095,134867]
["Antal slagtekyllinger solgt",117,889,1353,3276,342,798,3176,1572,936,89]
["Kg. slagtekylling solgt",24,1222,744,1022,480,133,40,0,37,0]
["Pct. burhøns",0,0,0,1,0,0,0,0,0,0]
["Pct. skrabehøns",1,1,0,0,0,0,0,0,0,1]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",5,5,6,8,11,11,13,16,18,16]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,11,12,19,6,0,3,8,4,7]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.0999999999999996,5.2,5,5,0,4.5999999999999996,5.3,5.0999999999999996,5.3]
["Antal minkskind solgt",0,62,56,99,23,0,12,40,17,36]
["Kr. pr. solgt minkskind",139,200,219,266,228,0,321,618,534,420]
["Antal mink avlsdyr tæver, primo",0,12,17,22,5,0,3,11,5,9]
["Antal mink avlsdyr tæver, ultimo",0,13,9,23,6,0,4,11,5,9]
["Antal minkskind, primo",1,56,57,96,21,0,12,38,15,31]
["Antal minkskind, ultimo",1,48,72,95,29,0,13,42,16,33]
["Antal mink avlsdyr hanner, primo",0,3,4]
["Antal mink avlsdyr hanner, ultimo",0,3,2]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",288744,295858,204356,250908,124346,161411,148460,162825,182832,196722]
["Korn IO",117485,115001,90018,114842,130386,91657,112334,123933,96687,79988]
["Frøafgrøder",58226,20083,19114,10151,4525,19472,28249,32388,16085,14797]
["Handelsroer",3987,3737,3470,860,18,-1,102,0,0,144]
["Kartofler",26771,30180,40603,43547,12290,17913,33127,25285,16355,19526]
["Raps",22099,31384,10652,18849,6968,8772,4917,3743,2087,2186]
["Ærter m.v.",89992,47132,33077,57347,26673,33307,24893,16561,12374,8066]
["Andre industriafgrøder",6674,3475,3580,3208,109314,475,1269,2791,3791,5674]
["Gartneriafgrøder",14898,25750,36038,27122,52094,45965,47017,80762,44630,39368]
["Grovfoder excl. IO",83484,33700,32184,24239,10562,4263,38711,25184,7604,33847]
["Grovfoder IO",475482,364764,290322,341691,390255,324811,332111,298851,329690,268503]
["Energiafgrøder m.v.",387,66,230,474,1562,463,865,984,736,175]
["Bruttoudbytte Planteavl incl. IO",1188228,971131,763643,893238,868993,708508,772054,773307,712870,668997]
[null,null,null,null,""]
["Mælkesalg",1704420,1231385,1134852,1273894,944938,867900,1024702,981946,877548,892355]
["Økologi- og markedstillæg",3019,1758,1114,30527,213258,141072,106518,95391,67839,58121]
["Kvalitetstillæg",49346,34184,28821,30360,16527,19440,22383,20829,15106,14550]
["Non-GM tillæg",16,0,0]
["Kvalitetsprogramtillæg (Arlagården)",25809,18005,17153,"",213,-12313,-12885,-3465,-270,-5624]
["Sæsonregulering",-196,995,108,-243,-470,-587,-482,-749,-639,-612]
["Køer salg",123930,95029,96581,86503,89214,78603,85284,87865,80271,70563]
["Slagtekalve salg",65540,39511,65273,20605,16863,21624,35492,17615,27890,24484]
["Spædkalve salg",18924,14646,14160,17970,17497,15317,13638,11360,11598,11178]
["Kvier levebrug salg",16204,9936,5685,5172,2402,3965,3526,2241,5970,3543]
["Kvier køb",-8516,-7018,-4980,-7360,-9596,-10848,-9601,-9679,-8006,-10929]
["Tilvækst køer og opdræt",-72803,10966,-5788,31689,16615,32684,-16770,-7728,19950,27132]
["Tilvækst kalve",983,-8976,-529,5957,293,-1903,-2543,-1503,10203,-2229]
["Kvæg, tilskud",13259,6037,9210,2722,3037,4405,3442]
["Kvæg andet",150192,62717,61074,56772,65998,77015,56526,50152,58178,58333]
["Bruttoudbytte Kvæg",2090127,1509175,1422733,1554699,1376788,1236375,1309230,1244275,1165639,1140865]
[null,null,null,null,""]
["Sopolte salg",0,129,1426,149,64,74,199,52,120,5]
["7 kg's grise salg",16256,10375,14254,26288,19734,9440,11729,7093,9170,7568]
["Smågrise salg",98754,60517,41682,68866,44152,25879,10806,11643,25517,12357]
["Salgtesvin salg",525869,409523,411300,328535,300957,276831,181692,153304,112673,129679]
["7 kg's grise køb",-25223,-10826,-22620,-18960,-9900,0,-5687,-1269,-262,-163]
["30 kg's grise køb",-126843,-113005,-76598,-77549,-87598,-80475,-43060,-45298,-13852,-32040]
["Soplte køb",-5409,-3449,-5678,-4766,-2799,-974,-1327,-638,-1419,-988]
["Tilvækst salgtesvin",4753,1564,-10599,-8086,-6990,9500,-3211,4582,546,1654]
["Tilvækst smågrise",-3974,7581,1681,6895,4505,4325,-927,-521,1611,-2143]
["Tilvækst øvrige svin",-504,4900,3446,4983,12614,1174,-2039,-481,-136,1005]
["Svin andet",7778,2613,7249,3316,7040,3485,3669,2722,6634,5162]
["Bruttoudbytte Svin",491458,369921,365543,329671,281779,249259,151845,131187,140602,122095]
[null,null,null,null,""]
["Æg salg",316715,216768,162154,322648,452591,433818,417271,410273,381588,334142]
["Høns indkøb",-49298,-33716,-31781,-38115,-68063,-73995,-53855,-70013,-68083,-72361]
["Slagtekyllinger salg",5403,51317,58801,138602,16934,34972,107619,71244,40397,3740]
["Fjerkræ andet",26810,-6343,3603,-5611,1441,6464,-24218,3002,-3756,20309]
[null,null,null,null,""]
["Minkskind salg",6,12403,12265,26453,5146,0,3900,24831,9297,15219]
["Mink i øvrigt salg",0,0,798,99,396,0,0,0,0,26]
["Pelsdyr andet",86,-2899,-1040,-332,1063,-71,1500,-4315,2686,821]
[null,null,null,null,""]
["Får",1186,156,1112,955,2675,2609,2810,1201,1687,1730]
["Husdyr i øvrigt",8797,7570,7801,3828,4962,3050,607,1646,3821,3063]
["Bruttoudbytte andre husdyr",309706,245256,213713,448528,417145,406849,455633,437869,367637,306688]
[null,null,null,null,""]
["Maskinstationsindtægter",78657,56588,40643,53885,55078,62227,45648,36898,33143,40167]
["Skovindtægter",5295,3555,4363,1884,2322,3005,0]
["Andre landbrugsindtægter",274443,212217,195458,220899,186628,147647,125795,110752,117552,150924]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4437915,3367841,3006095,3502803,3188734,2813870,2860207,2734288,2537443,2429735]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",157115,124327,123265,116282,92580,70420,47382,48562,48122,54517]
["Tilskud miljøforanstaltninger, MVJ",18847,10721,14335,14276,9763,9672,21363,18008,17037,19640]
["Lejeindtægter",47612,36358,28480,33877,33975,18115,16912,11997,13682,18678]
["Andre landbrugsindtægter, pasningsaftale",12849,7970,4230,12180,5449,3485,2558,2349,1963,1584]
["Andre landbrugsindtægter, videresalg",1941,1783,1577,3979,2595,866,411,601,182,88]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",4801,3052,3676,1349,1914,2023,3092,1144,978,5064]
["Andre landbrugsindtægter, sten grus m.v.",1327,445,1241,255,292,519,841,1151,992,754]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,3149]
["Andre landbrugsindtægter, udbet. kapitalfond",-66,34,136,24,0,0,0,0,2914,161]
["Andre landbrugsindtægter, pelsning for andre",120,3,0,60,0,6,4,0,295,709]
["Andre landbrugsindtægter, sygedagpenge",1937,1705,1855,1321,5732,2848,1844,2497,2942,3428]
["Andre landbrugsindtægter, øvrige",15449,19197,13822,25707,36651,42698,31389,24443,28445,120707]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-114860,-90031,-85856,-76040,-73274,-72541,-72377,-87728,-77085,-61633]
["Gødning",-14623,-14398,-13269,-12849,-13350,-10577,-10619,-8572,-6507,-6866]
["Planteværn",-778,-791,-1939,-1578,-2396,-684,-1022,-461,-532,-1355]
["Diverse. vedr. planteavl",-42592,-37319,-34951,-40508,-54220,-33992,-33975,-35635,-29198,-31051]
["Produktionsrådg. planteavl",-13056,-11030,-1757,-3379,-4139,-2130,0]
["Stykomkostninger Mark",-185909,-153568,-137771,-134353,-143240,-117795,-117993,-132395,-113322,-100905]
["Foderkorn excl. IO",-99261,-71184,-88179,-54089,-22414,-58768,-64639,-59291,-51055,-53745]
["Foderkorn IO",-117485,-115001,-90018,-114842,-130386,-91657,-112334]
["Indkøbt kraftfoder",-430341,-314151,-315676,-288716,-241462,-203119,-218766,-235048,-191168,-162423]
["Indkøbt tilskudsfoder",-26044,-33827,-10800,-19504,-14988,-10468,-13447,-14109,-10827,-11342]
["Indkøbt smågrise blanding",-515,-497,646,-125,-165,-306,-333,-140,20,40]
["Indkøbt færdigblanding",-204349,-166570,-171813,-111529,-80997,-73681,-43377,-36109,-33037,-24550]
["Indkøbt fjerkræfoder",-139563,-109209,-101147,-188772,-187737,-178570,-216596,-215947,-171675,-135984]
["Indkøbt pelsdyrfoder",-39,-6354,-8265,-12948,-3878,0,-1839,-6123,-2528,-3905]
["Indkøbt mælkeprodukter",-4810,-2946,-3702,-1764,-1538,-773,-2991,-697,-1309,-1153]
["Indkøbt hjælpeprodukter",-28131,-21017,-21258,-19923,-16584,-16771,-16258,-16103,-15344,-14777]
["Andet indkøbt kraftfoder",-10550,-13296,-11031,-31105,-29641,-20454,-18817,-38420,-41679,-40655]
["Indkøbt grovfoder",-48370,-41666,-39760,-37808,-32258,-32476,-32518,-35267,-32103,-41109]
["Andet indkøbt foder",-4391,-4796,-3033,0,-3831,-2973,-2343,-1800,-3062,-2606]
["Eget grovfoder",-502794,-332282,-338911,-329941,-310471,-300848,-307958,-17220,11381,4085]
["Andet eget foder",-14652,-5743,-5813,-3816,-1563,0,0]
["Dyrlæge og medicin",-55306,-41695,-37781,-36638,-35757,-34804,-33274,-32826,-33562,-32532]
["Produktionsrådgivning",-31603,-13097,-13329,-14197,-13269,-12963,-13556,-14237,-14036,-12806]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-117385,-82343,-80888,-81031,-76359,-64698,-70087,-67491,-65427,-64668]
["Skovomkostninger",-2948,-2149,-2040,-8440,-3479,-3621,0]
["Diverse vedrørende andet",0,0,-1,0,0,0,-3426,-281,-231,-1233]
["Stykomkostninger i alt incl. IO",-2012433,-1531393,-1480569,-1494228,-1350018,-1224747,-1290551,-1346288,-1195343,-1048759]
[]
["Kapacitetsomkostninger"]
["Brændstof",-69546,-57191,-59879,-50514,-42293,-46636,-58721,-60792,-58786,-54810]
["Energi",-43956,-39344,-49346,-44124,-46136,-37942,-53753,-50179,-44375,-46020]
["Maskinstation diverse",-137731,-109533,-97582,-92887,-138364,-78517,-78356,-81370,-81763,-84152]
["Maskinstation høst af korn og frø",-35309,-33581,-27547,-29924,-26239,-24792,-22521]
["Maskinstation - optagning",-1131,-812,-674,-389,-271,-564,-654,-556,-463,-419]
["Maskinstation, husdyrgødning",-74103,-45342,-45167,-42917,-36562,-34851,-35428,-37073,-31926,-31597]
["Maskinstation, høst af grovfoder",-63381,-46615,-39098,-43241,-43717,-37220,-42827,-35744,-37061,-33298]
["Vedligehold bygninger, gårdsplads mv.",-33567,-25897,-23262,-29022,-28172,-21434,-27529,-21954,-19510,-20302]
["Vedligehold grundforbedring",-16905,-12417,-13736,-14285,-11971,-10949,-11531,-10499,-8209,-8226]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-486,-183,-609,-455,-417,-307,0]
["Vedligehold markredskaber",-114642,-73782,-67541,-64017,-62613,-54040,-55696,-51839,-46973,-45212]
["Vedligehold staldinventar",-89648,-62144,-61680,-61184,-57080,-47056,-49499,-45376,-44068,-41184]
["Vedligehold andet inventar",-20002,-19120,-24636,-25192,-30912,-33201,-28502,-29296,-28427,-31627]
["Investeringer over driften",-14779,-14387,-16313,-17978,-16589,-14836,-14408,-12523,-12230,-12842]
["Lønomkostninger",-366745,-276775,-248216,-250288,-219004,-190782,-193507,-183148,-154367,-144841]
["Ejendomsskat",-30936,-22725,-22168,-20691,-20495,-18390,-18159,-17028,-15051,-14927]
["Forsikringer",-62771,-47901,-42047,-42663,-43033,-39523,-40085,-37784,-36506,-35726]
["Diverse omkostninger",-83586,-66888,-61508,-63587,-61457,-65209,-106595,-63619,-59474,-65750]
["Økonomirådgivning",-16308,-11520,-10344,-11125,-11646,-9056,-9608,-38922,-37399,-36092]
["Regnskab",-40468,-33853,-32661,-34941,-33951,-31472,0]
["Kontante kapacitetsomkostninger ialt",-1315998,-1000013,-944015,-939424,-930922,-796775,-847377,-797354,-738886,-729077]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-164080,-124620,-121657,-125046,-133280,-126060,-126894,-111524,-108041,-110827]
["Afskrivninger beboelse, landbrug",-20445,-15929,-15752,-15814,-15201,0,0]
["Afskrivninger grundforbedring",-5461,-3875,-4428,-5194,-4866,-5724,-5261,-5231,-4706,-4767]
["Afskrivninger stamplanter",-373,-18,-13,-20,-5,0,0]
["Afskrivninger markredskaber",-137730,-100265,-95877,-107344,-103694,-99905,-93887,-90295,-84626,-78486]
["Afskrivninger staldinventar",-102835,-78453,-74554,-84558,-75860,-76830,-79839,-74348,-76256,-79944]
["Afskrivninger specialinventar",-3168,-2676,-1672,-4755,-6415,-3294,-5941,-3842,-3202,-3956]
["Afskrivninger bl. driftsmidler mv.",-7045,-7473,-7315,-7527,-9572,-7954,-8299,-7145,-6809,-7160]
["Afskrivninger i alt",-441136,-333309,-321268,-350257,-348893,-319769,-320121,-292386,-283640,-285140]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-3664,-954,-2548,0,-2749,-85,-1579,-1046,-1285,-4296]
["Nedskrivninger, beboelse",48,-2109,-1029,0,-1698,-2898,257]
["Nedskrivninger, grundforbedringer",-687,-26,0,0,60,0,-277,-513,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-25,-97,-253,-1355,-1010,-101,0,-660,-760,-425]
["Nedskrivninger, staldinventar",-2690,-210,-98,-853,-617,0,0,0,0,-306]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,-37,0,0,0]
["Nedskrivninger, blandede driftsmidler",-16,0,0,0,-359,195,-185,-2991,0,-127]
["Nedskrivninger i alt",-7034,-3396,-3929,-2208,-6373,9,-2078,-5211,-2046,-5153]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",42689,-685,364,-1056,660,-806,-305,-1648,-1338,-2634]
["Tab/gevinst, beboelse",-7923,-43,-2335,-2432,-978,-2191,-1024]
["Tab/gevinst, grundforbedringer",-2028,160,59,521,-119,-175,217,34,-223,-52]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",16763,9728,7238,9765,11039,8408,14097,13645,6074,6892]
["Tab/gevinst, staldinventar",41749,2911,3665,-397,765,618,86,511,-57,-2603]
["Tab/gevinst, andet inventar",293,184,75,102,62,-171,106,644,125,36]
["Tab/gevinst, blandede driftsmidler mv.",-1648,-906,-550,-2076,-1114,-899,-4,-821,-529,-1378]
["Tab/gevinst i alt",89894,11349,8516,4426,10314,6976,14197,12365,4052,261]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-1674274,-1325369,-1260696,-1287464,-1275873,-1109560,-1155379,-1082585,-1020543,-1019109]
[]
["Finansomkostninger"]
["Finansieringstilskud",8729,9224,6620,10252,11237,10339,8789,7119,3771,6135]
["Forpagtningsindtægter",55849,44795,43641,37654,51322,30182,19963,18815,20875,20959]
["Forpagtningsudgifter",-301372,-218120,-177497,-199311,-155793,-140241,-143831,-133381,-126682,-120354]
["Renteindtægter",4963,5456,7841,6561,7190,8163,11433,10248,15278,22928]
["Aktieindkomst",3693,2757,8951,5294,20686,4911,2384,1954,3457,3261]
["Renteudgifter, realkredit dkr, fast",-28379,-30790,-31508,-29378,-28178,-33104,-37350,-39773,-46496,-50915]
["Bidrag, realkredit dkr, fast",-18783,-12428,-13620,-10442,-9454,-10409,-8372]
["Renteudgifter, realkredit dkr, variabel",360,-3935,-12125,-16237,-19140,-21599,-23972,-41311,-48383,-47730]
["Bidrag, realkredit dkr, variabel",-86082,-65160,-58096,-51251,-41990,-35570,-25585]
["Renteudgifter, realkredit fr. valuta, fast",9,0,-7,-8,-31,-112,-171,-265,-544,-1354]
["Bidrag, realkredit fr. valuta, fast",-192,-6,-153,-50,-247,-296,-244]
["Renteudgifter, realkredit fr.valuta, variabel",-993,-1916,-2314,-6198,-12315,-14812,-28762,-59140,-95756,-116409]
["Bidrag, realkredit fr. valuta, variabel",-11270,-9722,-15074,-20994,-31056,-29264,-38002]
["Renteudgifter, anden realkreditgæld",-1129,-1104,-279,-343,-137,-43,-313,-4,-8,-656]
["Renteudgifter, pengeinstitut",-83114,-63470,-59836,-74917,-80092,-67461,-75689,-69070,-66558,-48073]
["Renteudgifter, kassekredit",-54511,-43931,-43817,-47033,-43491,-44816,-60277,-56546,-54864,-45481]
["Renteudgifter, udlandslån",-8245,-8262,-12860,-13697,-23732,-16274,-19772,-20998,-32313,-50799]
["Renteudgifter, prioritetsomkostninger",-20915,-19171,-14922,-17164,-11357,-14260,-14176,-10447,-15855,-12498]
["Renteudgifter, ansvarlige lån",-525,-406,0]
["Renteudgifter, finansiel leasing",-7912,-4812,-4304]
["Renteudgifter, øvrig gæld",-13324,-12672,-14453,-16400,-18201,-13216,-14206,-30151,-16836,-20047]
["Realiseret gevinst gæld",4817,4206,1120,7322,6801,1858,8131,1198,4566,5942]
["Realiseret tab gæld",-9341,-17161,-15824,-10620,-6034,-17687,-12450,-5523,-10501,-39923]
["Realiseret gevinst værdipapirer",16470,21645,19613,9516,20349,25642,10242,14358,16625,43913]
["Realiseret tab værdipapirer",-30868,-14582,-18348,-29712,-35795,-29460,-35488,-31876,-43418,-112789]
["Finansiering i alt",-582067,-439564,-407251,-467156,-399459,-407529,-477718,-444793,-493641,-563888]
["Heraf renteudgift henført privat",-24083,-22464,-23495,-24061,-29049,-34247,-38879,-36515,-48162,-75800]
["Heraf rentendtægt henført privat",4562,3576,10024,6678,21941,6878,5114,4623,8444,12209]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",14945477,10898596,10332339,9955179,9937503,9834111,10002729,9968734,9743360,10394178]
["Driftsbygninger",2798312,2220524,2176424,2179189,2145216,2139090,2254274,2183543,2173896,2220721]
["Fast ejendom, i øvrigt",840233,674066,640194,708183,807082,817742,870792,840599,771943,825835]
["Stamplanter",6111,2169,82,0,0,0,0]
["Betalingsrettigheder",21595,17855,21928,25007,38623,0,0,69166,67833,99428]
["Mælkekvote",0,0,0,0,0,568,103652,203803,290384,570712]
["Andre immaterielle aktiver",2416,2418,2198,2846,3212,3771,3917,4543,3453,3143]
["Inventar markbrug",1046368,743251,671634,679452,694562,655446,617692,576913,548371,551576]
["Inventar husdyrbrug",725387,550250,463936,496724,463459,507232,559464,522777,547984,585639]
["Inventar andet",24637,15006,13649,49822,59946,24777,35205,19602,21599,27624]
["Kvæg",776289,519933,517599,484422,476450,448655,507875,505283,481406,456941]
["Svin",151802,109199,128221,97596,72626,58109,50117,41028,41247,31663]
["Fjerkræ",35204,43485,25698,58773,55693,49602,60131,49118,48669,31231]
["Pelsdyr",219,17112,20344,32024,7209,0,4843,18733,7277,10505]
["Får",2073,3490,2129,3854,3220,2510,3219,1765,2734,2339]
["Andre husdyr",13128,10809,16823,6082,10829,6250,6651,5992,7074,8544]
["Beholdninger egen avl",592719,326062,396635,374284,371398,364374,329449,341933,341071,330242]
["Beholdninger indkøbt foder",58382,44497,43421,40099,43105,48601,50818,53964,47440,43170]
["Jordbeholdninger",32680,28088,18027,20821,17253,12007,11267,8523,6029,7641]
["Andre beholdninger",25399,19005,20076,13818,18990,10028,11919,9913,7441,6884]
["Igangværende arbejde",0,0,0,0,0,0,66,0,0,0]
["Tilgodehavende",966401,690338,930304,736833,1194986,565207,612669,571770,680819,714241]
["Mellemregning I/S-interessenter",36351,31364,19239,30217,45708,39398,32313,46889,24774,25558]
["Andel I/S",29198,71842,118286,69510,129264,8199,649,7729,13856,17238]
["Finansielle kontrakter og værdipapirer",577324,389063,600957,410603,2181,4902,2869,6983,16407,35021]
["Andelskapital",227867,147058,137915,132404,113815,97762,93353,79116,68909,57589]
["Leveringsrettigheder",6091,3304,2379,0,0,0,0]
["Kassekredit (positiv)",179413,155221,144923,149565,121403,124932,102173]
["Landbrugsaktiver ialt",23550139,17346603,16866089,16349751,16833734,15870181,16392477,16530344,16175410,17181252]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",400834,299271,157341,246407,135833,325573,347451,212246,195630,301052]
["Beboelse",990044,968157,1003343,984990,1006103,1035979,1039965,1104412,1016201,973237]
["Private aktiver",352658,314411,260510,316527,312707,154315,165442,158305,145369,158166]
["Immaterielle anlægsaktiver",1495,1049,1498,1759,2442,2759,2927,4324,3715,5056]
["Øvrige materielle anlægsaktiver",156787,98678,158785,158705,245748,109929,121259,139941,241542,333409]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",4477,2797,2728,5299,2108,137673,94488,72763,54186,54820]
["Aktier mv",220283,167113,390416,203942,776302,245735,174624,263837,590645,1011773]
["Obligationer mv",82064,45603,50110,56029,86986,68874,91346,101981,111411,172624]
["Pantebreve",34632,24323,18450,12870,15858,43206,29212,8314,9480,54320]
["Indlån mv.",206395,183191,222895,177921,168829,211609,173977,260789,254477,261179]
[null,null,null,null,""]
["Aktiver ialt primo",25999807,19451196,19132165,18516510,19588450,18207670,18595399,18473984,18483750,20385966]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-31959,-18154,-12640]
["Fast forrentet Dkr",-2087774,-1486181,-1354913,-1173085,-1088288,-1125876,-1073929,-994198,-961620,-1076937]
["Variabelt forrentet Dkr",-9496197,-6599559,-5704418,-4813848,-4107017,-3647532,-2849370,-2593600,-2079918,-1754217]
["Fast forrentet fremmed valuta",0,0,0,0,-31590,-48189,-73495,-107022,-138913,-130955]
["Variabelt forrentet fremmed valuta",-1295802,-1076389,-1629461,-2389552,-3306135,-3350232,-4523474,-4657560,-4960269,-5122068]
["Diverse realkreditlån",27199,16607,55068,"",27003,17034,14835,12695,10165,9306]
["Realkreditinstitut gæld ialt primo",-12852575,-9145523,-8633725,-8327848,-8506027,-8154795,-8505433,-8339685,-8130555,-8074871]
["Variabelt forrentet Dkr",-2595360,-1298970,-1250233,-1391483,-1397957,-1131476,-1154249,-1071980,-1018385,-726688]
["Fast forrentet Fremmed valuta",-59609,-40091,-58967,-45334,-24615,-34246,-48795,-52987,-80298,-111884]
["Variabelt forrentet fremmed valuta",-126141,-159233,-216028,-233255,-748481,-288731,-291797,-338390,-693514,-1161347]
["Pante- og gældsbreve",-83635,-60260,-71645,-34708,-32191,-29931,-33255,-32273,-41669,-41080]
["Anden langfristet gæld",-210170,-182341,-112155,-122854,-128207,1857,0,-4033,-5125,-1920]
["Leasingforpligtelser",-303425,-180156,-143082,-134248,-122445,-106339,-97589,-87424,-102329,-87572]
["Mellemregning interessenter",-50807,-37264,-43070,-65134,-28831,-14155,-35148,-20355,-38033,-18418]
["Moms",-63271,-37454,-62191,-52508,-48568,-43680,-38337,-32912,-41885,-49174]
["Leverandørgæld",-686221,-561796,-665941,"",-489865,-532018,-578567,-469247,-428327,-395575]
["Anden gæld, finansielle kontrakter",-116899,-80154,-87849,-114524,-150815,-136549,-111878,-150326,-148875,-160951]
["Kassekredit",-967501,-651823,-606885,-676556,-653995,-603136,-791532,-708567,-636005,-557907]
["Gæld uden for landbruget",-15573,-14179,-22863,-14936,-5404,-12777,-15624,-3710,-10924,-18066]
["Gæld i alt",-18163146,-12467397,-11987274,-11825337,-12337402,-11091980,-11707659,-11311888,-11375923,-11405452]
["Hensættelser (negative)",-2474736,-2104356,-1970612,-2005253,-1989731,-2254346,-2231999,-1942537,-1690007,-1811671]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",13691239,11184416,10502229,10301935,10609442,9920849,10137075,10002280,9881911,10160059]
["Driftsbygninger",2525003,2175881,2151633,2196770,2307044,2136636,2212768,2171838,2148283,2290176]
["Fast ejendom, i øvrigt",726466,685225,616557,734803,798712,824162,837821,859819,774975,847907]
["Stamplanter",7450,2177,108,182,19,0,0]
["Betalingsrettigheder",18364,14891,17224,21299,26962,40441,51351,64338,66026,73213]
["Mælkekvote",67,27,0,29,45,34,1005,108215,213715,290669]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",1921,2264,2009,2749,2895,3556,3726,4345,3143,3216]
["Inventar markbrug",1047176,763408,679788,721713,734958,672244,653682,615496,555736,558832]
["Inventar husdyrbrug",664459,543845,488100,"",519469,529719,527185,513489,520535,584573]
["Inventar andet",25409,16668,14207,54743,60373,23318,40705,19003,17751,24449]
["Kvæg",704469,521924,511282,522068,493358,479436,488562,496052,511559,481844]
["Svin",152077,123243,122749,101388,82755,73108,43941,44607,43267,32178]
["Fjerkræ",40917,28283,32445,49894,59882,58740,59022,61082,48234,46387]
["Pelsdyr",218,14305,19461,32054,9446,0,6528,15454,10593,11892]
["Får",2555,2329,2008,3294,3429,3250,3182,1602,2905,2313]
["Andre husdyr",14771,12696,17976,5947,11329,6873,5588,6120,7198,8273]
["Beholdninger egen avl",536170,413557,322383,409724,386140,363707,374060,318617,346686,338830]
["Beholdninger indkøbt foder",62428,44481,44499,47788,43745,50087,53634,52838,57008,45046]
["Jordbeholdninger",28323,26240,26600,19074,21165,11673,11406,10811,7257,6818]
["Andre beholdninger",25281,21201,19366,21027,22105,10876,10158,9716,8739,9318]
["Igangværende arbejde",0,0,0,0,0,0,0,24,0,0]
["Tilgodehavende",986063,719096,864998,785500,1256584,625731,470094,499090,592496,859432]
["Mellemregning I/S interessenter",12639,27913,22773,28656,37257,45658,34370]
["Andel I/S",39928,84211,112953,69509,118451,56176,551,7859,26464,19391]
["Finansielle kontrakter",6911,1879,2141,1531,3120,3141,4793,3170,17913,23255]
["Andelskapital",239680,153334,144108,139202,126312,110665,103961,90125,80942,67655]
["Leveringsrettigheder",7038,4152,2462,0,1746,2569,2567,0,0,0]
["Kassekredit (positiv)",200482,150397,166241,194751,137900,150608,117411]
["Landbrugsaktiver ialt",21767504,17738041,16906300,16982244,17874644,16203256,16255143,16479738,16267937,16795446]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",396833,291364,185016,227756,281270,345349,345297,219443,201549,298078]
["Beboelse",999136,970256,1024338,994302,1015629,1035931,1095001,1103991,1042415,979452]
["Private aktiver",376730,306422,282916,320124,331896,158099,161508,153177,150745,154377]
["Immaterielle anlægsaktiver udenfor landbrug",1056,784,1191,1458,834,2506,2560,4025,3512,4645]
["Påbegyndte investeringer udenfor landbrug",105,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",132829,98333,154415,152484,218406,249196,211899,215785,277118,407838]
["Øvrige aktiver, udenfor landbrug",57718,28671,-19076,17632,-138420,7988,45742,24471,-89597,-180691]
[null,null,null,null,""]
["Aktier mv",279999,180069,333848,238250,557321,247541,182761,282575,658569,937132]
["Obligationer mv",95528,46195,50381,60045,72703,68587,93594,94722,111568,124659]
["Pantebreve",29116,24508,23460,16234,10120,50661,34220,13242,9456,61158]
["Indlån mv.",483407,339645,394019,409347,162889,217076,213061,263506,255855,282852]
["Hensættelse (positive)",17130,11005,19381,28840,35291,41159,51971,54529,56780,48534]
[null,null,null,null,""]
["Aktiver ialt ultimo",24436611,19884895,19189948,19253965,20422583,18627349,18692757,18457412,18645429,19955316]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-31279,-22264,-14059]
["Fast forrentet Dkr",-2352464,-1515886,-1648146,-1264699,-1180383,-1272556,-1121471,-982901,-992139,-1018929]
["Variabelt forrentet Dkr",-8090322,-6892442,-5916881,-5847506,-4945605,-3958595,-3906107,-2837462,-2530254,-2088798]
["Fast forrentet fremmed valuta",0,0,0,0,-31278,-17101,-57882,-105327,-130941,-127613]
["Variabelt forrentet fremmed valuta",-1054299,-913269,-1270313,-1506331,-3046497,-2976236,-3526226,-4393182,-4673898,-5109882]
["Diverse realkreditlån",28156,16943,63533,"",47771,26983,13554,13565,10698,13046]
["Realkreditinstitut gæld ialt, ultimo",-11468928,-9304654,-8771806,-8562157,-9155992,-8197505,-8598131,-8305306,-8316534,-8332176]
["Variabelt forrentet Dkr",-1419411,-1256571,-1206194,-1414086,-1713549,-1236880,-1222786,-1100090,-1146194,-1045733]
["Fast forrentet Fremmed valuta",-51763,-38243,-52499,-36848,-21711,-18051,-42399,-52557,-66841,-78677]
["Variabelt forrentet Fremmed valuta",-89108,-99349,-168831,-184500,-442755,-259786,-257552,-299728,-546693,-900074]
["Pante- og gældsbreve",-94105,-67052,-72638,-45804,-27499,-29886,-29573,-28993,-40761,-40032]
["Anden langfristet gæld",-215526,-196727,-148615,-123602,-138496,-39526,-6149,-4111,-6193,-5040]
["Leasingforpligtigelser",-315549,-198930,-173476,-147466,-129336,-107533,-108103,-92204,-95318,-97084]
["Mellemregning I/S-interessenter",-39706,-43266,-44721,-59663,-42668,-14368,-18680,50538,22327,48933]
["Moms",-112437,-48786,-44152,-66946,-52035,-51792,-40674,-36962,-33256,-36783]
["Leverandørgæld",-739046,-596285,-603130,-736542,-615083,-597775,-598363,-559260,-408217,-630854]
["Anden gæld, finansielle kontrakter mv",-125173,-91318,-84791,-92531,-145536,-117362,-164547,-96600,-165853,-151522]
["Kassekredit",-743507,-647543,-676871,-684243,-680148,-581018,-701836,-721379,-707581,-656721]
["Gæld uden for landbruget",-24189,-9678,-19994,-10187,-4608,-11258,-14535,-13979,-3251,-17257]
["Gæld i alt ultimo",-15469727,-12620667,-12081777,-12167069,-13169415,-11262741,-11803329,-11332268,-11575708,-12019323]
["Hensættelser (negative)",-2520298,-2122769,-1978750,-2053960,-2048874,-2252160,-2231767,-1891496,-1656850,-1625709]
["Andre hensatte forpligtigelser",-3956,-3487,-5147,-4741,-2894,-6125,-5419,-3840,-2691,-658]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1996,1995,1977]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",57,55,54,54,54,54,53,52,51,52]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",213,277,286,237,208,224,170]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",98,100,99,98,98,97,97,97,98,96]
["Økologisk jordbrug omlægningsår",1960,1999,1991,1973,1959,1937,1945,1939,1963,1922]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer"]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",269861,353022,349526,364203,303107,306717,282262,312973,292558,260162]
["Personlig indtjening, ægtefælle",214982,200683,222748,224804,255984,231716,212069,204002,194195,190089]
["Ejerløn",387468,397739,410673,412518,197870,208560,223429,227828,220951,0]

{"sheet":"1.4 Heltid alle","index":4,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:41:29 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 99999999999999999)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[null,"NB: USIKKERHED VEDR. MINK I 2020 - SE TABEL 1.4A"]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",3750,4199,4587,5120,5162,5247,5452,5769,5876,5868]
["Antal vejet",8456.11,8772.81,9559.52,9765.6,9788.7800000000007,10770.89,11169.9,11127.47,11591.23,11670.19]
["Kredsnummer"]
["Ejendomsnummer"]
["Landbrugsareal, ha",218,196,181,183,170,162,165,159,151,152]
["Årskøer",66,64,60,58,58,52,50,51,50,48]
["Årssøer",122,114,109,104,102,96,92,87,86,90]
["Antal slagtesvin produceret",2123,1852,1933,1786,1908,1749,1730,1662,1670,1863]
["Antal minktæver",181,292,337,311,318,305,300,269,246,206]
["Dyreenheder",231,216,213,203,208,191,185,182,177,178]
["Beregnet antal normtimer",6270,6095,5944,5787,5713,5395,5358,5179,5045,5045]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2357613,2177966,1773759,1852514,1559236,1601001,1701386,1652168,1704199,1441184]
["Bruttoudbytte Kvæg",2210363,2117323,1995911,1982405,1578438,1472069,1610806,1586696,1423781,1350875]
["Bruttoudbytte Svin",3198613,3091781,2086328,2437226,2375783,1809439,1881490,2023089,2002765,1932762]
["Bruttoudbytte andre husdyr",584108,571233,646347,719550,693281,891437,774228,1067304,891102,635567]
["Skovindtægter",8932,10811,11639,9477,7455,8837,0]
["Maskinstationsindtægter",144483,149941,155585,176810,163361,155206,140971,113285,114830,135168]
["Andre landbrugsindtægter",280144,200611,197545,250738,181466,146659,168149,156693,139235,155789]
["Bruttoudbytte ialt",8784257,8319666,6867115,7428720,6559021,6084649,6277028,6599235,6275911,5651344]
[null,null,null,null,""]
["Stykomkostninger Mark",-655991,-600929,-527010,-551780,-528028,-478012,-475923,-455966,-415287,-383909]
["Korn inkl. IO",-615293,-602155,-558191,-496162,-491352,-466812,-476198,-2546461,-2288790,-2094768]
["Færdigblanding mv.",-1968848,-1848111,-1834019,-1714558,-1712005,-1621584,-1604047]
["Eget grovfoder inkl. IO",-413303,-389704,-368456,-359432,-339364,-319411,-313264]
["Øvrige stykomkostninger husdyr",-450116,-423109,-400201,-374367,-367668,-339563,-321271,-302494,-285266,-270311]
["Skovomkostninger",-6146,-5621,-4636,-5787,-7684,-3564,0]
["Stykomkostninger i alt",-4109696,-3869629,-3692513,-3502087,-3446100,-3228947,-3190703,-3304921,-2989343,-2748988]
[null,null,null,null,""]
["Dækningsbidrag",4674561,4450036,3174602,3926633,3112920,2855702,3086325,3294314,3286569,2902356]
[null,null,null,null,""]
["Energi og brændstof",-237680,-239726,-257926,-232094,-225643,-216558,-248737,-251245,-245370,-239167]
["Maskinstation",-353785,-330015,-293896,-285219,-273528,-246372,-249199,-238910,-236365,-217306]
["Vedligeholdelse",-471106,-400609,-376519,-372580,-342915,-318379,-324021,-319198,-291905,-275934]
["Investeringer over driften",-27324,-24687,-22064,-24938,-20995,-21759,-24223,-23745,-22422,-20982]
["Lønomkostninger",-766054,-711863,-678457,-634709,-588548,-545194,-524957,-469394,-410121,-387796]
["Ejendomsskat og forsikringer",-152759,-142664,-135030,-130554,-125415,-115334,-112876,-105057,-96594,-93669]
["Diverse omkostninger",-219221,-209008,-201727,-194348,-187459,-178877,-178293,-174276,-167207,-161874]
["Kontante kapacitetsomkostninger",-2227929,-2058572,-1965619,-1874443,-1764504,-1642473,-1662305,-1581825,-1469984,-1396728]
[null,null,null,null,""]
["Afskrivninger",-767084,-732908,-706775,-705396,-696998,-637334,-626164,-586330,-550860,-534706]
["Nedskrivninger",-17845,-14296,-20661,-25086,-20497,-20461,-12871,-22477,-10601,-8408]
["Tab/gevinst",24167,9132,19486,10753,19077,20853,25040,39746,21385,15495]
["Kapacitetsomkostninger i alt",-2988691,-2796644,-2673568,-2594172,-2462922,-2279414,-2276301,-2150886,-2010060,-1924347]
[null,null,null,null,""]
["Resultat af primær drift",1685870,1653393,501034,1332461,649998,576288,810024,1143428,1276509,978009]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",490553,456793,440180,440744,422023,416292,429821,418172,410978,389850]
[null,null,null,null,""]
["Forpagtningsindtægt",80071,87282,83339,69996,66588,47770,44877,35451,36463,30375]
["Forpagtningsafgift",-423379,-357691,-331286,-335348,-296256,-292454,-293546,-273331,-252987,-240996]
["Renteindt, landbrug og fin.tilskud",26810,23378,22616,23841,21375,23300,25755,25045,23281,24010]
["Realiseret gevinst/tab finansaktiver",-24980,-18904,-33994,-40239,-50736,-41996,-53332,-59606,-56783,-103063]
["Renteudgifter, landbrug",-465744,-510923,-516142,-545758,-564162,-546878,-572615,-553569,-637942,-641650]
["Finansomkostninger ialt, landbrug",-807222,-776858,-775468,-827507,-823191,-810258,-848860,-826011,-887967,-931324]
[null,null,null,null,""]
["Driftsresultat",1369201,1333328,165746,945699,248830,182322,390985,735643,799423,436681]
[null,null,null,null,""]
["Ejerløn",-426453,-446935,-449562,-448264,-365577,-346617,-355549,-369792,-364118,0]
["Korr. værdiændring stambes/foderbeh.",33928,-27815,-26525,-7785,-59547,-2356,-399]
["Driftsresultat efter ejerløn mv.",976677,858577,-310341,489649,-176293,-166651,35038]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9292,-10010,-10307,-7921,-8531,-1612,-3187,-1990,-1610,-1461]
["Nedskrivning immaterielle aktiver",-3537,-1454,-4145,-3022,-2552,-12348,-172972,-138853,-104460,-252957]
["Gevinst/tab immaterielle aktiver",10573,21484,22448,25316,18128,17852,11979,6719,6274,3337]
["Anden virksomhed og engangsposter",157690,133545,84589,102049,87935,80503,76711,86686,82450,70278]
["Renteindtægter, privat",10218,12488,13588,12429,12104,15150,7913,7772,8870,8818]
["Renteudgifter, privat",-31431,-33498,-34964,-38481,-41040,-49204,-52472,-48399,-57637,-63390]
["Urealiseret regulering værdipapirer",104963,109373,-32727,110382,53431,67459,36231,120430,50574,-42477]
["Urealiseret regulering gæld",4793,-8904,-8044,4878,4102,34622,-19679,19060,-78866,-64289]
["Værdiændring inv. ejendomme og tilknyttede virks.",204,0,-424,"",1887,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1612925,1556326,195930,1151095,374293,334627,275442,787075,705017,94617]
[null,null,null,null,""]
["Private indtægter/omkostninger",260872,255440,251262,232901,226641,235748,231271,230772,231134,216875]
[null,null,null,null,""]
["Årets resultat før skat",1873796,1811767,447192,1383996,600934,570375,506713,1017847,936151,311492]
[null,null,null,null,""]
["Skat af årets resultat",-684064,-662539,-196524,-446072,-257215,-219499,-216697,-395647,-258476,-123249]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",29583547,28703766,27235713,27069201,26588441,24281489,24367429,23689332,22937327,22908679]
["Stamplanter",3204,1882,1474,1143,1253,0,0]
["Betalingsrettigheder EU",25703,30679,34201,38851,45965,59040,72570,90739,91312,88276]
["Mælkekvoter og andre leveringsrettigheder",22193,21847,15759,12924,15037,21727,23297,185943,316779,416754]
["Inventar og maskiner",3198832,2925338,2783366,2865348,2809952,2704673,2725884,2623274,2444475,2448746]
["Besætning",2257486,2321842,2037058,2032008,2090592,1797018,1783691,1857793,1796182,1605915]
["Beholdning",1478102,1289197,1141347,1212072,1070264,1087107,1079167,1050200,1024130,874582]
["Tilgodehavende",1530167,1500500,1565017,1546420,1508554,1288222,1310143,1253606,1204003,1060881]
["Andelskapital og financielle kontrakter",1068340,984058,832806,806794,743470,631057,571867,490587,435874,424773]
["Landbrugsaktiver i alt",39167574,37779109,35646743,35584763,34873528,31870333,31934048,31241474,30250082,29828605]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1638798,1728800,1654536,1691918,1691585,1702953,0,552100,557993,534689]
["Private aktiver",420081,432728,434185,418759,411131,235903,226809,1232748,1216118,1193382]
["Øvrige aktiver udenfor landbrug",277717,229533,247002,242923,242451,297726,308211,324350,266830,266039]
["Værdipapirer og indlån",1847677,1290622,1182293,1278830,1186334,1096647,1200941,1214706,1178500,1199328]
["Hensættelser (positive)",71962,78002,94744,96303,129102,141395,146409]
[null,null,null,null,""]
["Aktiver i alt",43423808,41538794,39259502,39313495,38534131,35344956,35367907,34565378,33469523,33022043]
[null,null,null,null,""]
["Ansvarlig lånekapital",-80507,-86725,-71720]
["Realkreditinstitutter",-20167005,-19590261,-18581953,-18617131,-18521939,-16620700,-16632501,-16245228,-16011824,-15838755]
["Pengeinstitutter",-2689149,-2941519,-3158564,-3278254,-3678326,-3244100,-3185337,-3320698,-3198580,-3134821]
["Pante- og gældsbreve",-228546,-194470,-196529,-181851,-166803,-153698,-148281]
["Anden langfristet gæld",-403498,-347763,-281357,-330412,-370465,-41297,-26633]
["Anden gæld",-2615955,-2401996,-2288048,-2401194,-2165859,-2099822,-2204102,-2136783,-2107718,-1950052]
["Kassekredit",-1133070,-1258525,-1604583,-1420950,-1676072,-1555933,-1498105,-1445376,-1433138,-1360759]
["Gæld i alt",-27317730,-26821257,-26182756,-26310608,-26579464,-23715549,-23694959,-23148085,-22751260,-22284387]
[null,null,null,null,""]
["Hensættelser (negative)",-4697801,-4382474,-3920202,-3910632,-3686076,-3236307,-3211697,-3060694,-2745544,-2756048]
[null,null,null,null,""]
["Egenkapital",11408276,10335063,9156544,9092254,8268592,8393101,8461251,8356599,7972719,7981608]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1505678,1445863,228959,1021696,307829,228653,423070,781709,833201,452318]
["Private indtægter",260872,255440,251262,232901,226641,235748,231271,230772,231134,216875]
["Resultat før regulering og skat",1766550,1701303,480221,1254597,534470,464400,654342,1012481,1064335,669193]
[null,null,null,null,""]
["Privat",-267658,-250089,-247699,-248074,-255848,-258661,-264524,-299329,-284283,-278734]
["Formueindtægter/-udgifter",-26277,-22232,-22978,-20424,-18079,-39515,-32737,-33270,-20686,-29410]
["Privat udtræk",-293935,-272321,-270677,-268498,-273928,-298176,-297261,-313097,-284399,-284283]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-64030,-74341,-31188,"",-41360,-40638,-45904,-59280,-36706,-32386]
["Betalt skat",-352399,-312948,-161730,-225594,-132850,-160451,-168304,-215876,-165624,-128084]
["Ændring i udskudt skat",-331665,-349592,-34795,-220478,-124356,-59048,-48393,-179771,-92853,4835]
["Skat af årets resultat",-684064,-662539,-196524,-446072,-257215,-219499,-216697,-395647,-258476,-123249]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",724520,692102,-18168,463644,-38032,-93913,94480,243685,486111,261661]
["Regulering ialt fra resultat",107042,110463,-32606,130087,64578,105974,-147629,5366,-128087,-357848]
["Værdireguleringer",165309,132168,73540,191436,32140,72444,251324,151992,24798,-700347]
["Pensionsindbetaling",-85216,-84668,-47587,-54581,-37769,-38715,-70426,-101131,-79238,-62254]
["Øvrige egenkapitalbevægelser",-331,0,0,861,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",911988,850091,-25413,730759,22803,45791,127750,305786,304169,-949260]
[null,null,null,null,""]
["Egenkapital primo",10497479,9488593,9175848,8359134,8249803,8349921,8333186,8054978,7670033,8931405]
[null,null,null,null,""]
["Egenkapital ultimo",11408276,10335063,9156544,9092254,8268592,8393101,8461251,8360764,7974202,7982145]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1873796,1811767,447192,1383996,600934,570375,506713,1017847,936151,311492]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",222679,-244246,-5907,37342,-132472,-27975,0]
["Afskrivninger m.v., landbrug",763018,728052,699954,705357,691374,633049,778176,703185,639969,778554]
["Afskrivninger andre erhverv",22283,19273,24045,26498,33825,24342,20408,18863,17629,16745]
["Regulering I/S",-25281,-21750,-3392,-14314,-8053,0,0,408,517,966]
["Gevinst/tab finansaktiver",-3159,-5668,-5671,-11718,-7964,-6904,-3543,-2492,-5017,-2394]
["Urealiseret regulering finansaktiver",-104504,-109347,32558,-110837,-53431,-67459,-36231,-120430,-50574,42477]
["Gevinst/tab gæld",-211,21405,11936,10803,1393,21280,10706,-4290,9876,11636]
["Urealiseret regulering gæld",-4793,8904,8044,4878,-4102,-34622,19679,-19060,-78866,-64289]
["Øvrige tilbageførsler",-48162,-34347,-6138,-10998,-11756,259,917]
["Tilbageførsel i alt",821809,362275,755427,627255,508815,569945,790112,576186,691265,912273]
[null,null,null,null,""]
["Betalt skat",-347083,-312783,-161608,-225594,-132609,-161533,-166833,-215876,-165624,-128084]
["Privat",-268620,-253019,-247699,-248074,-255848,-258661,-264524,-299329,-284283,-278734]
["Afskrivninger privat tlbf.",21471,20788,20245,22562,20915,22043,23590,19531,20115,24009]
["Formueindtægter/-udgifter",-26277,-22232,-22978,-20424,-18079,-39515,-32737,-33270,-20686,-29410]
["Pensionsindbetaling",-85967,-85677,-47822,-54581,-37197,-40769,-75078,-101131,-79238,-62254]
["Privat udtræk, skat og pension i alt",-706476,-652923,-459862,-523714,-422819,-478435,-515582,-672135,-546110,-479848]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-42398,-59607,-25043,-67916,-52998,-44033,-47853]
[null,null,null,null,""]
["Til invest og afdrag",1946791,1461512,717714,1419621,633933,599429,731420]
[null,null,null,null,""]
["Besætning (realforskydning)",-206054,18188,-14155,-68845,-34752,-5411,77236,-38739,-180946,-192755]
["Beholdninger (realforskydninger)",-89667,-198498,139138,-88122,11317,-42083,-2391,4785,-154758,-9807]
["Flerårige afgrøder",-22,23,-137,72,35,0,-16,-32,-45,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1651048,1281226,842560,1262727,610533,551935,806249,899537,745557,541355]
[null,null,null,null,""]
["Investeringer"]
["Jord",-553115,-532897,-472442,-484218,-571366,-439517,-385705,-417275,-311560,-336051]
["Immaterielle aktiver",-4644,-5088,-3507,-3251,-4158,-5,-10110,-11648,-10428,-22331]
["Grundforbedring",-14706,-11255,-12087,-9587,-11715,-13343,-9866,-11180,-11129,-8041]
["Stamplanter",-432,-189,-105,1143,-191,0,0]
["Driftsbygninger",-286310,-199372,-227307,-259886,-289231,-264843,-261380,-272890,-257594,-246478]
["Inventar markbrug",-355418,-267145,-201937,-257849,-205969,-206683,-229444,-276083,-211446,-204970]
["Inventar husdyrbrug",-175510,-156986,-147619,-155224,-128050,-139296,-127427,-165662,-144662,-118620]
["Inventar andet",-10714,-8574,-5840,-16295,-9259,-10376,-8663,-2612,-16067,-4739]
["Beboelse, landbrug",-80601,-67606,-64071,-52898,-70642,-68718,-81305,-103193,-77351,-80519]
["Private aktiver",-72319,-48184,-45154,418759,-29717,-27907,-32152,-36396,-34177,-29000]
["Aktiver udenfor landbrug",-40641,-39058,-27918,-37953,-45782,-49278,-51714,-74737,-45787,-37030]
["Investeringer ialt",-1594411,-1336353,-1207989,-1324226,-1366080,-1219967,-1197767,-1371675,-1120202,-1087779]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",56637,-55127,-365429,-61499,-755547,-668032,-391518,-472138,-374644,-546424]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-135299,-156630,40552,-199991,-45702,71455,-144351,-19970,-167498,-77982]
["Realkreditinstitutter",241622,283512,176459,-18617131,475371,370059,343748,-16245228,-16011824,-15838755]
["Pengeinstitutter lån, netto",-259354,-152441,-13645,-40138,137883,107160,45652,147767,69668,107647]
["Anden gæld",170542,362081,-50884,-2401194,93494,-32880,95479,-2136783,-2107718,-1950052]
["Kassekredit, ændring",-53302,-262770,224891,-171436,83094,135264,68736,87670,49192,138182]
["Ændring hensættelser",-1867,254,-264,-349,-55,2374,4059,43,728,-47]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-37658,74005,377109,75023,744084,614148,388087,480368,378827,556893]
[]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1505680,1445865,228961,1021696,307836]
["Private indtægter/omkostninger",260872,255440,251262,232901,226641]
["tilbf. værdiændr. stambesætning mm",-25536,-61020,-35385,-21612,-77918]
["Beregnet skat",-648415,-653771,-227853,-422311,-205554]
["Privat udtræk",-294897,-275250,-270677,-268498,-273902]
["Pensionsindbetaling",-85967,-85677,-47822,-54581,-37193]
["Konsolidering",711737,625586,-101514,486530,-60191,-123080]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1215721,-1152697,-8398,-783039,-18351,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",3.5,2.9,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.87212440743336672},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":3.0881563772516869},1.5288629461034735,1.4164890305025761,2.0988058481874434,3.2399790223054268,3.8271878868173532,4.0076484851955474]
["Virksomhedens overskudsmargin, pct",14,10.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":4.7806684466475371},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":15.637121872947157},8.6096842806266363,7.9179916540789783,11.348332363659999,15.768706524316833,18.950157196301859,21.720780048073522]
["Dækningsgrad, pct",56.5,53.8,{"$f":"D37*100/D27","v":46.229049608168786},{"$f":"E37*100/E27","v":52.857464004566062},47.460131626350943,46.932896211433068,49.16857149593725,49.919634624316302,52.367998845107905,51.356916160120498]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":9.4600358546725207},{"$f":"(C209+C67)*100/C148","v":9.6654466450760879},-2.4092168398906835,6.3068189692016965,-0.69831719838153827,-4.1297846886389191,-4.2020854835768375,-4.422945080138609,-4.5661998529758838,0]
["Soliditetsgrad, pct",27.9,26.2,{"$f":"D148*100/D108","v":23.323128245488189},{"$f":"E148*100/E108","v":23.127564720460494},21.457839544895926,23.746248262411189,23.923527620675998,24.188261444732355,23.82526335974373,24.172171903476716]
["Rentedækningsgrad",9.9,9.8000000000000007]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",50.3,37.299999999999997,51.3,38.200000000000003,39.1,32.4,30.2,34.1,35.299999999999997,27.1]
["Vinterbyg, ha",8,8,6.2,9.1,6.8,6.7,7.2,6.2,5.7,7.4]
["Vårhvede",1.4,1.1000000000000001,2.4,1,0.9,1.1000000000000001,1.3,2.2000000000000002,1.8,1.3]
["Vinterhvede, ha",43.7,44.8,27.5,42.3,36.6,39,41.5,33,32.5,41.6]
["Triticale, ha",0.4,0.7,0.4,0.6,0.6,0.9,1.2,1,1.5,1.8]
["Rug, ha",9.3000000000000007,10.5,6.1,7.8,6.5,7.3,6.4,5.0999999999999996,3.5,3]
["Havre, ha",6.3,3.2,4.5999999999999996,3.6,3,2.1,2,3.2,3.1,2.2999999999999998]
["Kernemajs/majs til modenhed, ha",0.8,0.7,0.4,0.4,0.4,0.4,0.6,0.7,0.8,0.8]
["Blandsæd",0.4,0.4,0.4,0.5,0.7,0.3,0.5,0.8,1.1000000000000001,1]
["Korn areal, ha",120.7,106.7,99.2,103.5,94.6,90.1,90.9,86.4,85.2,86.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.8,0.6,0.7,0.6,0.7,null,0.9,0.9,0.8,1.3]
["Almindelig rajgræs, ha",4.3,3.4,2.6,2,1.7,1.7,2.2999999999999998,2.2999999999999998,1.8,1.3]
["Italiensk rajgræs, ha",0.2,0.1,0,0.1,0,0.1,0.1,0.1,0.1,0]
["Hundegræs, ha",0.4,0.3,0.4,0.2,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",1.1000000000000001,1,0.7,"",0.4,0.3,0.3,0.3,0.3,0.2]
["Rødsvingel, ha",1.5,1.4,1.5,1.1000000000000001,0.9,0.9,1,0.8,0.4,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",1,1,0]
["Rødkløver, ha",0.1,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.4,0.4,0.4,0.3,0.2,0.2,0.1,0.3,0.2,0.1]
["Roefrø og andre frø",0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.2]
["Spinatfrø, ha",0.6,1.1000000000000001,0.9,0.7,0.4,0.3,0.3,0.3,0.2,0]
["Frøareal ialt, ha",10.1,9.1,7.7,6.1,4.5999999999999996,4.3,5,5,3.9,3.2]
[null,null,null,null,""]
["Sukkerroer",2.8,2.5,2.6,"",2.2000000000000002,1.6,2.4,2.5,2.4,2.5]
["Spisekartofler",0.7,0.9,1.1000000000000001,0.9,1,0.9,1.1000000000000001,1,0.9,1.3]
["Tidlige spisekartofler",0.1,0.1,0.2,0.1,0.1,0,0.1,0.1,0.1,0]
["Læggekartofler, ha",0.9,0.7,0.8,0.5,0.6,0.5,0.5,0.5,0.4,0.4]
["Proceskartofler, ha",0.6,0.6,0.9,0.5,0.5,0.5,0.5,0.4,0.3,0.4]
["Stivelseskartofler",5.5,4.7,4.3,3.1,3.1,2.7,2.8,2.2000000000000002,2.2999999999999998,2.1]
["Raps, ha",13.6,12.9,9.9,13.2,10.5,11.5,10.3,10.7,7.6,8.9]
["Andre olieprodukter, ha",0.1,0,0,0,0.1,0.1,0.1,0,0,0]
["Hestebønner, ha",2,1,2]
["Ærter til konsum",0.4,0.3,0.2,0.3,0.2,0.2,0.2,0.2,0.1,0.2]
["Ærter og andre bælgsæd",0.5,0.3,0.3,0.2,0.8,0.6,0.4,0.4,0.3,0.3]
["Græs/lucerne tørreri, ha",0.1,0.1,0,0,0,0,0,0.1,0.1,0.2]
["Andre industriafgrøder, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Grønsager, ha",0.3,0.5,0.8,0.6,0.8,0.6,0.7,0.6,0.5,0.5]
["Frugt og bær, ha",0.3,0.2,0.4,0.3,0.3,0.3,0.4,0.4,0.3,0.3]
["Andre gartneriafgrøder",0.1,0,0.1,0.1,0.3,0.1,0.1,0.1,0.2,0.2]
["Energiafgrøder, ha",0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.2,0.1,0.3]
["Pil til energi, ha",0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0]
["Majs til energi, ha",1.1000000000000001,0.7,0.5,0.6,0.4,0.4,0.5,0.6,0.5,0]
[null,null,null,null,""]
["Foderroer, ha",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.4,0.2,0.2]
["Sædskiftegræs, ha",22.3,21.3,18.5,18.899999999999999,19.600000000000001,18.399999999999999,19.5,18.8,18.600000000000001,18.2]
["Helsæd, ha",2.4,3.3,3.8,2.6,3.5,3.3,3.1,3.8,3.1,3]
["Vedvarende græs, ha",8.6,7.9,7.4,7.7,7.3,7,6.4,6.4,6.5,6.4]
["Majs, ha",17.2,16.100000000000001,15.3,14.3,15,14.6,14.6,14.2,13.5,12.4]
["Kolbemajs, ha",1.3,1.1000000000000001,0.7,1.3,1.1000000000000001,0.4,0.8,0.7,0.8,0.9]
["Andet grovfoder, ha",0.6,0.7,0.5,0.6,0.5,0.5,0.6]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,6.5]
["Dyrket areal i alt, ha",213.9,192.5,177.6,179.9,167.6,159.30000000000001,161.9,156.5,149.19999999999999,149.30000000000001]
["Udyrkede arealer, ha",1.8,3.5,3,2.8,2.2999999999999998,1.9,1.8,2,1.9,2.1]
["Randzoner, ha",2.5,0.1,0.2,0.2,0.3,0.7,0.9,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",0.3,0.2,0.2,0.3,0.2,0.4,0.2,0.2,0.2,0.2]
["Landbrugsareal, ha",218.5,196.3,181,183,170.4,162.30000000000001,164.7,159,151,152]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",132.80000000000001,125.7,115.8,118.6,115,107,108.9,107.6,103.2,104.2]
["egen bortforpagtet areal, ha",12.7,15.4,14.7,11.7,12.5,8.8000000000000007,6.5,5.8,5.0999999999999996,4.8]
["Egen skov, krat, hede m.v.",4.9000000000000004,4.8,4.5,4.7,4.5999999999999996,4.5,4.5,4.7,7.2,4.4000000000000004]
["Tilforpagtet dyrkbart landbrugsareal, ha",85.7,70.7,65.2,64.5,55.3,55.3,55.8,52.1,48.3,47.2]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.3,0.3,0.3,0.2,0.3,0.8,0.7,0.3]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",18,15.3,12.7,12.3,10.3,9.3000000000000007,9.3000000000000007,8.6999999999999993,7,5.5]
["Areal med lerjord (jb 5, 6), ha",81.2,72.099999999999994,63.8,68.5,62.5,59.5,61.4,60.4,56.2,56.8]
["Areal med fin sand (jb 2 og 4), ha",59.9,54.8,51.9,51.2,48.6,45.3,44.8,44.1,42.9,43.3]
["Areal med grovsand (jb 1 og 3), ha",56.4,51.7,48.5,47.6,45.3,44.5,45,42.8,42,41.7]
["Særlige jordbundstyper, ha",4.4000000000000004,4.2,3.9,3.4,3.4,3,3,3.1,3,3.1]
["Markvanding, antal brug",0.23,0.22,0.22,0.22,0.22,0.22,0.23,0.24,0.24,0.25]
["Herpå areal vand",136.47999999999999,129.04,132.88999999999999,117.92,115.82,113.02,111.11,105.33,102.82,100.66]
["Antal m3 vand forbrugt til vanding",2051,1733,3190,868,1084,774,1117,579,0,0]
["Antal tons gylle anvendt (økologer)",96,46,45,166,47,43,33,32,0,0]
["Heraf tons konventionel gylle (økologer)",60,20,17,21,13,17,14,12,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,62,44,58,54,59,58,57,54,55]
["Hkg vinterbyg pr ha",70,69,54,67,61,67,65,62,61,57]
["Hkg vårhvede pr ha",63,77,42,56,49,53,56,51,50,48]
["Hkg vinterhvede pr ha",84,83,65,82,72,80,78,75,74,66]
["Hkg triticale pr ha",64,58,54,61,50,51,53,53,53,51]
["Hkg rug pr ha",63,62,52,65,58,64,64,60,60,53]
["Hkg havre pr ha",61,53,36,54,53,55,51,52,52,50]
["Hkg kernemajs pr ha",741,501,886,447,327,110,90,119,120,384]
["Hkg græsfrø pr ha",16,27,12,18,10,13,32,14,28,23]
["Hkg alm. rajgræs pr ha",15,17,20,23,16,24,33,32,23,19]
["Hkg italiensk rajgræs pr ha",15,17,16,18,20,18,17,17,16,14]
["Hkg rødsvingel pr ha",13,14,16,16,13,15,23,17,14,0]
["Hkg sukkerroer pr ha",140,145,106,"",132,140,149,138,130,170]
["Hkg spisekartofler pr ha",337,307,295,288,283,281,331,334,288,292]
["Hkg læggekartofler pr ha",295,290,275,275,275,288,242,262,244,229]
["Hkg proceskartofler pr ha",405,365,341,376,399,371,383,497,365,378]
["Hkg stivelsekartofler pr ha",493,494,442,469,442,439,439,441,416,418]
["Hkg raps pr ha",44,44,35,43,31,43,43,53,39,33]
["Hkg rødkløver pr ha",2,5,142,0,0,28,2,6,7,2]
["Hkg spinatfrø pr ha",15,18,8,12,14,30,34,16,18,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1499999999999999,1.27,1.3,1.1100000000000001,1.07,1.22,1.24,1.41,1.6,1.43]
["Kr pr kg solgt maltbyg",1.23,1.37,1.36,1.2,1.1599999999999999,1.27,1.33,1.53,1.61,1.6]
["Kr pr kg solgt hvede",1.25,1.27,1.23,1.1299999999999999,1.07,1.18,1.26,1.53,1.55,1.39]
["Kr pr kg solgt rug",1.18,1.26,1.3]
["Kr pr kg solgt havre",1.28,1.48,1.39,1.25,1.19,1.19,1.18,1.34,0,0]
["Kr pr kg solgt kernemajs",0.5,0.47,0.55000000000000004]
["Kr pr kg solgt raps",2.82,2.74,2.66,2.72,2.68,2.61,2.5499999999999998,2.94,3.35,3.03]
["Kr pr kg solgt fabriksroer",1.31,1.1599999999999999,1.2,1.1200000000000001,1.44,1.41,1.74,1.68,1.53,1.62]
["Kr pr kg solgt spisekartofler",1.87,2.13,1.71,1.97,2.13,1.87,1.66,1.82,1.49,1.63]
["Kr pr kg solgt industrikartofler",0.77,0.86,0.81,0.79,0.79,0.69,0.67,0.68,0.63,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.43,0.43,0.45,0.45,0.44,0.43,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",66.5,64.2,59.7,58.1,58,51.7,50.1,51.4,50.2,47.9]
["Antal årsopdræt",60,58,53,53,54,50,49,49,47,44]
["Stk årsopdræt pr årsko",0.91,0.9,0.89,0.92,0.94,0.97,0.98,0.94,0.93,0.93]
["Udskiftningsprocent",35,35,36,36,39,38,42,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,897,434373,433254,415589,396897]
["Kg EK mælk i alt",703291,677735,614352,592328,581354,512109,479270,470428,447755,420123]
["Kg EK mælk pr ko",10577,10563,10283,10192,10022,9915,9560,9144,8914,8767]
["Gennemsnitlig fedtprc.",4.3600000000000003,4.3899999999999997,4.3099999999999996,4.3,4.37,4.29,4.26,4.3099999999999996,0,0]
["Gennemsnitlig proteinprc.",3.64,3.64,3.59,3.59,3.55,3.53,3.51,3.5,0,0]
["Gennemsnitlig celletal",184,187,186,181,422,175,184,198,0,0]
["Kr. pr. kg ekm",2.7,2.68,2.72,2.83,2.27,2.34,2.95,2.93,2.57,2.66]
["Pct. jerseybesætninger",3,4,3,3,3,3,3,3,3,3]
[null,null,null,null,""]
["Kr pr solgt ko",6037,6027,6279,5852,5521,5478,5265,5907,6040,4971]
["Kr pr solgt kvie levebrug",8514,8737,7747,6739,5839,6368,4968,3781,4477,4009]
["Kr pr købt kvie",4685,4041,4408,4506,5582,5887,5976,5804,6013,5642]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.67,0.67,0.65,0.65,0.69,0.72,0.78,0.75,0.74,0.74]
[null,null,null,null,""]
["Pct. rørmalkning",4,4,4,5,5,6,6,7,7,8]
["Pct. karruselmalkning",2,2,2,2,2,2,2,2,2,2]
["Pct. robotmalkning",9,9,9,8,8,7,7,8,7,7]
["Pct. malkestald sildeben",14,15,14,14,14,14,14,14,13,14]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",2.1,1.9,1.6,2,2.1,1.8,1.8,2,1.8,2]
[null,null,null,null,""]
["Antal slagtekalve produceret",20,20,28,20,17,15,15,15,19,18]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",233,223,207,226,214,214,216,210,0,0]
["Pris pr solgt slagtekalv",5421,5327,5509,4599,5531,5790,5790,5632,5703,5441]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",122.5,113.9,108.9,103.6,102.1,95.9,91.8,86.5,85.9,90.2]
["Antal fravænnede grise pr årsso",33.799999999999997,32.6,33.200000000000003,32.4,31.6,31.2,30.6,29.8,29.3,28.8]
["Antal fravænnede grise produceret",4139,3711,3615,3360,3227,2990,2812,2578,2519,2597]
["Gennemsnitsvægt solgte 7 kg's grise",9,8.6,7.6,8,7.1,7.5,7.5,7.3,7.3,7.6]
["Stk 7 kg's grise solgt",567,634,568,458,512,606,491,464,513,605]
["Gennemsnitspris solgte 7 kg's grise",311,291,220,304,260,225,251,266,267,235]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",32.700000000000003,29.7,31.3,32.700000000000003,31.6,30.3,29.9,28.5,0,0]
["Antal smågrise produceret",4005,3383,3411,3387,3229,2910,2742,2468,0,0]
["Stk 7 kg's grise købt",461,332,422,511,512,473,473,428,415,411]
["Kr pr købt 7 kg's gris",318,293,219,276,251,224,257,271,276,238]
["Antal smågrise solgt",2732,2368,2417,2307,2119,1852,1804,1610,1437,1352]
["Vægt 30 kg's grise solgt",31,30,29,28,29,30,28,28,29,29]
["Kr pr solgt 30 kg's gris",474,476,365,475,408,352,409,435,431,361]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",2123,1852,1933,1786,1908,1749,1730,1662,1670,1863]
["Antal egne producerede polte, stk",41,26]
["Stk 30 kg's grise købt",1194,1013,1106,916,1001,915,925,894,852,952]
["Kr 30 kg's grise købt",494,478,372,455,411,367,409,435,429,380]
["Stk slagtesvin solgt",2043,1785,1889,1735,1870,1707,1670,1601,1607,1827]
["Antal sopolte købt",-42,-35,-31,-29,-30,-31,-29,-26,-24,-25]
["Vægt solgte slagtesvin",25,23,22,20,21,20,21,21,23,25]
["Pris pr solgt slagtesvin",1206,1091,835,993,911,862,941,1003,991,889]
["Antal sopolte solgt",98,43,49,44,41,20,27,33,32,19]
["Pris pr solgt sopolt",1342,1585,931,1321,1248,1277,1471,1540,1583,1472]
["Pris pr købt sopolt",1971,1895,1570,1744,1630,1588,1759,1844,1852,1698]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",545,579,531,528,570,749,534,646,563,351]
["Antal hønepladser",216,125,283,59,79,174,82,0,0,0]
["Antal producerede slagtekyllinger",21660,14689,17016,15865,14409,13709,13350,12999,8911,8854]
["Kg æg solgt",32938,40871,52009,47229,60769,74715,50213,48277,69027,33468]
["Antal slagtekyllinger solgt",21152,14310,16707,15583,14274,13422,13002,12913,8996,8957]
["Kg. slagtekylling solgt",29895,15182,11103,12600,12039,3160,2593,1690,2412,1040]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,2,2,1,2,1]
["Pct. frilandshøns",0,0,0,0,0,1,0,1,0,0]
["Pct. økologiske høns",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Antal minktæver (1. juli)",181,292,337,311,318,305,300,269,246,206]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,2]
["Antal minkskind produceret pr tæve",5.9,5.2,5.0999999999999996,5.2,5.2,5.9,5.2,5.3,5,5.2]
["Antal minkskind solgt",639,1497,1570,1485,1618,1499,1463,1184,1176,971]
["Kr. pr. solgt minkskind",157,201,219,262,240,384,323,615,510,409]
["Antal mink avlsdyr tæver, primo",196,332,409,378,402,374,391,354,303,263]
["Antal mink avlsdyr tæver, ultimo",0,313,332,382,400,397,405,382,332,276]
["Antal minkskind, primo",1091,1607,1603,1388,1505,1388,1365,1088,1013,865]
["Antal minkskind, ultimo",1688,1623,1848,1481,1506,1460,1476,1274,1067,928]
["Antal mink avlsdyr hanner, primo",29,48,58]
["Antal mink avlsdyr hanner, ultimo",0,49,48]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",798199,700020,535135,605197,311600,514570,504137,482165,665816,476305]
["Korn IO",320027,290810,260807,266321,333649,256148,269693,307975,294711,289036]
["Frøafgrøder",137702,135298,93712,81184,51908,61822,66932,75020,51373,37657]
["Handelsroer",51438,40088,38459,37306,41592,32686,61195,61897,50954,49883]
["Kartofler",299230,271220,253502,188614,187302,155370,169602,149634,139781,128280]
["Raps",149589,158821,91748,150726,86759,130179,110401,120618,97586,89006]
["Ærter m.v.",26941,13771,10053,15617,8232,7577,5870,4987,3462,4386]
["Andre industriafgrøder",13950,16765,1035,15947,17363,16621,16209,13235,2723,2751]
["Gartneriafgrøder",55855,79599,125780,100923,106784,90625,103640,87440,68651,75711]
["Grovfoder excl. IO",36755,32810,28565,28598,-22187,-21,47676,30000,-1291,23287]
["Grovfoder IO",449952,427599,327280,354283,430199,331301,340491,311992,324553,262341]
["Energiafgrøder m.v.",17975,11166,7683,7797,6035,4123,5539,7206,5878,2541]
["Bruttoudbytte Planteavl incl. IO",2357613,2177966,1773759,1852514,1559236,1601001,1701386,1652168,1704199,1441184]
[null,null,null,null,""]
["Mælkesalg",1785046,1711816,1584325,1621173,1254804,1163600,1382065,1335830,1118608,1092321]
["Økologi- og markedstillæg",1088,904,904,6188,32014,18708,15517,13580,9889,8032]
["Kvalitetstillæg",51702,46658,40198,43507,31295,31233,35029,32086,23780,23433]
["Non-GM tillæg",12544,10640,6936]
["Kvalitetsprogramtillæg (Arlagården)",45352,43378,38440,"",-861,-13893,-18409,-4223,-288,-4718]
["Sæsonregulering",99,700,178,3,-69,-73,-62,28,105,10]
["Køer salg",114097,113615,115687,106973,105567,92216,105707,107052,99908,81440]
["Slagtekalve salg",110561,102284,146677,110384,94106,88201,85450,87592,106012,98534]
["Spædkalve salg",20953,23202,24247,25904,24487,19544,14922,13160,12624,12026]
["Kvier levebrug salg",15271,14988,10425,8807,4310,5353,4980,3021,2946,2025]
["Kvier køb",-8897,-7385,-9165,-11413,-11808,-9757,-10040,-11770,-12693,-15414]
["Tilvækst køer og opdræt",26418,13759,6164,37986,21206,51827,-24333,-5604,34530,27870]
["Tilvækst kalve",-3034,489,222,5551,3031,4250,-2523,-3408,7648,983]
["Kvæg, tilskud",21401,14935,20481,15722,13700,10817,6363]
["Kvæg andet",17762,27340,10192,9021,6656,10045,16139,19352,20713,24336]
["Bruttoudbytte Kvæg",2210363,2117323,1995911,1982405,1578438,1472069,1610806,1586696,1423781,1350875]
[null,null,null,null,""]
["Sopolte salg",131581,68675,45430,58127,51018,25107,39705,51471,50455,28393]
["7 kg's grise salg",176438,184453,124943,139004,133020,136584,123435,123324,137011,141966]
["Smågrise salg",1296119,1127264,882195,1095271,864469,652755,738542,700353,619417,488288]
["Salgtesvin salg",2454370,1941868,1572482,1719419,1689148,1468512,1566982,1602130,1587814,1621344]
["7 kg's grise køb",-146639,-97251,-92596,-141177,-128752,-105787,-121582,-116224,-114771,-97823]
["30 kg's grise køb",-589930,-484421,-411762,-416966,-411007,-336328,-378525,-389362,-365553,-361819]
["Soplte køb",-81796,-66688,-49093,-50007,-48950,-49702,-51469,-47296,-43738,-43166]
["Tilvækst salgtesvin",-45911,133305,-28303,-18551,37144,-5899,-33556,-939,25852,30801]
["Tilvækst smågrise",-84849,121590,-22909,-16001,42049,-7563,-17212,11965,12402,25905]
["Tilvækst øvrige svin",-30957,55440,-9589,-8532,81510,-22020,-46179,19619,22901,40718]
["Svin andet",120187,107545,75531,76639,66133,53781,61349,68049,70975,58154]
["Bruttoudbytte Svin",3198613,3091781,2086328,2437226,2375783,1809439,1881490,2023089,2002765,1932762]
[null,null,null,null,""]
["Æg salg",131527,137547,124998,130905,137970,167495,128628,150155,121670,70297]
["Høns indkøb",-21849,-24920,-28718,-23832,-25827,-34766,-26366,-28971,-25804,-13649]
["Slagtekyllinger salg",293562,206210,237273,218541,194584,188847,184299,197001,131376,123201]
["Fjerkræ andet",-46068,-25759,-21777,-35349,-29346,-15135,-26324,-24011,-10462,-12440]
[null,null,null,null,""]
["Minkskind salg",100110,300866,343854,388749,388345,575046,472038,728130,600176,396859]
["Mink i øvrigt salg",4047,10531,13597,25318,43852,46027,31877,56379,31714,20414]
["Pelsdyr andet",120566,-35454,-25680,13619,-18498,-40690,8486,-12550,41066,49231]
[null,null,null,null,""]
["Får",463,345,768,554,590,3054,529,399,906,899]
["Husdyr i øvrigt",1749,1867,2032,1046,1610,1559,1060,773,460,756]
["Bruttoudbytte andre husdyr",584108,571233,646347,719550,693281,891437,774228,1067304,891102,635567]
[null,null,null,null,""]
["Maskinstationsindtægter",144483,149941,155585,176810,163361,155206,140971,113285,114830,135168]
["Skovindtægter",8932,10811,11639,9477,7455,8837,0]
["Andre landbrugsindtægter",280144,200611,197545,250738,181466,146659,168149,156693,139235,155789]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",8784257,8319666,6867115,7428720,6559021,6084649,6277028,6599235,6275911,5651344]
[]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",20759,18344,15825,13776,9262,7393,5354,5348,5232,5918]
["Tilskud miljøforanstaltninger, MVJ",19595,7470,8735,4969,2259,2207,4079,3968,3920,5078]
["Lejeindtægter",96618,87204,76320,89890,69800,55052,53315,50458,48681,45434]
["Andre landbrugsindtægter, pasningsaftale",7437,9939,9701,13622,11019,5716,7577,6070,4923,4806]
["Andre landbrugsindtægter, videresalg",17162,18088,15087,17326,16361,9787,7123,5655,5820,5023]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6752,7736,8960,6647,5886,6694,6689,5747,6456,5038]
["Andre landbrugsindtægter, sten grus m.v.",2420,1421,1070,1767,902,1251,1297,1357,871,876]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-19,-42,-465,171,75,371]
["Andre landbrugsindtægter, udbet. kapitalfond",1834,1924,8161,1559,6241,4872,20206,15434,17285,12386]
["Andre landbrugsindtægter, pelsning for andre",347,5054,6557,7135,5834,3747,4446,3583,5226,6410]
["Andre landbrugsindtægter, sygedagpenge",4036,3373,3688,3513,3827,3615,3488,3344,3878,3880]
["Andre landbrugsindtægter, øvrige",98023,33267,35834,56470,57548,55204,55041,55556,36868,89346]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-171661,-152689,-141358,-129364,-131671,-120543,-130277,-128695,-115416,-110533]
["Gødning",-192002,-175552,-150847,-153981,-163951,-146377,-137611,-142397,-126115,-108948]
["Planteværn",-180858,-158997,-133504,-149078,-135008,-125796,-120011,-110060,-101161,-92976]
["Diverse. vedr. planteavl",-77988,-84062,-98929,-116301,-97397,-85297,-88026,-74814,-72595,-71452]
["Produktionsrådg. planteavl",-33482,-29629,-2373,-3055,-2726,-3557,0]
["Stykomkostninger Mark",-655991,-600929,-527010,-551780,-528028,-478012,-475923,-455966,-415287,-383909]
["Foderkorn excl. IO",-295266,-311345,-297385,-229841,-157703,-210665,-206505,-247743,-233441,-205964]
["Foderkorn IO",-320027,-290810,-260807,-266321,-333649,-256148,-269693]
["Indkøbt kraftfoder",-626805,-576310,-546859,-520574,-523714,-469203,-444031,-466955,-396046,-359358]
["Indkøbt tilskudsfoder",-134484,-112069,-109502,-106707,-112680,-114084,-120102,-116090,-103514,-100070]
["Indkøbt smågrise blanding",-16410,-12935,-18124,-16027,-15797,-9917,-10848,-11119,-10935,-12152]
["Indkøbt færdigblanding",-552370,-494676,-488434,-432963,-439257,-411163,-447858,-475141,-448102,-443394]
["Indkøbt fjerkræfoder",-200365,-150580,-161292,-163333,-152119,-170453,-143799,-163883,-117998,-92288]
["Indkøbt pelsdyrfoder",-93089,-177679,-212321,-199678,-205921,-207842,-205450,-197639,-147672,-111300]
["Indkøbt mælkeprodukter",-39104,-29634,-26992,-22873,-18440,-15335,-14210,-15539,-15616,-14407]
["Indkøbt hjælpeprodukter",-150732,-127214,-122045,-120021,-118455,-108277,-97187,-91030,-87610,-83601]
["Andet indkøbt kraftfoder",-22532,-40121,-30073,-26663,-31035,-23959,-29962,-45048,-39997,-44234]
["Indkøbt grovfoder",-55631,-59886,-50582,-44421,-40628,-43148,-39514,-37691,-40248,-35241]
["Andet indkøbt foder",-74223,-64926,-65247,0,-53202,-48203,-51087,-52937,-49427,-45281]
["Eget grovfoder",-413303,-389704,-368456,-359432,-339364,-319411,-313264,-5680,21081,3900]
["Andet eget foder",-3105,-2082,-2549,-1384,-756,0,0]
["Dyrlæge og medicin",-172993,-147712,-136885,-128944,-127992,-121734,-112900,-106217,-97097,-95546]
["Produktionsrådgivning",-40869,-23455,-22853,-22028,-21841,-21091,-20411,-20865,-20331,-19109]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-251766,-251282,-240032,-222412,-216826,-196765,-184940,-175034,-164597,-152976]
["Skovomkostninger",-6146,-5621,-4636,-5787,-7684,-3564,0]
["Diverse vedrørende andet",-364,-660,-430,-983,-1007,28,-3020,-377,-3241,-2680]
["Stykomkostninger i alt incl. IO",-4109696,-3869629,-3692513,-3502087,-3446100,-3228947,-3190703,-3304921,-2989343,-2748988]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-126498,-125262,-124278,-113262,-99240,-103599,-128156,-126709,-128961,-121263]
["Energi",-111182,-114463,-133647,-118832,-126403,-112959,-120581,-124536,-116409,-117904]
["Maskinstation diverse",-171832,-160309,-147045,-140350,-139373,-124824,-126717,-124080,-125989,-117528]
["Maskinstation høst af korn og frø",-33279,-34639,-29084,-30039,-24992,-25317,-23730]
["Maskinstation - optagning",-5593,-5212,-4242,-4082,-3357,-2310,-2470,-2250,-1965,-1834]
["Maskinstation, husdyrgødning",-80255,-66694,-66075,-58036,-54209,-49289,-47773,-47278,-42120,-38688]
["Maskinstation, høst af grovfoder",-62827,-63161,-47450,-52712,-51597,-44632,-48509,-43055,-42803,-38017]
["Vedligehold bygninger, gårdsplads mv.",-73260,-59600,-50988,-56220,-47103,-43751,-46940,-46342,-42361,-38366]
["Vedligehold grundforbedring",-35515,-23129,-29145,-22037,-24261,-19856,-21163,-21242,-18789,-16320]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-541,-487,-463,-627,-543,-642,0]
["Vedligehold markredskaber",-175997,-147307,-133772,-131111,-118414,-107646,-109590,-104408,-91722,-84934]
["Vedligehold staldinventar",-152568,-132419,-118635,-112562,-99386,-89367,-88586,-84536,-76017,-72345]
["Vedligehold andet inventar",-33225,-37667,-43517,-50022,-53207,-57116,-57741,-62669,-63017,-63969]
["Investeringer over driften",-27324,-24687,-22064,-24938,-20995,-21759,-24223,-23745,-22422,-20982]
["Lønomkostninger",-766054,-711863,-678457,-634709,-588548,-545194,-524957,-469394,-410121,-387796]
["Ejendomsskat",-50780,-47190,-44273,-42644,-41557,-36297,-35089,-32858,-29059,-28325]
["Forsikringer",-101980,-95474,-90757,-87910,-83858,-79037,-77787,-72198,-67535,-65344]
["Diverse omkostninger",-134637,-132260,-124557,-119655,-114821,-111220,-159040,-112405,-107390,-106004]
["Økonomirådgivning",-30138,-25266,-26317,-24464,-23639,-21694,-19253,-61871,-59818,-55870]
["Regnskab",-54446,-51482,-50853,-50229,-49000,-45963,0]
["Kontante kapacitetsomkostninger ialt",-2227929,-2058572,-1965619,-1874443,-1764504,-1642473,-1662305,-1581825,-1469984,-1396728]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-286983,-281635,-271082,-262419,-265523,-245358,-238104,-219604,-210697,-205350]
["Afskrivninger beboelse, landbrug",-29657,-26980,-25382,-24518,-22213,0,0]
["Afskrivninger grundforbedring",-8133,-8025,-7713,-8146,-7935,-7197,-7080,-6859,-6235,-5894]
["Afskrivninger stamplanter",-306,-229,-230,-157,-217,0,0]
["Afskrivninger markredskaber",-252801,-223412,-214096,-223714,-211763,-205422,-203940,-187827,-171619,-167304]
["Afskrivninger staldinventar",-168711,-171571,-169488,-166347,-169867,-160754,-159015,-155930,-147035,-140823]
["Afskrivninger specialinventar",-6073,-8137,-6601,-8162,-7608,-6947,-6154,-5306,-4580,-4938]
["Afskrivninger bl. driftsmidler mv.",-14419,-12918,-12183,-11931,-11872,-11656,-11871,-10804,-10694,-10397]
["Afskrivninger i alt",-767084,-732908,-706775,-705396,-696998,-637334,-626164,-586330,-550860,-534706]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-9344,-6074,-10066,-11467,-10437,-9411,-7382,-12166,-6018,-5944]
["Nedskrivninger, beboelse",-2431,-3383,-4222,-4834,-3981,-6042,-6667]
["Nedskrivninger, grundforbedringer",-128,-155,-1797,-99,117,-3375,-1497,-425,-165,-20]
["Nedskrivninger stamplanter",0,-2,-268,0,-6,0,0]
["Nedskrivninger, markredskaber",-3309,-2034,-2340,-4461,-2054,-3418,-1517,-5290,-1762,-878]
["Nedskrivninger, staldinventar",-2308,-2192,-1662,-4353,-3643,-3908,-2121,-3340,-1588,-1522]
["Nedskrivninger, andet inventar",-282,-385,-297,-1164,-370,-357,-236,-1068,-915,-10]
["Nedskrivninger, blandede driftsmidler",-42,-72,-10,1292,-122,8,-118,-189,-152,-33]
["Nedskrivninger i alt",-17845,-14296,-20661,-25086,-20497,-20461,-12871,-22477,-10600,-8408]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-5793,-3569,297,-4246,-2673,-2613,-1973,1480,-574,-1905]
["Tab/gevinst, beboelse",-5732,-10752,-4087,-3723,-5070,-5703,-3392]
["Tab/gevinst, grundforbedringer",36,291,725,-3035,-576,-28,353,-55,116,-26]
["Tab/gevinst, stamplanter",0,0,0,2,0,0,0]
["Tab/gevinst, markredskaber",30879,24315,20273,24863,26792,23624,27501,36673,21647,16854]
["Tab/gevinst, staldinventar",3925,-1659,1661,-1810,767,680,455,1643,807,568]
["Tab/gevinst, andet inventar",996,1346,1437,-670,641,18,241,1493,374,1238]
["Tab/gevinst, blandede driftsmidler mv.",-144,-841,-821,-628,-804,-828,-1538,-1488,-1082,-1089]
["Tab/gevinst i alt",24167,9132,19486,10753,19077,20853,25040,39746,21287,15641]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2988691,-2796644,-2673568,-2594172,-2462922,-2279414,-2276301,-2150886,-2010060,-1924347]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",9614,13369,9634,10701,9624,11308,8179,8117,5105,4501]
["Forpagtningsindtægter",80071,87282,83339,69996,66588,47770,44877,35451,36463,30375]
["Forpagtningsudgifter",-423379,-357691,-331286,-335348,-296256,-292454,-293546,-273331,-252987,-240996]
["Renteindtægter",20805,11933,15405,15525,14065,14452,21015,20759,22584,24823]
["Aktieindkomst",6609,10564,11164,10045,9790,12690,4475,3941,4462,3504]
["Renteudgifter, realkredit dkr, fast",-34487,-47497,-42757,-40057,-39562,-38740,-39291,-44566,-54515,-64012]
["Bidrag, realkredit dkr, fast",-25999,-23691,-21185,-16939,-15537,-12461,-9489]
["Renteudgifter, realkredit dkr, variabel",3184,1665,-12398,-37611,-39186,-42849,-47453,-73117,-89966,-85015]
["Bidrag, realkredit dkr, variabel",-153280,-143354,-136780,-110551,-95817,-73970,-53201]
["Renteudgifter, realkredit fr. valuta, fast",-8,-68,-9,-210,-192,-274,-451,-622,-1190,-1988]
["Bidrag, realkredit fr. valuta, fast",-68,-73,-189,-83,-201,-206,-387]
["Renteudgifter, realkredit fr.valuta, variabel",-747,-3107,-4944,-11613,-19909,-30146,-57170,-127586,-200484,-238014]
["Bidrag, realkredit fr. valuta, variabel",-19027,-21793,-30008,-50881,-62307,-62901,-76452]
["Renteudgifter, anden realkreditgæld",-3117,-3638,-814,-1163,-446,-140,-88,-33,-310,-361]
["Renteudgifter, pengeinstitut",-114836,-116595,-121784,-121971,-127894,-117369,-123778,-122548,-112856,-83622]
["Renteudgifter, kassekredit",-66018,-81941,-85146,-87217,-101194,-94535,-95318,-100768,-103410,-89748]
["Renteudgifter, udlandslån",-14662,-19339,-25753,-33729,-42480,-43522,-51067,-57483,-71431,-83456]
["Renteudgifter, prioritetsomkostninger",-35911,-34767,-25037,-30147,-24296,-27165,-26250,-17992,-20700,-18605]
["Renteudgifter, ansvarlige lån",-430,-318,-351]
["Renteudgifter, finansiel leasing",-10326,-8770,-8557]
["Renteudgifter, øvrig gæld",-21887,-19877,-23763,-32911,-34798,-30524,-33986,-61543,-30843,-28582]
["Realiseret gevinst gæld",20257,6514,3687,12144,10795,9781,16231,14633,6980,11477]
["Realiseret tab gæld",-19814,-27771,-15319,-21299,-12178,-31180,-27003,-10337,-16857,-23036]
["Realiseret gevinst værdipapirer",25829,29232,21774,36319,30710,37550,30627,36536,32422,66638]
["Realiseret tab værdipapirer",-50810,-48136,-55768,-76558,-81446,-79546,-83959,-96142,-89205,-169701]
["Finansiering i alt",-828435,-797868,-796844,-853559,-852127,-844431,-893486,-866631,-936735,-985819]
["Heraf renteudgift henført privat",-31662,-33646,-35268,-40129,-41051,-49204,-52472,-48399,-57637,-63390]
["Heraf rentendtægt henført privat",10218,12488,13588,12429,12104,15150,7913,7772,8870,8818]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",22734149,22048022,20757487,20391858,19734713,17907226,17762883,17258416,16816807,17596613]
["Driftsbygninger",4705038,4734716,4675290,4718114,4821311,4397131,4428206,4363081,4292741,4344565]
["Fast ejendom, i øvrigt",1473050,1423266,1369882,1417890,1429347,1461726,1441194,1482557,1433288,1326461]
["Stamplanter",3078,1923,1599,1060,1279,0,0]
["Betalingsrettigheder",30958,36056,40131,44548,62065,0,0,91996,89250,123882]
["Mælkekvote",0,0,0,0,0,3650,158998,291381,394387,783373]
["Andre immaterielle aktiver",20859,21607,13666,12745,24813,21230,20447,23101,24471,26616]
["Inventar markbrug",1895943,1704409,1639602,1660663,1583158,1515718,1501091,1321359,1221503,1220184]
["Inventar husdyrbrug",1111351,1112019,1106263,1092605,1177498,1129727,1146561,1124260,1115082,1141623]
["Inventar andet",47596,60502,54621,69628,72702,61229,54444,51755,40186,56616]
["Kvæg",732879,719240,689489,639525,631200,542657,567906,587786,550295,513497]
["Svin",1208537,785701,818899,845790,708162,683847,774553,735662,682903,613626]
["Fjerkræ",36434,38019,33352,35313,29650,38845,27511,35424,22911,15718]
["Pelsdyr",293745,484313,549898,484253,520427,518697,486753,455400,354124,265595]
["Får",754,817,1292,945,785,4042,976,770,1493,1177]
["Andre husdyr",4238,5524,4876,3605,3724,3519,3229,4012,3508,3548]
["Beholdninger egen avl",978808,795299,839701,780537,781761,709107,745286,751000,617274,631038]
["Beholdninger indkøbt foder",139953,125468,127013,117610,142116,147255,136275,137118,106837,107511]
["Jordbeholdninger",86877,77089,84607,84605,64971,74949,68194,51240,45785,44229]
["Andre beholdninger",179090,154913,148213,132214,122125,113521,126969,115408,99476,81997]
["Igangværende arbejde",1230,102,140,58,17,192,51,219,0,0]
["Tilgodehavende",1455011,1414486,1409765,1336759,1339732,1249824,1270099,1174974,1094218,1018816]
["Mellemregning I/S-interessenter",89943,83780,120261,124674,153808,143888,118132,112307,92561,74517]
["Andel I/S",62276,78278,88082,58678,68912,39271,29028,25768,27510,24130]
["Finansielle kontrakter og værdipapirer",1941700,1529047,1508721,1354752,10278,10888,7622,7709,12516,25683]
["Andelskapital",500388,546607,509371,465537,431594,347302,307707,256023,227820,202911]
["Leveringsrettigheder",123225,108233,95163,16,0,0,0]
["Kassekredit (positiv)",313086,169032,204640,181715,177119,184890,162984]
["Landbrugsaktiver ialt",38238769,36739001,35394771,34711590,34093268,31379747,31437241,29941816,28931059,29914987]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",688608,684613,647476,682248,617207,670151,657455,519359,531481,514552]
["Beboelse",1020114,1054902,1051837,1034303,1067385,1058188,1057061,1059871,1018737,1017119]
["Private aktiver",383268,417612,421029,403766,418828,239800,227661,164392,159907,162156]
["Immaterielle anlægsaktiver",305,353,818,889,2417,2410,1989,2934,3668,3887]
["Øvrige materielle anlægsaktiver",147294,143482,157481,183200,218750,182438,178172,203026,172907,197161]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",36098,27901,28468,12464,15020,45963,48803,38492,43990,40347]
["Aktier mv",677305,607193,630556,577380,682075,562377,473751,478611,480946,562323]
["Obligationer mv",539695,176017,193447,157194,164213,137581,144945,144501,142435,195408]
["Pantebreve",86562,81414,68718,84262,65264,83871,83654,71570,87842,80641]
["Indlån mv.",406944,308224,361378,278885,291985,308912,263211,434799,375622,364348]
[null,null,null,null,""]
["Aktiver ialt primo",42229216,40240713,38955978,38185900,37685311,34639870,34526766,33660115,32454641,33413460]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-85945,-87088,-57110]
["Fast forrentet Dkr",-2870441,-2615388,-2214633,-1867976,-1752514,-1373188,-1191956,-1111980,-1232914,-1298828]
["Variabelt forrentet Dkr",-15066349,-14221379,-13162024,-11023524,-9630718,-7712134,-5823591,-4732765,-3831914,-3233948]
["Fast forrentet fremmed valuta",-12095,-35932,-26349,-26275,-36546,-47434,-57218,-78491,-80491,-97336]
["Variabelt forrentet fremmed valuta",-2027927,-2451441,-3139650,-5502985,-6725293,-7167084,-9246644,-10075828,-10508201,-10909122]
["Diverse realkreditlån",45117,38587,148677,"",52312,36976,36030,28246,30610,24385]
["Realkreditinstitut gæld ialt primo",-19931695,-19285552,-18393980,-18306406,-18092760,-16262863,-16283378,-15970818,-15622909,-15514849]
["Variabelt forrentet Dkr",-2625862,-2691066,-2589259,-2611703,-2664846,-2296532,-2206152,-2118909,-1733412,-1229655]
["Fast forrentet Fremmed valuta",-23488,-25099,-38043,-63167,-74633,-66142,-94705,-116913,-137634,-159306]
["Variabelt forrentet fremmed valuta",-313545,-390258,-554733,-655392,-863084,-786782,-841648,-945856,-1253100,-1616046]
["Pante- og gældsbreve",-237789,-203755,-202736,-177113,-168538,-150665,-139049,-117047,-109001,-114107]
["Anden langfristet gæld",-393286,-320761,-281478,-340648,-337686,9748,0,-15995,-12952,-10698]
["Leasingforpligtelser",-418797,-337831,-283674,-279055,-260209,-231465,-229494,-208153,-195995,-171759]
["Mellemregning interessenter",-185522,-126668,-159613,-172164,-143181,-123354,-113987,-88585,-76669,-66724]
["Moms",-170079,-89278,-119553,-103876,-83494,-76547,-77848,-75748,-98663,-86469]
["Leverandørgæld",-1425199,-1217814,-1476045,"",-1135177,-1315558,-1301338,-1179067,-1049373,-926166]
["Anden gæld, finansielle kontrakter",-246039,-232481,-244557,-297176,-330824,-355741,-279302,-404962,-378073,-331059]
["Kassekredit",-1186372,-1521295,-1379692,-1592386,-1592979,-1420669,-1429369,-1357706,-1383946,-1222578]
["Gæld uden for landbruget",-22120,-35532,-28587,-18220,-19733,-24482,-33541,-39307,-40085,-52564]
["Gæld i alt",-27259373,-26564477,-25809060,-26009851,-25767146,-23137288,-23050959,-22639066,-22091812,-21501979]
["Hensættelser (negative)",-4471597,-4187512,-3969802,-3810192,-3671384,-3199693,-3202959,-2961953,-2714585,-3026858]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",23378641,22624232,21231552,20935301,20376789,18384333,18452103,17725189,17135443,17159305]
["Driftsbygninger",4682284,4638130,4614824,4702067,4799165,4403801,4440437,4391856,4327368,4370941]
["Fast ejendom, i øvrigt",1522621,1441404,1389337,1431834,1412486,1493356,1487018,1572288,1474516,1378433]
["Stamplanter",3204,1882,1474,1143,1253,0,0]
["Betalingsrettigheder",25703,30679,34201,38851,45965,59040,72570,90739,91312,88276]
["Mælkekvote",30,24,52,51,38,547,3605,161872,293417,389964]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",22164,21823,15707,12873,14999,21179,19692,24071,23362,26790]
["Inventar markbrug",2028724,1769912,1646573,1715631,1604804,1539767,1554733,1445745,1283093,1277281]
["Inventar husdyrbrug",1118113,1094009,1083292,"",1132018,1101836,1115408,1133512,1111520,1118626]
["Inventar andet",51995,61417,53502,75377,73131,63070,55743,44016,49863,52839]
["Kvæg",756263,733488,695876,683061,655437,598734,541050,578774,592473,542349]
["Svin",1046820,1096036,758097,802707,868866,648365,677606,766307,744058,711051]
["Fjerkræ",38656,31941,38577,32773,33924,40310,28637,33544,27627,18550]
["Pelsdyr",410279,454071,538164,508893,527615,502153,532435,474198,427206,329358]
["Får",837,726,1364,1040,929,3818,961,737,1525,1419]
["Andre husdyr",4631,5580,4980,3534,3821,3639,3002,4234,3292,3189]
["Beholdninger egen avl",1056210,909757,754641,859918,751080,745157,754557,739073,723264,625021]
["Beholdninger indkøbt foder",153901,139738,129814,123942,127635,145642,133379,136506,140317,105921]
["Jordbeholdninger",88451,75441,102053,79446,69006,78334,72766,54496,50042,44737]
["Andre beholdninger",179461,164175,154747,148667,122509,117391,118443,120067,110333,98900]
["Igangværende arbejde",80,87,92,99,34,583,23,58,175,3]
["Tilgodehavende",1403159,1344419,1354427,1361544,1292248,1076080,1150337,1096280,1069876,965966]
["Mellemregning I/S interessenter",66686,74320,124995,124848,144178,163332,137408]
["Andel I/S",60322,81761,85596,60029,72128,48810,22398,37505,33120,13191]
["Finansielle kontrakter",7581,11415,8013,12621,11175,11475,12128,6184,8867,13822]
["Andelskapital",548607,565659,540396,504763,489812,395841,347636,293958,256116,243330]
["Leveringsrettigheder",143582,123587,113211,0,68966,44847,33845,0,0,0]
["Kassekredit (positiv)",368570,283397,171185,214691,173518,178895,178256]
["Landbrugsaktiver ialt",39167574,37779109,35646743,35584763,34873528,31870333,31946176,30562063,29662959,29375034]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",615735,659936,591394,648657,612780,631315,613595,552100,557993,534689]
["Beboelse",1023063,1068864,1063142,1043260,1078805,1071638,1072175,1064781,1052754,1032082]
["Private aktiver",420081,432728,434185,418759,411131,235903,226809,167967,163362,161298]
["Immaterielle anlægsaktiver udenfor landbrug",257,270,682,665,1848,2228,1828,2642,3462,3562]
["Påbegyndte investeringer udenfor landbrug",1689,161,567,2006,1103,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",174054,161268,178849,183137,207927,226924,231388,262170,215991,239700]
["Øvrige aktiver, udenfor landbrug",101717,67835,66903,59121,32675,68575,74996,59538,47377,22777]
[null,null,null,null,""]
["Aktier mv",746683,684559,603187,648820,663328,601904,514055,579741,536421,519100]
["Obligationer mv",596980,194984,188644,177154,169016,141633,148287,149107,140530,173068]
["Pantebreve",133035,69240,64948,89352,70795,83069,86480,80824,68494,85420]
["Indlån mv.",739549,625237,496699,578195,283195,270041,305710,432107,419574,404142]
["Hensættelse (positive)",71962,78002,94744,96303,129102,141395,146409,140284,158523,153910]
[null,null,null,null,""]
["Aktiver ialt ultimo",43423808,41538794,39259502,39313495,38534131,35344956,35367907,34565378,33469523,33022043]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-80507,-86725,-71720]
["Fast forrentet Dkr",-3110606,-2867238,-2421891,-2145463,-1934982,-1573865,-1415681,-1139492,-1153749,-1191716]
["Variabelt forrentet Dkr",-15379896,-14770613,-13765580,-13405920,-10946845,-8886170,-7759756,-5812745,-4701024,-3860585]
["Fast forrentet fremmed valuta",-10452,-32918,-24443,-15615,-32433,-39513,-37152,-67367,-77665,-95605]
["Variabelt forrentet fremmed valuta",-1715564,-1966152,-2533626,-3200638,-5717250,-6165168,-7457438,-9262280,-10115709,-10717845]
["Diverse realkreditlån",49513,46660,163588,"",109571,44017,37527,36655,36323,26995]
["Realkreditinstitut gæld ialt, ultimo",-20167005,-19590261,-18581953,-18617131,-18521939,-16620700,-16632501,-16245228,-16011824,-15838755]
["Variabelt forrentet Dkr",-2441111,-2601284,-2659384,-2682116,-2853593,-2474786,-2343270,-2385942,-2101976,-1733186]
["Fast forrentet Fremmed valuta",-16152,-25543,-23838,-60386,-62497,-65620,-76109,-107139,-114798,-122692]
["Variabelt forrentet Fremmed valuta",-231887,-314692,-475343,-535752,-762236,-703693,-765957,-827617,-981806,-1278943]
["Pante- og gældsbreve",-228546,-194470,-196529,-181851,-166803,-153698,-148281,-130313,-108489,-114039]
["Anden langfristet gæld",-403498,-347763,-281357,-330412,-370465,-41297,-26633,-20978,-13495,-8862]
["Leasingforpligtigelser",-462792,-377570,-311535,-307233,-273238,-243041,-238518,-218063,-212861,-201328]
["Mellemregning I/S-interessenter",-202122,-145036,-162546,-191437,-154609,-125726,-121913,119821,101007,81724]
["Moms",-186084,-165116,-92477,-126711,-104929,-80036,-79709,-76872,-74245,-74753]
["Leverandørgæld",-1496668,-1425638,-1468267,-1501372,-1281302,-1326311,-1338725,-1296032,-1147400,-1041634]
["Anden gæld, finansielle kontrakter mv",-244473,-257257,-230115,-252945,-333549,-301164,-395854,-276057,-420638,-383802]
["Kassekredit",-1133070,-1258525,-1604583,-1420950,-1676072,-1555933,-1498105,-1445376,-1433138,-1360759]
["Gæld uden for landbruget",-23816,-31379,-23107,-21497,-18233,-23543,-29383,-24547,-44341,-52899]
["Gæld i alt ultimo",-27317730,-26821257,-26182756,-26310608,-26579464,-23715549,-23694959,-23148085,-22751260,-22284387]
["Hensættelser (negative)",-4693953,-4375386,-3907793,-3895986,-3673190,-3217381,-3196720,-3056529,-2744061,-2755511]
["Andre hensatte forpligtigelser",-3848,-7088,-12409,-14646,-12886,-18926,-14977,-4165,-1483,-537]
[null,null,null,{"$f":"D804*D9/1000000000","v":-250.29457963712002},-256.93887348480001,-260.18052561392,-255.43756956860997,-264.67032253410002,-257.57962139494998,-263.71508744979997,-260.06303032352997]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1993,1915]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",53,53,52,52,51,51,50,49,49,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",406,393,389,381,391,388,396]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",9,8,7,6,6,6,6,6,6,6]
["Økologisk jordbrug omlægningsår",176,160,134,126,117,119,115,118,113,112]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",614,618,616,614,618,618,618,614,617,620]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",107636,110222,112674,108892,102585,94047,88520,87407,81481,78443]
["Personlig indtjening, ægtefælle",208519,197786,182450,173160,168336,167893,165236,162249,159762,155195]
["Ejerløn",426453,446935,449562,448264,365577,346617,355549,369792,364118,0]

{"sheet":"1.4A Heltid u. mink","index":5,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 27-07-2021 16:07:42 af LFASMC"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 99999)) AND (([gtype] >= 15 AND [gtype] <= 99999)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",3732,4038,4346,4833,4867,4950,5148,5433,5545,5538]
["Antal vejet",7829.11,7985.63,8563.9699999999993,8713.23,8654.86,9510.58,9938.39,9961.2199999999993,10362.219999999999,10672.93]
[]
[]
["Landbrugsareal, ha",234,211,198,200,188,178,180,174,0,0]
["Årskøer",72,70,67,65,65,58,56,57,56,52]
["Årssøer",132,125,122,116,115,108,103,97,96,99]
["Antal slagtesvin produceret",2293,2028,2132,1980,2131,1966,1931,1845,1859,2030]
["Antal minktæver",1,49,20,12,10,9,9,9,8,9]
["Dyreenheder",245,231,229,219,226,208,199,196,191,189]
["Beregnet antal normtimer",6435,6202,5993,5868,5810,5470,5413,5241,5135,5104]
[]
["Bruttoudbytte Planteavl inkl. IO",2527411,2347266,1949522,2039644,1736904,1776570,1879120,1815721,1873071,0]
["Bruttoudbytte Kvæg",2387416,2325554,2225880,2217810,1780518,1660483,1801924,1769519,1589549]
["Bruttoudbytte Svin",3454776,3392129,2317620,2718066,2673314,2041062,2107615,2253383,2235301]
["Bruttoudbytte andre husdyr",388776,365875,368187,342117,327511,369775,308360,354809,263636]
["Skovindtægter",9237,11333,12026,10000,7671,9258,0,0,0]
["Maskinstationsindtægter",155733,159232,159335,186262,171706,164851,153137,119993,123454]
["Andre landbrugsindtægter",225086,200227,188380,248922,183479,144685,140774,134149,124783]
["Bruttoudbytte ialt",9148436,8801615,7220950,7762821,6873432,6157426,6390929,6447573,6209794]
[]
["Stykomkostninger Mark",-702746,-645842,-577278,-605190,-584031,-527011,-521864,-498012,-454322]
["Korn inkl. IO",-664569,-656235,-618464,-552919,-552856,-525108,-532664,0,0]
["Færdigblanding mv.",-2026279,-1862560,-1810686,-1692002,0,0,0,0,0]
["Eget grovfoder inkl. IO",-446403,-427683,-410618,-401769,-382396,-360613,-350192,0,0]
["Øvrige stykomkostninger husdyr",-455712,-417388,-385056,-356241,0,0,0,0,0]
["Skovomkostninger",-6246,-5994,-5003,-6234,-8479,-3423,0,0,0]
["Stykomkostninger i alt",-4301955,-4015703,-3807103,-3614357,-3568364,-3327945,-3268000,-3392962,-3113058]
[]
["Dækningsbidrag",4846481,4785912,3413847,4148464,3305068,2829480,3122929,3054611,3096736,2790053]
[]
["Energi og brændstof",-253086,-256261,-277958,-250672,-245248,-236034,-269343,-270045,-265314,-253880]
["Maskinstation",-378565,-356534,-321127,-312654,-300754,-270092,-271678,-258411,-256615,-231461]
["Vedligeholdelse",-502266,-425770,-399833,-392707,-361976,-329121,-336279,-321195,-293892,-277245]
["Investeringer over driften",-28265,-25659,-22489,-24690,-20455,-18638,-21326,-18677,-18134,-17132]
["Lønomkostninger",-801649,-726811,-676098,-626047,-576512,-529069,-505554,-448411,-399884,-379526]
["Ejendomsskat og forsikringer",-159822,-148766,-140425,-136495,-131619,-121136,-117948,-109722,-101554,-97380]
["Diverse omkostninger",-224181,-214631,-204402,-196753,-189043,-181347,-179784,-175679,-168483,-163370]
["Kontante kapacitetsomkostninger",-2347833,-2154433,-2042332,-1940018,-1825606,-1685436,-1701911,-1602139,-1503877,-1419995]
[]
["Afskrivninger",-797927,-754043,-722066,-722945,-713002,-652483,-632782,-595241,-564266,-544726]
["Nedskrivninger",-17408,-15409,-21179,-25631,-17736,-21474,-12302,-25078,-11474,-9118]
["Tab/gevinst",25837,9211,19916,11357,21380,22908,27980,43112,23008,15831]
["Kapacitetsomkostninger i alt",-3137331,-2914675,-2765662,-2677237,-2534965,-2336486,-2319016,-2179346,-2056609,-1958008]
[]
["Resultat af primær drift",1709150,1871237,648186,1471227,770103,492995,803913,875265,1040127,832045]
[]
[]
["Afkoblet EU-støtte mv.",522691,491096,481249,482938,465538,459101,470700,457260,449940,418343]
[]
["Forpagtningsindtægt",85537,89428,80010,69169,64611,48032,44731,33795,36013,28639]
["Forpagtningsafgift",-451322,-386353,-363105,-366941,-327700,-321148,-322953,-297641,-276311,-258496]
["Renteindt, landbrug og fin.tilskud",26917,24975,23742,25553,22717,24432,26904,25960,24678,25332]
["Realiseret gevinst/tab finansaktiver",-23759,-20619,-36026,-52034,-57774,-48052,-59263,-66981,-62965,-108157]
["Renteudgifter, landbrug",-490101,-536735,-541580,-577703,-603047,-590465,-609522,-591336,-681354,-673955]
["Finansomkostninger ialt, landbrug",-852728,-829304,-836960,-901956,-901194,-887201,-920103,-896203,-959939,-986637]
[]
["Driftsresultat",1379114,1533030,292475,1052209,334447,64894,354510,436321,530129,263751]
[]
["Ejerløn",-426384,-446426,-446610,-447645,-377083,-357514,-367320,-382121,-373455,0]
["Korr. værdiændring stambes/foderbeh.",36645,-30849,-29762,-9200,-68069,-2722,-419,-3413,11736,10891]
["Driftsresultat efter ejerløn mv.",989375,1055754,-183897,595364,-110706,-295342,-13229,50787,168410,274642]
[]
["Afskrivning immaterielle aktiver",-10032,-10754,-11201,-8670,-9237,-1728,-3439,-2139,-1713,-1530]
["Nedskrivning immaterielle aktiver",-3820,-1614,-4364,-3383,-1810,-12913,-193042,-153866,-115775,-274333]
["Gevinst/tab immaterielle aktiver",11418,23286,24013,27382,17819,20437,13955,8991,6899,5246]
["Anden virksomhed og engangsposter",160246,140723,89617,109450,94817,85572,83677,92639,85828,72514]
["Renteindtægter, privat",9765,13364,14506,13275,12917,16271,8331,0,0,0]
["Renteudgifter, privat",-31416,-34623,-35764,-39701,-42957,-52246,-54371,0,0,0]
["Urealiseret regulering værdipapirer",95892,114026,-33039,121064,53880,71056,38717,76939,43204,-50034]
["Urealiseret regulering gæld",5171,-9515,-9140,5557,5189,37890,-21661,19901,-84916,-67756]
["Værdiændring inv. ejendomme og tilknyttede virks.",220,0,-473,-771,2134,0,0,0,0,0]
[]
["Resultat før personlig indtjening",1616062,1767896,326819,1276923,467046,229119,226603,0,0,0]
[]
["Private indtægter/omkostninger",258476,256883,253374,236271,227209,236742,230580,228736,228963,215096]
[]
["Årets resultat før skat",1874538,2024778,580193,1513193,694254,465861,457183,664861,641394,106595]
[]
["Skat af årets resultat",-671829,-751745,-263746,-494039,-298902,-181936,-199979,-247697,-136569,-41012]
[]
["BALANCE"]
[]
["Fast ejendom",31130816,30375122,28889779,28932860,28501693,26082327,0,0,0,0]
["Stamplanter",3461,2055,1628,1266,1260,0,0,0,0,0]
["Betalingsrettigheder EU",27733,32886,37437,42900,51032,65893,80620,100367,101046,95708]
["Mælkekvoter og andre leveringsrettigheder",23955,23865,17448,14302,16790,24373,25572,207058,353814,454997]
["Inventar og maskiner",3367531,3049614,2888770,2972607,2907417,2786842,2766741,2659936,2507269,2496590]
["Besætning",1996344,2131969,1697764,1716767,1777452,1474992,1415270,1555507,1539736,0]
["Beholdning",1590700,1400697,1261786,1339981,1195486,1210326,1198931,1156611,1130926,947159]
["Tilgodehavende",1574642,1527144,1568295,1576959,1540215,1302617,1347556,0,0,0]
["Andelskapital og financielle kontrakter",1095155,977278,807399,791942,710857,615907,560529,0,0,0]
["Landbrugsaktiver i alt",40810337,39520630,37170306,37389585,36702201,33563278,33400478,32642156,31881700,31091490]
[]
["Fast ejendom udenfor landbrug",1690029,1765466,1663196,1714580,1707400,1718543,0,0,0,0]
["Private aktiver",434110,427488,422251,399700,387377,229254,219307,158151,156252,157859]
["Øvrige aktiver udenfor landbrug",299951,237412,255761,259352,254926,323383,328521,0,0,0]
["Værdipapirer og indlån",1533422,1333766,1223092,1342615,1222399,1126427,1269600,0,0,0]
["Hensættelser (positive)",77725,81525,102852,105585,142498,159400,163927,156528,176609,168290]
[]
["Aktiver i alt",44845574,43366287,40837457,41211418,40416801,37120286,36933915,35968962,35194705,34366423]
[]
["Ansvarlig lånekapital",-86955,-95274,-80058,-87733,0,0,0,0,0,0]
["Realkreditinstitutter",-21467379,-20870240,-19883005,-20044715,-20021409,-18054002,-17914774,-17490581,-17286195,-16801551]
["Pengeinstitutter",-2863433,-3127183,-3360858,-3511398,-3991943,-3533138,-3435823,-3574994,-3438114,-3282979]
["Pante- og gældsbreve",-226734,-197539,-204910,-193132,-177213,-165437,-154067,-141611,-118227,-122758]
["Anden langfristet gæld",-435485,-378862,-309520,-363489,-404219,0,0,0,0,0]
["Anden gæld",-2714430,-2447685,-2251268,-2361641,-2147430,-2103797,-2202608,-1944063,-1982848,-1829634]
["Kassekredit",-1194373,-1240238,-1571769,-1417551,-1711847,-1625855,-1504090,-1499209,-1510123,-1406258]
["Gæld i alt",-28988789,-28357032,-27661388,-27979660,-28454060,-25529067,-25241300,-24673945,-24350608,-23452854]
[]
["Hensættelser (negative)",-4441634,-4456112,-3917099,-3915151,-3605075,-3131738,-3094673,-2906435,-2682882,-2729969]
[]
["Egenkapital",11415151,10553143,9258970,9316608,8357666,8459481,8597942,8388583,8161216,8183600]
[]
["EGENKAPITALFORKLARING"]
[]
["Resultat efter finansiering",1517709,1652495,360834,1135234,399224,114378,392073,486299,564731,279906]
["Private indtægter",258476,256883,253374,236271,227209,236742,230580,228736,228963,215096]
["Resultat før regulering og skat",1776185,1909377,614209,1371504,626433,351120,622653,715035,793694,495002]
[]
["Privat",-267493,-256128,-249381,-245986,-252610,-256239,-266458,0,0]
["Formueindtægter/-udgifter",-26966,-23736,-22877,-21570,-17568,-38760,-32773,-31909,-19082]
["Privat udtræk",-294459,-279864,-272257,-267556,-270178,-294999,-299230,-301792,-275145]
[]
["Ud- og indbetaling interessenter",-69158,-82016,-33181,-75135,-41079,-24134,-40932,-46684,-31270]
["Betalt skat",-367953,-339813,-178566,-239424,-144627,-131954,-142707,-141149,-107569]
["Ændring i udskudt skat",-303876,-411932,-85181,-254615,-154276,-49982,-57273,-106548,-29000]
["Skat af årets resultat",-671829,-751745,-263746,-494039,-298902,-181936,-199979,-247697,-136569]
[]
["Ændring af egenkapital fra drift, privat og skat",740738,795752,45024,534773,16274,-149949,82511,0,0]
["Regulering ialt fra resultat",98133,115401,-33543,142460,65687,114741,-165470,-50174,-152300]
["Værdireguleringer",176267,140875,77086,200470,34294,133243,357110,254026,118642]
["Pensionsindbetaling",-90656,-90377,-50079,-57945,-39381,-36511,-64339,-65852,-49637]
["Øvrige egenkapitalbevægelser",-357,0,0,965,0,0,0,0,0]
[]
["Ændring af egenkapital",924840,961680,37827,819952,79008,8007,139797,0,0]
[]
["Egenkapital primo",10491597,9595439,9211541,8494010,8281388,8454259,8457792,8220551,7981372]
[]
["Egenkapital ultimo",11415151,10553143,9258970,9316608,8357666,8459481,8597942,8388583,8161216,8183600]
[]
["PENGEBINDING"]
[]
["Årets resultat før skat",1874538,2024778,580193,1513193,694254,465861,457183,664861,641394,106595]
[]
["Værdiændring besætning/beholdning",240532,-269849,-7519,41214,-150364,-31738,0,0,0]
["Afskrivninger m.v., landbrug",791932,749324,714881,721890,702587,645254,799631,724221,663320]
["Afskrivninger andre erhverv",24054,20135,25275,28143,35888,0,0,0,0]
["Regulering I/S",-27306,-23685,-2141,-16109,-9181,0,0,0,0]
["Gevinst/tab finansaktiver",-4084,-6162,-5687,-6257,-5308,-5391,-1623,-633,-4292]
["Urealiseret regulering finansaktiver",-95396,-113998,32851,-121574,-53726,-71056,-38717,-76939,-43204]
["Gevinst/tab gæld",-609,22710,12794,10937,1330,22884,11425,-5665,10652]
["Urealiseret regulering gæld",-5171,9515,9140,-5557,-5189,-37890,21661,-19901,84916]
["Øvrige tilbageførsler",-52019,-37730,-4969,-12352,-13315,262,1023,484,571]
["Tilbageførsel i alt",871869,350261,774626,640336,502722,579876,814658,641452,731214,955040]
[]
["Betalt skat",-362211,-339632,-178430,-235441,-144389,-133317,-141815,-142549,-106806,-94517]
["Privat",-268532,-259347,-249381,-245986,-252610,-256239,-266458,-269883,-256403,-249578]
["Afskrivninger privat tlbf.",21571,20788,20877,22332,20936,22023,23378,18964,19774,24366]
["Formueindtægter/-udgifter",-26966,-23736,-22877,-21570,-17568,-38760,-32773,-31909,-19122,-29866]
["Pensionsindbetaling",-91468,-91486,-50342,-59140,-38735,-38633,0,0,0,0]
["Privat udtræk, skat og pension i alt",-727606,-693413,-480152,-539806,-432365,-444926,-487219,-490778,-415292,-397318]
[]
["Indskud/udlodning mv interessentskaber/selskaber",-45793,-66748,-26970,-66621,-53741,-27842,-42146,0,0,0]
[]
["Til invest og afdrag",1973074,1614879,847697,1547103,710870,565244,732933,771892,926065,636468]
[]
["Besætning (realforskydning)",-96580,-18311,-26340,-47873,-33862,-23627,135480,-23449,-124404,-144455]
["Beholdninger (realforskydninger)",-95814,-214368,151385,-98357,9229,-43154,-7622,5950,-169777,-12010]
["Flerårige afgrøder",-23,26,-153,81,39,0,-18,-36,-9,0]
[]
["Likviditet før anlægsinvesteringer",1780657,1382226,972589,1400953,686276,0,null,0,0,0]
[]
["Investeringer"]
["Jord",-588045,-570355,-512313,-533385,-613133,-467455,-401936,-415234,-324357,-356190]
["Immaterielle aktiver",-5001,-5028,-3832,-3586,-4558,108,-11109,-12514,-11550,-24262]
["Grundforbedring",-15884,-12221,-13208,-10608,-12601,-11443,-10234,-11257,-11049,-7130]
["Stamplanter",-467,-207,-117,-270,-185,0,0,0,0,0]
["Driftsbygninger",-308444,-217662,-243034,-275573,-311222,-267488,-260853,-239181,-242965,-230503]
["Inventar markbrug",-381177,-292067,-221924,-280369,-227329,-219852,-246103,-286979,-219306,-214698]
["Inventar husdyrbrug",-190207,-168670,-155290,-159550,-134675,-132038,-115202,-132398,-121728,-94498]
["Inventar andet",-11572,-9019,-6459,-16826,-9359,-12031,-8687,527,-17037,-4025]
["Beboelse, landbrug",-84770,-71528,-63864,-56117,-71041,-63334,-76753,-89166,-66957,-74255]
["Private aktiver",-66328,-51474,-50870,-49632,-32683,-24508,-32512,-31081,-29051,-26992]
["Aktiver udenfor landbrug",-43896,-46285,-33487,-42576,-47515,-50002,-49164,-63371,-42655,-36185]
["Investeringer ialt",-1695792,-1444518,-1304399,-1428492,-1464301,-1248044,-1212552,-1280655,-1086654,-1068739]
[]
["Likviditetsoverskud/-behov",84865,-62292,-331810,-27539,-778026,-749581,-351779,-526298,-454780,-588735]
[]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-146681,-169596,12290,-229912,-57593,106204,-169889,50605,-133055,-62109]
["Realkreditinstitutter",271447,304200,197575,379674,508157,405726,337808,266113,351679,306704]
["Pengeinstitutter lån, netto",-288980,-159121,-16414,-50070,146151,112331,49203,170680,107547,121840]
["Anden gæld",164526,402580,-55956,145796,106029,-40847,102182,0,0,0]
["Kassekredit, ændring",-62662,-295268,204878,-202381,62461,159603,36661,65213,64037,153388]
["Ændring hensættelser",-2016,279,-273,-410,-63,2689,4584,49,790,-51]
[]
["Likviditetsanvendelse/fremskaffelse",-64366,83074,342101,42697,765142,701522,341057,525320,459526,600017]
[]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1517711,1652496,360836,1135235,399233,null,null,null,0,0]
["Private indtægter/omkostninger",258476,256883,253374,236271,227209,null,null,null,0,0]
["tilbf. værdiændr. stambesætning mm",-19884,-67196,-34603,-24700,-88958,null,null,null,0,0]
["Beregnet skat",-656188,-715255,-249283,-458508,-222411,null,null,null,0,0]
["Privat udtræk",-295498,-283083,-272257,-267556,-270148,null,null,null,0,0]
["Pensionsindbetaling",-91468,-91486,-50342,-59140,-38730,null,null,null,0,0]
["Konsolidering",713149,752360,7725,561601,6078,-192031,null,null,0,0]
[]
["Nøgletal - konsolidering"]
["Ændring i resultat - nulkonsolidering",-1223426,-1335678,-138565,-895876,-104044,null,null,0,0,0]
["nulpunktsrente pct",null,null,null,null,null,null,null,null,0,0]
["nulpunktsmælkepris kr/kg EKM",null,null,null,null,null,null,null,null,0,0]
["Nulpunktspris fravænnede grise",null,null,null,null,null,null,null,null,0,0]
["Nulpunktspris smågrise",null,null,null,null,null,null,null,null,0,0]
["Nulpunktspris slagtesvin kg",null,null,null,null,null,null,null,null,0,0]
["Nulpunktspris minkskind",null,null,null,null,null,null,null,null,0,0]
[]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",3.5,3.8,0.9,3.2,1.3,0.7,3.4,3.4,4,3.5]
["Virksomhedens overskudsmargin, pct",13.9,15,3.7,11.8,2.7,5.2,0,0,0,0]
["Dækningsgrad, pct",56.5,56.6,51.4,56.3,50,50,52.5,51.1,53.4,53.4]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":9.5603378352156714},{"$f":"(C209+C67)*100/C148","v":11.428538398465745},-0.92638814036550499,7.380261142252631,0.26502614485910303,-4.2261930726010259,-4.2721851345356834,-4.555250868948904,-4.5759725021369366,0]
["Soliditetsgrad, pct",26.8,25.4,23.8,23.7,22.3,24.1,24.5,25.2,25.8,26.4]
["Rentedækningsgrad",9.4,12.8,9.4,null,null,null,null,null,0,0]
[]
["Bilag 1: Produktionstekniske oplysninger, planteavl"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[]
["Afgrødefordeling, ha"]
["Vårbyg, ha",53.9,39.799999999999997,55.6,41.4,42.5,35.200000000000003,32.5,36.5,38,28.6]
["Vinterbyg, ha",8.4,8.4,6.6,9.6999999999999993,7.5,7.4,7.8,6.8,6.2,7.9]
["Vårhvede",1.4,1.1000000000000001,2.5,1.1000000000000001,1,1.2,1.4,2.4,2,1.4]
["Vinterhvede, ha",46.6,48.1,30,46.1,40.200000000000003,42.8,45.2,36.1,35.5,44.6]
["Triticale, ha",0.5,0.7,0.5,0.6,0.6,1,1.4,1.1000000000000001,1.6,1.9]
["Rug, ha",9.9,11.1,6.5,8.4,6.9,7.8,6.8,5.4,3.7,3.2]
["Havre, ha",6.8,3.4,4.9000000000000004,3.9,3.2,2.2000000000000002,2.2000000000000002,3.4,3.3,2.5]
["Kernemajs/majs til modenhed, ha",0.9,0.8,0.4,0.5,0.4,0.4,0.7,0.8,0.9,0.9]
["Blandsæd",0.4,0.3,0.4,0.5,0.7,0.3,0.5,0.8,1.2,1]
["Korn areal, ha",128.80000000000001,113.8,107.4,112.2,103.1,98.3,98.4,93.4,92.3,92]
[]
[]
["Græsfrø, ha",0.9,0.6,0.7,0.7,0.8,0.8,1,1,0.9,1.4]
["Almindelig rajgræs, ha",4.5999999999999996,3.6,2.8,2.1,1.8,1.9,2.5,2.6,2,1.4]
["Italiensk rajgræs, ha",0.2,0.2,0,0.1,0,0.1,0.1,0.1,0.1,0.1]
["Hundegræs, ha",0.4,0.4,0.4,0.2,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",1.2,1.1000000000000001,0.8,0.7,0.5,0.3,0.3,0.4,0.3,0.2]
["Rødsvingel, ha",1.7,1.5,1.6,1.3,1,1,1.1000000000000001,0.8,0.5,0]
["Bakkesvingel, ha",0,0,0,0,0,0,0,0,0,0]
["Strandsvingel, ha",1,1,0,0,0,0,0,0,0,0]
["Rødkløver, ha",0.1,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.4,0.4,0.4,0.4,0.3,0.2,0.2,0.3,0.2,0.2]
["Roefrø og andre frø",0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.2]
["Spinatfrø, ha",0.6,1.2,1,0.7,0.5,0.3,0.3,0.3,0.2,0]
["Frøareal ialt, ha",10.9,9.8000000000000007,8.4,6.7,5.0999999999999996,4.8,5.6,5.5,4.3,3.5]
[]
["Sukkerroer",3,2.7,2.9,2.8,2.4,1.8,2.7,2.8,2.6,2.8]
["Spisekartofler",0.7,1,1.2,1,1.1000000000000001,1,1.3,1.1000000000000001,1,1.4]
["Tidlige spisekartofler",0.1,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0]
["Læggekartofler, ha",0.9,0.8,0.9,0.6,0.7,0.6,0.6,0.5,0.5,0.5]
["Proceskartofler, ha",0.7,0.6,1,0.6,0.6,0.5,0.5,0.4,0.3,0.4]
["Stivelseskartofler",6,5.0999999999999996,4.8,3.5,3.5,3,3.1,2.5,2.5,2.2999999999999998]
["Raps, ha",14.5,13.7,10.8,14.4,11.5,12.5,11.3,11.7,8.3000000000000007,9.6]
["Andre olieprodukter, ha",0.1,0,0,0,0.1,0.1,0.1,0.1,0.1,0]
["Hestebønner, ha",2,1,2,1,0,0,0,0,0,0]
["Ærter til konsum",0.4,0.4,0.3,0.4,0.2,0.3,0.2,0.2,0.1,0.2]
["Ærter og andre bælgsæd",0.6,0.3,0.4,0.2,0.9,0.6,0.5,0.4,0.3,0.4]
["Græs/lucerne tørreri, ha",0.1,0.1,0,0.1,0,0,0,0.1,0.2,0.2]
["Andre industriafgrøder, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Grønsager, ha",0.4,0.6,0.9,0.7,0.9,0.7,0.8,0.7,0.6,0.5]
["Frugt og bær, ha",0.3,0.3,0.4,0.3,0.3,0.3,0.4,0.4,0.3,0.3]
["Andre gartneriafgrøder",0.1,0,0.1,0.1,0.3,0.1,0.1,0.1,0.2,0.2]
["Energiafgrøder, ha",0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.2,0.2,0.3]
["Pil til energi, ha",0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0]
["Majs til energi, ha",1.2,0.8,0.6,0.7,0.4,0.5,0.6,0.7,0.6,0]
[]
["Foderroer, ha",0.3,0.3,0.3,0.3,0.3,0.3,0.4,0.4,0.3,0.3]
["Sædskiftegræs, ha",24.1,23.3,20.6,21,21.9,20.6,21.6,20.8,20.6,19.7]
["Helsæd, ha",2.5,3.6,4.2,2.9,3.9,3.7,3.5,4.2,3.4,3.2]
["Vedvarende græs, ha",9.3000000000000007,8.4,8,8.3000000000000007,7.9,7.7,7,6.9,7,6.8]
["Majs, ha",18.600000000000001,17.7,17.100000000000001,15.9,16.899999999999999,16.399999999999999,16.3,15.8,15.1,13.6]
["Kolbemajs, ha",1.4,1.2,0.7,1.5,1.3,0.4,0.9,0.8,0.9,0.9]
["Andet grovfoder, ha",0.6,0.7,0.6,0.7,0.5,0.6,0.6,0.7,0.8,0.7]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,7.1]
["Dyrket areal i alt, ha",228.8,206.9,193.8,196.7,184.5,175.3,177,170.7,163,160]
["Udyrkede arealer, ha",2,3.7,3.3,3,2.5,2.1,1.9,2.1,2.1,2.2000000000000002]
["Randzoner, ha",2.6,0.1,0.2,0.2,0.3,0.8,1,0.8,0,0]
["Juletræer/pyntegrønt i mark, ha",0.3,0.2,0.2,0.3,0.2,0.4,0.2,0.2,0.2,0.2]
["Landbrugsareal, ha",233.7,211,197.5,200.2,187.5,178.5,180.1,173.8,0,0]
[]
["Egen dyrkbart landbrugsareal, ha",142.6,134.69999999999999,125.8,129.19999999999999,126.1,117.2,118.5,117,112.4,111.4]
["egen bortforpagtet areal, ha",13.4,15.2,14,11.5,12.2,8.8000000000000007,6.1,5.3,4.8,4.4000000000000004]
["Egen skov, krat, hede m.v.",5.2,5.0999999999999996,4.8,5,4.9000000000000004,4.9000000000000004,4.8,4.9000000000000004,7.7,4.5999999999999996]
["Tilforpagtet dyrkbart landbrugsareal, ha",91.2,76.3,71.7,71,61.3,61.3,61.5,57.1,53,50.8]
["Tilforpagtet skov m.v., ha",0.3,0.3,0.3,0.3,0.3,0.3,0.4,0.8,0.8,0.4]
["Jordbundsforhold"]
[]
["Areal med lerjord (jb 7,9), ha",18.7,16.399999999999999,13.9,13.5,11.2,10.4,10.1,9.6,7.7,6]
["Areal med lerjord (jb 5, 6), ha",86.4,77.5,69.900000000000006,75.099999999999994,69.3,65.900000000000006,67.5,66.3,61.7,61.1]
["Areal med fin sand (jb 2 og 4), ha",64.599999999999994,58.2,56.2,55.8,53,49.5,48.6,47.8,46.4,46.1]
["Areal med grovsand (jb 1 og 3), ha",60.7,55.8,52.8,50.9,49.7,48.6,49.1,46.3,45.8,44.5]
["Særlige jordbundstyper, ha",4.7,4.5999999999999996,4.3,3.8,3.7,3.2,3.3,3.4,3.3,3.3]
["Markvanding, antal brug",0.25,0.24,0.24,0.24,0.24,0.24,0.25,0.26,0.26,0.26]
["Herpå areal vand",136.88,130.62,135.11000000000001,119.67,119.02,115.65,113.95,107.5,104.94,102.47]
["Antal m3 vand forbrugt til vanding",2215,1904,3561,969,1226,876,1255,646,0,0]
["Antal tons gylle anvendt (økologer)",104,50,51,186,53,48,37,35,0,0]
["Heraf tons konventionel gylle (økologer)",65,22,19,24,15,19,15,12,0,0]
[]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,62,44,58,54,59,58,57,54,55]
["Hkg vinterbyg pr ha",70,69,54,67,61,67,66,62,62,57]
["Hkg vårhvede pr ha",62,52,42,56,50,53,56,52,50,48]
["Hkg vinterhvede pr ha",84,83,65,82,72,81,78,75,75,67]
["Hkg triticale pr ha",64,58,54,61,50,51,53,53,53,51]
["Hkg rug pr ha",63,62,52,65,58,64,64,60,61,53]
["Hkg havre pr ha",61,52,36,54,53,55,52,52,52,50]
["Hkg kernemajs pr ha",741,505,900,453,332,112,89,120,121,386]
["Hkg græsfrø pr ha",16,27,11,18,10,13,32,14,28,23]
["Hkg alm. rajgræs pr ha",15,17,20,23,16,24,33,33,23,19]
["Hkg italiensk rajgræs pr ha",15,17,16,18,20,18,17,17,16,14]
["Hkg rødsvingel pr ha",13,14,16,16,13,15,23,17,14,0]
["Hkg sukkerroer pr ha",140,145,106,124,132,140,149,139,130,171]
["Hkg spisekartofler pr ha",337,308,296,289,283,280,331,334,288,292]
["Hkg læggekartofler pr ha",295,291,275,275,275,289,242,262,248,228]
["Hkg proceskartofler pr ha",405,365,341,376,399,371,384,499,365,379]
["Hkg stivelsekartofler pr ha",493,497,441,470,442,438,439,440,417,419]
["Hkg raps pr ha",44,44,34,43,31,43,44,53,39,34]
["Hkg rødkløver pr ha",2,5,142,0,0,28,2,6,7,2]
["Hkg spinatfrø pr ha",15,18,8,12,9,30,34,16,18,0]
[]
["Priser"]
["Kr pr kg solgt byg",1.1499999999999999,1.27,1.3,1.1200000000000001,1.08,1.23,1.25,1.41,1.6,1.43]
["Kr pr kg solgt maltbyg",1.24,1.37,1.36,1.2,1.1599999999999999,1.27,1.34,1.53,1.61,1.6]
["Kr pr kg solgt hvede",1.25,1.28,1.23,1.1299999999999999,1.07,1.18,1.26,1.53,1.55,1.39]
["Kr pr kg solgt rug",1.18,1.27,1.3,0,0,0,0,0,0,0]
["Kr pr kg solgt havre",1.28,1.5,1.4,1.26,1.21,1.2,1.18,1.34,0,0]
["Kr pr kg solgt kernemajs",0.5,0.46,0.55000000000000004,0,0,0,0,0,0,0]
["Kr pr kg solgt raps",2.82,2.74,2.66,2.72,2.68,2.61,2.5499999999999998,2.94,3.35,3.03]
["Kr pr kg solgt fabriksroer",1.31,1.1599999999999999,1.2,1.1200000000000001,1.44,1.41,1.74,1.68,1.53,1.62]
["Kr pr kg solgt spisekartofler",1.87,2.13,1.71,1.97,2.13,1.87,1.66,1.82,1.49,1.63]
["Kr pr kg solgt industrikartofler",0.77,0.86,0.81,0.79,0.79,0.69,0.67,0.68,0.63,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.43,0.43,0.45,0.44,0.44,0.43,0.44,0.4]
[]
[]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",71.8,70.5,66.7,65,65.400000000000006,58.3,56.1,57.4,56.1,52.3]
["Antal årsopdræt",65,64,60,60,61,56,55,54,52,48]
["Stk årsopdræt pr årsko",0.91,0.9,0.89,0.92,0.93,0.97,0.98,0.94,0.93,0.93]
["Udskiftningsprocent",35,35,36,36,39,38,42,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,1016,486165,483096,464094,433463]
["Kg EK mælk i alt",759614,744474,685520,663092,656086,578112,536543,524986,500268,458929]
["Kg EK mælk pr ko",10577,10562,10284,10195,10025,9917,9563,9145,8916,8768]
["Gennemsnitlig fedtprc.",4.3600000000000003,4.3899999999999997,4.3099999999999996,4.3,4.37,4.29,4.26,4.3099999999999996,0,0]
["Gennemsnitlig proteinprc.",3.64,3.64,3.59,3.59,3.55,3.53,3.51,3.5,0,0]
["Gennemsnitlig celletal",184,187,186,181,423,175,183,198,0,0]
["Kr. pr. kg ekm",2.7,2.68,2.72,2.83,2.27,2.34,2.95,2.93,2.57,2.66]
["Pct. jerseybesætninger",4,4,4,4,4,4,4,4,4,4]
[]
["Kr pr solgt ko",6037,6027,6275,5847,5539,5478,5266,5905,6043,4969]
["Kr pr solgt kvie levebrug",8514,8756,7751,6736,5801,6207,4821,3765,4476,4011]
["Kr pr købt kvie",4685,4042,4424,4506,5587,5865,5992,5932,6072,5671]
[]
["Ha grovfoder pr årsko",0.67,0.66,0.65,0.65,0.69,0.72,0.77,0.74,0.73,0.73]
[]
["Pct. rørmalkning",4,5,5,5,6,6,7,7,8,8]
["Pct. karruselmalkning",2,2,2,2,3,2,3,2,3,3]
["Pct. robotmalkning",9,9,10,9,9,8,8,8,8,8]
["Pct. malkestald sildeben",16,16,15,15,16,16,16,16,15,15]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[]
[]
["Årsammekøer",2.2000000000000002,2,1.7,2.1,2.2000000000000002,1.9,1.9,2.1,1.9,2.1]
[]
["Antal slagtekalve produceret",22,22,31,22,19,17,16,17,21,19]
["Antal årsdyr(stude)",0,0,0,0,0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",233,222,207,226,214,213,215,210,0,0]
["Pris pr solgt slagtekalv",5421,5320,5502,4587,5519,5777,5777,5623,5698,5434]
[]
[]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",132.30000000000001,125.1,121.6,115.9,115.4,108.5,103.2,96.6,96.1,98.6]
["Antal fravænnede grise pr årsso",33.799999999999997,32.6,33.200000000000003,32.4,31.6,31.2,30.6,29.8,29.3,28.8]
["Antal fravænnede grise produceret",4471,4077,4035,3758,3650,3383,3161,2880,2818,2840]
["Gennemsnitsvægt solgte 7 kg's grise",9,8.6,7.6,7.8,7.1,7.5,7.5,7.3,7.3,7.6]
["Stk 7 kg's grise solgt",612,697,634,509,579,686,552,519,574,662]
["Gennemsnitspris solgte 7 kg's grise",311,291,220,303,260,225,251,266,267,235]
[]
["Smågrise"]
["Antal smågrise pr årsso",32.700000000000003,29.7,31.2,32.700000000000003,31.6,30.3,29.8,28.5]
["Antal smågrise produceret",4325,3717,3799,3790,3646,3292,3080,2752]
["Stk 7 kg's grise købt",498,365,463,575,574,535,529,475,462,449]
["Kr pr købt 7 kg's gris",318,293,219,276,251,224,257,272,276,238]
["Antal smågrise solgt",2951,2601,2697,2583,2395,2094,2027,1798,1607,1479]
["Vægt 30 kg's grise solgt",31,30,29,28,29,30,28,28,29,29]
["Kr pr solgt 30 kg's gris",474,476,365,475,408,352,409,435,431,361]
[]
[]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",2293,2028,2132,1980,2131,1966,1931,1845,1859,2030]
["Antal egne producerede polte, stk",44,28,0,0,0,0,0,0,0,0]
["Stk 30 kg's grise købt",1290,1107,1215,1004,1108,1022,1026,991,947,1036]
["Kr 30 kg's grise købt",494,478,372,455,410,367,410,435,429,380]
["Stk slagtesvin solgt",2207,1954,2083,1923,2088,1919,1862,1778,1788,1991]
["Antal sopolte købt",-45,-39,-35,-32,-34,-35,-33,-29,-26,-28]
["Vægt solgte slagtesvin",27,25,24,22,23,23,24,24,25,27]
["Pris pr solgt slagtesvin",1206,1091,835,994,911,862,941,1004,991,889]
["Antal sopolte solgt",106,48,54,49,46,22,30,37,36,21]
["Pris pr solgt sopolt",1342,1585,931,1321,1248,1277,1471,1540,1583,1472]
["Pris pr købt sopolt",1971,1895,1570,1744,1630,1588,1759,1844,1852,1698]
[]
[]
["Bilag 4: Mink og fjerkræ"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[]
["Antal årshøns",588,636,592,592,640,848,600,716,630,381]
["Antal hønepladser",233,138,316,66,90,197,93,0,0,0]
["Antal producerede slagtekyllinger",23394,16136,18994,17781,16297,15525,15004,14521,9968,9647]
["Kg æg solgt",35576,44900,58054,52933,67343,84616,56435,52584,75309,35603]
["Antal slagtekyllinger solgt",22845,15721,18649,17465,16144,15201,14613,14424,10063,9759]
["Kg. slagtekylling solgt",32289,16678,12394,14122,13616,3579,2915,1888,2698,1063]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,2,2,1,2,1]
["Pct. frilandshøns",0,0,0,0,0,1,1,1,0,0]
["Pct. økologiske høns",1,1,1,1,1,1,1,1,1,1]
[]
["Antal minktæver (1. juli)",1,49,20,12,10,9,9,9,8,9]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",7.2,4.9000000000000004,5,5.0999999999999996,5.0999999999999996,5.4,5.4,5.6,5.2,5.3]
["Antal minkskind solgt",6,196,94,67,48,48,43,40,40,44]
["Kr. pr. solgt minkskind",118,191,208,257,228,389,327,609,500,405]
["Antal mink avlsdyr tæver, primo",1,51,23,14,12,11,11,11,6,11]
["Antal mink avlsdyr tæver, ultimo",0,43,15,13,13,12,12,12,8,11]
["Antal minkskind, primo",8,264,93,56,47,47,40,36,34,38]
["Antal minkskind, ultimo",9,322,110,50,53,46,44,43,39,41]
["Antal mink avlsdyr hanner, primo",0,10,4,1,1,2,0,0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,8,3,2,1,2,0,0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",848334,742313,576700,649918,333112,558957,544367,519375,719017,503442]
["Korn IO",345657,314897,289296,298336,375934,287450,300820,341128,328881,315344]
["Frøafgrøder",148730,146245,103173,89503,57873,68831,74306,82538,56290,40523]
["Handelsroer",55557,43970,42888,41765,46983,36949,68778,68998,56893,54467]
["Kartofler",323194,293429,281325,211161,211338,174104,189151,166404,154708,139282]
["Raps",158820,168560,99271,164086,95600,142136,120716,131525,106746,95446]
["Ærter m.v.",26666,14720,11097,17427,9310,8653,6590,5481,3848,4796]
["Andre industriafgrøder",15067,18361,1139,17842,19638,18821,18207,14733,3001,2983]
["Gartneriafgrøder",60328,87321,140402,113112,120725,102630,116406,97358,76631,82201]
["Grovfoder excl. IO",39657,35762,31390,31689,-24933,-623,52780,32640,-1787,24930]
["Grovfoder IO",485987,469427,364785,396139,484518,373994,380824,347506,362267,286473]
["Energiafgrøder m.v.",19414,12261,8056,8664,6805,4670,6175,8034,6576,2778]
["Bruttoudbytte Planteavl incl. IO",2527411,2347266,1949522,2039644,1736904,1776570,1879120,1815721,1873071,1552665]
[]
["Mælkesalg",1928003,1880953,1767884,1814836,1416208,1313714,1547178,1490705,1249800,1193221]
["Økologi- og markedstillæg",1176,993,1009,6935,36208,21187,17440,15170,11062,8782]
["Kvalitetstillæg",55842,51258,44882,48780,34354,19571,18544,31089,26264,20447]
["Non-GM tillæg",13548,11689,7723,2736,0,0,0,0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",48984,47654,42896,157,0,0,0,0,0,0]
["Sæsonregulering",107,769,165,4,-78,-83,-70,32,117,10]
["Køer salg",123235,124657,128751,119435,118190,103865,118057,119240,111493,88832]
["Slagtekalve salg",119415,111932,163018,122826,105700,98812,94743,96953,117676,106895]
["Spædkalve salg",22631,25483,27065,29019,27659,22043,16729,14696,14121,13146]
["Kvier levebrug salg",16494,16446,11625,9837,4786,5605,5252,3326,3293,2214]
["Kvier køb",-9610,-8105,-10150,-12631,-13198,-10890,-11074,-12591,-13951,-16698]
["Tilvækst køer og opdræt",28566,15291,7000,42627,24873,58272,-26879,-6946,38474,30573]
["Tilvækst kalve",-3266,590,296,6241,3445,4807,-2813,-3847,8475,1224]
["Kvæg, tilskud",23114,16345,22787,17524,15431,12164,7078,6858,7108,17654]
["Kvæg andet",19176,29598,10928,9483,6939,11416,17737,14834,15617,8376]
["Bruttoudbytte Kvæg",2387416,2325554,2225880,2217810,1780518,1660483,1801924,1769519,1589549,1474676]
[]
["Sopolte salg",142119,75444,50711,65147,57702,28434,44625,57497,56439,31046]
["7 kg's grise salg",190568,202635,139467,154425,150448,154684,138730,137762,153261,155231]
["Smågrise salg",1399920,1238383,983989,1226358,977211,738185,830023,781978,692563,533913]
["Salgtesvin salg",2650930,2125289,1734778,1905488,1885852,1650530,1747286,1778740,1767171,1766882]
["7 kg's grise køb",-158383,-106837,-101340,-158718,-144070,-119801,-136053,-128918,-127675,-106911]
["30 kg's grise køb",-637175,-529029,-452271,-457008,-454949,-375329,-420148,-431152,-406372,-393439]
["Soplte køb",-88347,-73261,-54801,-56047,-55363,-56288,-57847,-52833,-48926,-47200]
["Tilvækst salgtesvin",-49588,146883,-30922,-19858,41891,-6739,-36669,-1183,29574,34116]
["Tilvækst smågrise",-91644,133575,-25579,-17844,47610,-8547,-19373,13530,14064,28316]
["Tilvækst øvrige svin",-33437,60905,-10717,-9549,92189,-24899,-51901,21989,25617,44522]
["Svin andet",129812,118141,84304,85671,74793,60832,68942,75973,79584,63551]
["Bruttoudbytte Svin",3454776,3392129,2317620,2718066,2673314,2041062,2107615,2253383,2235301,2110027]
[]
["Æg salg",142061,151106,139503,146715,155167,189691,144567,166916,134828,75969]
["Høns indkøb",-23599,-27376,-32056,-26710,-29210,-39371,-29633,-32169,-28627,-14848]
["Slagtekyllinger salg",317072,226537,264856,244936,220078,213872,207136,220066,146958,134252]
["Fjerkræ andet",-49757,-28299,-24341,-39620,-33060,-17148,-29585,-26836,-11782,-13389]
[]
["Minkskind salg",677,37300,19587,17074,10977,18851,13956,24082,19997,17811]
["Mink i øvrigt salg",0,113,61,1162,398,775,893,1582,250,373]
["Pelsdyr andet",-8,4174,-2254,-2657,1527,-1295,-239,14,613,1720]
[]
["Får",500,378,838,597,596,3450,587,437,994,979]
["Husdyr i øvrigt",1830,1943,1993,621,1038,951,678,717,405,715]
["Bruttoudbytte andre husdyr",388776,365875,368187,342117,327511,369775,308360,354809,263636,203583]
[]
["Maskinstationsindtægter",155733,159232,159335,186262,171706,164851,153137,119993,123454,143352]
["Skovindtægter",9237,11333,12026,10000,7671,9258,0,0,0,0]
["Andre landbrugsindtægter",225086,200227,188380,248922,175808,135428,140774,134149,124783,145822]
[]
["Bruttoudbytte i alt incl. IO",9148436,8801615,7220950,7762821,6873432,6157426,6390929,6447573,6209794,4077460]
[]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",22422,20061,17638,15412,10411,8330,5960,5922,5825,6439]
["Tilskud miljøforanstaltninger, MVJ",20876,8008,9481,5444,2475,2362,4532,4261,4330,5442]
["Lejeindtægter",96740,92100,80892,95647,75418,59145,57344,53904,52514,47823]
["Andre landbrugsindtægter, pasningsaftale",8008,10539,10039,13426,10877,5885,8246,6644,5201,4970]
["Andre landbrugsindtægter, videresalg",18509,19449,15870,19096,18051,10788,7957,6123,6357,5349]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6940,8117,9381,6908,6059,7111,7098,5745,6617,4878]
["Andre landbrugsindtægter, sten grus m.v.",2614,1561,1194,1727,590,1388,1110,1115,692,923]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,-47,-523,184,-21,406]
["Andre landbrugsindtægter, udbet. kapitalfond",-7,146,374,51,269,127,761,670,6270,4836]
["Andre landbrugsindtægter, pelsning for andre",21,55,18,65,94,42,37,60,459,842]
["Andre landbrugsindtægter, sygedagpenge",4356,3459,3853,3790,4139,3913,3701,3576,3959,4031]
["Andre landbrugsindtægter, øvrige",39059,29653,31973,51053,55096,45640,44551,45945,32579,59883]
[]
[]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-183860,-164698,-154888,-142504,-146060,-133501,-143235,-140963,-126634,-119031]
["Gødning",-205801,-188704,-165134,-168973,-181468,-161526,-151089,-156053,-138267,-117182]
["Planteværn",-193768,-170468,-146001,-163359,-149174,-138457,-131310,-119815,-110449,-99743]
["Diverse. vedr. planteavl",-83182,-89767,-108656,-126983,-104335,-89549,-96230,-81181,-78973,-75948]
["Produktionsrådg. planteavl",-36135,-32205,-2599,-3371,-2994,-3978,0,0,0,0]
["Stykomkostninger Mark",-702746,-645842,-577278,-605190,-584031,-527011,-521864,-498012,-454322,-411903]
["Foderkorn excl. IO",-318912,-341338,-329168,-254582,-176921,-237659,-231845,-276472,-260611,-225013]
["Foderkorn IO",-345657,-314897,-289296,-298336,-375934,-287450,-300820,-341128,-328881,-315344]
["Indkøbt kraftfoder",-677003,-632918,-608249,-581014,-589051,-528721,-496486,-520340,-441809,-392279]
["Indkøbt tilskudsfoder",-145253,-122767,-122227,-119133,-127215,-128149,-133771,-128943,-115647,-109260]
["Indkøbt smågrise blanding",-17724,-14210,-20231,-17963,-17827,-11231,-12178,-12429,-12232,-13288]
["Indkøbt færdigblanding",-596607,-542050,-543576,-482823,-493954,-464244,-500518,-528129,-498534,-483121]
["Indkøbt fjerkræfoder",-216411,-165422,-179996,-183059,-171623,-193036,-161617,-182643,-131349,-100279]
["Indkøbt pelsdyrfoder",-361,-33307,-12160,-7634,-6203,-6522,-7716,-8216,-4793,-7592]
["Indkøbt mælkeprodukter",-42235,-32544,-30112,-25619,-20829,-17319,-15913,-17343,-17449,-15744]
["Indkøbt hjælpeprodukter",-162778,-139605,-135116,-133232,-132378,-121432,-108280,-100809,-96881,-90944]
["Andet indkøbt kraftfoder",-24330,-40366,-27184,-23333,-26099,-20472,-28225,-42158,-39176,-42182]
["Indkøbt grovfoder",-60059,-65780,-56199,-48459,-45808,-48590,-44259,-41856,-44783,-38417]
["Andet indkøbt foder",-80165,-71307,-72788,-68200,-60022,-54528,-57312,-58429,-54553,-48971]
["Eget grovfoder",-446403,-427683,-410618,-401769,-382396,-360613,-350192,0,0,0]
["Andet eget foder",-3353,-2281,-2849,-1532,-856,0,0,0,0,0]
["Dyrlæge og medicin",-182153,-156607,-145627,-135567,-135277,-127370,-117463,-109249,-102812,-100302]
["Produktionsrådgivning",-43685,-40944,-25441,-24538,-24476,-23625,-22645,0,0,0]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-246180,-234316,-213507,-194992,-187844,-166583,-153733,0,0,0]
["Skovomkostninger",-6246,-5994,-5003,-6234,-8479,-3423,0,0,0,0]
["Diverse vedrørende andet",-393,-725,-480,-1144,-1139,32,-3164,-14,-3338,-2620]
["Stykomkostninger i alt incl. IO",-4301955,-4015703,-3807103,-3614357,-3568364,-3327945,-3268000,-3392962,-3113058,-2397259]
[]
["Kapacitetsomkostninger"]
["Brændstof",-135027,-134117,-134366,-122586,-108413,-112770,-139162,-136622,-139650,-129266]
["Energi",-118058,-122144,-143592,-128086,-136835,-123264,-130181,-133423,-125665,-124614]
["Maskinstation diverse",-182981,-172463,-159721,-152924,-152058,-135620,-136940,-132623,-135389,-124297]
["Maskinstation høst af korn og frø",-35875,-37343,-31787,-32968,-27489,-27625,-25862,-24107,-25575,-22698]
["Maskinstation - optagning",-6041,-5697,-4729,-4568,-3786,-2610,-2768,-2507,-2198,-2006]
["Maskinstation, husdyrgødning",-85812,-71724,-72067,-63244,-59353,-53892,-51874,-51220,-45654,-41064]
["Maskinstation, høst af grovfoder",-67857,-69307,-52822,-58949,-58067,-50345,-54234,-47954,-47800,-41398]
["Vedligehold bygninger, gårdsplads mv.",-76422,-63175,-53423,-58295,-48214,-43264,-47069,-44402,-39382,-36796]
["Vedligehold grundforbedring",-38005,-24772,-31304,-23779,-26037,-20890,-22524,-22200,-19696,-17066]
["Vedligehold stamplanter",0,0,0,0,0,0,0,0,0,0]
["Vedligehold skov",-584,-532,-500,-670,-572,-660,0,0,0,0]
["Vedligehold markredskaber",-189278,-158185,-145544,-142508,-129548,-116845,-119206,-112691,-99441,-90793]
["Vedligehold staldinventar",-164068,-142804,-127787,-121584,-108211,-96108,-94934,-89377,-80811,-74993]
["Vedligehold andet inventar",-33908,-36301,-41274,-45871,-49394,-51355,-52546,-52524,-54562,-57597]
["Investeringer over driften",-28265,-25659,-22489,-24690,-20455,-18638,-21326,-18677,-18134,-17132]
["Lønomkostninger",-801649,-726811,-676098,-626047,-576512,-529069,-505554,-448411,-399884,-379526]
["Ejendomsskat",-53457,-49927,-46981,-45588,-44644,-39179,-37673,-35227,-31244,-29918]
["Forsikringer",-106365,-98839,-93445,-90907,-86975,-81957,-80275,-74495,-70310,-67462]
["Diverse omkostninger",-137511,-135446,-125473,-120161,-114215,-113548,-159400,0,0,0]
["Økonomirådgivning",-31076,-26480,-27261,-25708,-25182,-23257,-20384,-63731,-61661,-57103]
["Regnskab",-55594,-52705,-51669,-50884,-49646,-46732,0,0,0,0]
["Kontante kapacitetsomkostninger ialt",-2347833,-2154433,-2042332,-1940018,-1825606,-1685436,-1701911,-1602139,-1503877,-1419995]
[]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-300391,-290947,-278490,-271581,-274434,-254514,-243734,-227054,-219806,-212174]
["Afskrivninger beboelse, landbrug",-29364,-27104,-25790,-24911,-22519,0,0,0,0,0]
["Afskrivninger grundforbedring",-8671,-8424,-8126,-8686,-8451,-7638,-7509,-7305,-6633,-6201]
["Afskrivninger stamplanter",-331,-252,-256,-175,-177,0,0,0,0,0]
["Afskrivninger markredskaber",-267171,-237625,-229298,-239068,-228011,-221287,-218846,-200632,-183288,-177342]
["Afskrivninger staldinventar",-172531,-168638,-162141,-159647,-161409,-151516,-145257,-145110,-139283,-134293]
["Afskrivninger specialinventar",-6560,-8161,-5866,-7122,-6409,-6120,-6061,-4839,-4817,-4507]
["Afskrivninger bl. driftsmidler mv.",-12908,-12892,-12101,-11756,-11590,-11407,-11375,-10303,-10438,-10208]
["Afskrivninger i alt",-797927,-754043,-722066,-722945,-713002,-652483,-632782,-595241,-564266,-544726]
[]
["Nedskrivninger, driftsbygninger",-8831,-6673,-9793,-11752,-9191,-10096,-6163,-13590,-6351,-6434]
["Nedskrivninger, beboelse",-2626,-3593,-4636,-4265,-3345,-6101,-6942,-8836,-3477,-2615]
["Nedskrivninger, grundforbedringer",-139,-170,-2005,-111,204,-3822,-1683,-474,-182,-12]
["Nedskrivninger stamplanter",0,-2,-299,0,-7,0,0,0,0,0]
["Nedskrivninger, markredskaber",-3574,-2209,-2561,-5000,-2287,-3854,-1705,-5879,-1971,-960]
["Nedskrivninger, staldinventar",-1888,-2261,-1709,-4749,-2670,-3330,-2365,-3732,-1776,-1665]
["Nedskrivninger, andet inventar",-305,-423,-164,-1202,-312,-399,-254,-1192,-1023,-11]
["Nedskrivninger, blandede driftsmidler",-46,-79,-11,1448,-129,26,-133,-211,-171,-36]
["Nedskrivninger i alt",-17408,-15409,-21179,-25631,-17736,-21474,-12302,-25078,-11474,-9118]
[]
["Tab/gevinst, driftsbygninger",-6257,-3713,-1095,-4799,-2237,-3163,-2209,1066,-575,-1832]
["Tab/gevinst, beboelse",-6191,-11597,-4316,-4038,-5911,-5983,-3151,-5444,-4038,-3322]
["Tab/gevinst, grundforbedringer",38,320,810,-3436,-651,-18,407,316,127,-53]
["Tab/gevinst, stamplanter",0,0,0,2,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",33384,25637,22102,27120,29423,26091,30254,39764,23495,17768]
["Tab/gevinst, staldinventar",4089,-1999,1743,-2097,882,728,724,1556,642,-414]
["Tab/gevinst, andet inventar",965,1498,1652,-734,673,-2,314,1691,359,1339]
["Tab/gevinst, blandede driftsmidler mv.",-191,-936,-980,-662,-800,-727,-1510,-1280,-1041,-978]
["Tab/gevinst i alt",25837,9211,19916,11357,21380,22908,27980,43112,23008,15831]
[]
["Kapacitetsomkostninger i alt",-3137331,-2914675,-2765662,-2677237,-2534965,-2336486,-2319016,-2179346,-2056609,-1958008]
[]
["Finansomkostninger"]
["Finansieringstilskud",10383,14601,10575,11764,10601,12488,8922,8853,5575,4819]
["Forpagtningsindtægter",85537,89428,80010,69169,64611,48032,44731,33795,36013,28639]
["Forpagtningsudgifter",-451322,-386353,-363105,-366941,-327700,-321148,-322953,-297641,-276311,-258496]
["Renteindtægter",19190,12376,15596,16276,14383,14396,21489,20988,23736,26111]
["Aktieindkomst",7109,11362,12077,10788,10650,13819,4824,4214,4739,3597]
["Renteudgifter, realkredit dkr, fast",-36143,-49992,-44949,-41941,-41509,-40920,-40814,-45916,-56239,-65412]
["Bidrag, realkredit dkr, fast",-27331,-24904,-22306,-17730,-16278,-13072,-9647,-2623,0,0]
["Renteudgifter, realkredit dkr, variabel",3968,2151,-12680,-40249,-42227,-46345,-50981,-77609,-95339,-89232]
["Bidrag, realkredit dkr, variabel",-163436,-152956,-147039,-119078,-103519,-80169,-56963,-10475,0,0]
["Renteudgifter, realkredit fr. valuta, fast",-8,-69,-6,-232,-214,-307,-497,-669,-1305,-2150]
["Bidrag, realkredit fr. valuta, fast",-73,-81,-211,-93,-205,-230,-430,-123,0,0]
["Renteudgifter, realkredit fr.valuta, variabel",-807,-3243,-5215,-12544,-21586,-33150,-62300,-138213,-218224,-253882]
["Bidrag, realkredit fr. valuta, variabel",-20529,-23249,-32257,-55161,-68269,-68945,-82804,-20560,0,0]
["Renteudgifter, anden realkreditgæld",-3357,-3860,-880,-1251,-459,-133,-64,-35,-343,-382]
["Renteudgifter, pengeinstitut",-122466,-123950,-129434,-130017,-137697,-127394,-132298,-131166,-118610,-85701]
["Renteudgifter, kassekredit",-69585,-83387,-85295,-89690,-105700,-101946,-99346,-108749,-110862,-94205]
["Renteudgifter, udlandslån",-15257,-20567,-27344,-36969,-47193,-48162,-56245,-62337,-77960,-88680]
["Renteudgifter, prioritetsomkostninger",-35394,-36511,-25944,-31851,-25557,-28876,-27163,-18587,-21751,-19377]
["Renteudgifter, ansvarlige lån",-464,-349,-392,0,0,0,0,0,0,0]
["Renteudgifter, finansiel leasing",-11041,-9447,-9331,-10565,-11294,-10099,-11673,-10912,-10817,-9242]
["Renteudgifter, øvrig gæld",-20452,-18399,-22941,-20896,-22980,-20078,-21244,10912,10817,9242]
["Realiseret gevinst gæld",21877,7085,3944,13313,11784,10887,17926,16300,7322,12277]
["Realiseret tab gæld",-21018,-29632,-16415,-22451,-13102,-33884,-29425,-10627,-17975,-24427]
["Realiseret gevinst værdipapirer",27438,30208,22940,31893,29653,37847,30601,36388,33871,70870]
["Realiseret tab værdipapirer",-51196,-50827,-58966,-83927,-87427,-85899,-89864,-103369,-96836,-179026]
["Finansiering i alt",-874379,-850562,-858217,-928382,-931234,-923289,-966217,-938865,-1011165,-1042996]
["Heraf renteudgift henført privat",-31666,-34786,-36086,-41500,-42969,-52246,-54371,0,0,0]
["Heraf rentendtægt henført privat",9765,13364,14506,13275,12917,16271,8331,0,0,0]
[]
[]
["Bilag 7: Specifikation af aktiver og passiver"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",23963750,23419097,22145487,21920999,21286561,0,0,0,0,0]
["Driftsbygninger",4957117,4935277,4865166,4938689,5081239,0,0,0,0,0]
["Fast ejendom, i øvrigt",1483488,1469485,1400851,1466626,1467929,25546721,25234250,24716694,24214173,24600864]
["Stamplanter",3325,2099,1766,1171,1252,0,0,0,0,0]
["Betalingsrettigheder",33408,39159,43866,49176,69011,0,0,0,0,0]
["Mælkekvote",0,0,0,0,0,4134,177975,325334,440663,855571]
["Andre immaterielle aktiver",22528,23574,15101,14097,27770,23760,22413,25524,27147,28821]
["Inventar markbrug",2019782,1815703,1764623,1780927,1706735,1641078,1614922,1422667,1319141,1300614]
["Inventar husdyrbrug",1126995,1096437,1064991,1061311,1131038,1090334,1069067,1085989,1094493,1127970]
["Inventar andet",51408,62438,52217,67478,67619,53450,55391,50214,42871,56180]
["Kvæg",791529,788601,767212,713532,709148,610577,632942,654009,613044,559250]
["Svin",1305324,861463,910223,942833,797145,771707,867803,819403,761641,669809]
["Fjerkræ",39352,41766,37226,39578,33400,43992,30916,39515,25621,17015]
["Pelsdyr",1788,77948,31593,19589,16222,17186,14741,14170,9890,11433]
["Får",814,889,1422,979,842,4559,1082,843,1627,1261]
["Andre husdyr",4143,5880,5053,3391,3754,3343,3265,4117,3510,3384]
["Beholdninger egen avl",1055109,866263,927931,862978,870262,791889,823716,827120,682595,682363]
["Beholdninger indkøbt foder",151161,137701,140539,130398,160237,166256,152619,152785,119124,117191]
["Jordbeholdninger",92295,81732,92415,92797,71244,82930,74649,55856,49994,47325]
["Andre beholdninger",192339,167785,163306,145592,135656,126082,140273,126567,109436,88270]
["Igangværende arbejde",1329,112,157,65,19,15,52,232,0,0]
["Tilgodehavende",1540138,1448577,1421201,1357765,1369176,1289682,1303845,1203474,1146956,1059633]
["Mellemregning I/S-interessenter",97146,88228,126742,134237,159129,155139,127486,123115,102019,79745]
["Andel I/S",67263,66428,71258,60837,72011,41298,26864,27897,27169,24255]
["Finansielle kontrakter og værdipapirer",1659182,1542864,1497412,1372204,1424420,1223197,1090080,1006339,1028662,1145081]
["Andelskapital",503185,509893,463641,437859,403066,337686,301312,256558,231187,207164]
["Leveringsrettigheder",133093,117022,103919,18,0,0,0,0,0,0]
["Kassekredit (positiv)",296907,178739,212741,182049,172480,175030,156567,145396,124940,126194]
["Landbrugsaktiver ialt",39944728,38310117,36840411,36434930,35823235,33064811,32940023,32186955,31259496,32809393]
[]
["Fast ejendom udenfor landbrug",731806,706192,640467,684881,613183,669721,661583,587072,585528,519611]
["Beboelse",1033726,1064002,1062701,1054422,1084910,1082629,1080113,1080540,1032830,1025122]
["Private aktiver",401899,409044,404105,381545,392353,235565,218587,158398,157116,160208]
["Immaterielle anlægsaktiver",330,345,441,603,1534,1540,1339,2221,3115,3233]
["Øvrige materielle anlægsaktiver",159090,149583,165301,195849,235697,201462,191548,224702,188814,212699]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",38989,26830,28676,13242,15606,50409,52629,42189,47862,42873]
["Aktier mv",712660,651313,683875,623723,739845,610766,512006,487183,501643,581691]
["Obligationer mv",203925,170196,167141,147445,149590,135515,148970,147838,150263,207482]
["Pantebreve",91712,86618,69072,88114,67694,92710,92605,78941,97310,87140]
["Indlån mv.",367487,307926,360868,273007,278371,290709,249417,281165,255935,243443]
[]
["Aktiver ialt primo",43690947,41882166,40423058,39962843,39455950,36404623,36101285,35246180,34275099,34942986]
[]
["GÆLD PRIMO"]
["Ansvarlig lånekapital",-92828,-95672,-63748,-74498,0,0,0,0,0,0]
["Fast forrentet Dkr",-3009199,-2759536,-2307834,-1940112,-1828330,-1438131,-1222788,-1145808,-1274781,-1329562]
["Variabelt forrentet Dkr",-16040670,-15168241,-14121469,-11864651,-10397715,-8346920,-6261279,-5055635,-4078206,-3402801]
["Fast forrentet fremmed valuta",-13063,-39473,-29412,-29449,-41334,-53340,-62706,-80006,-86928,-103861]
["Variabelt forrentet fremmed valuta",-2188139,-2616189,-3374811,-5967483,-7353393,-7863349,-10063374,-10966937,-11465314,-11655284]
["Diverse realkreditlån",47948,41279,160234,123733,119256,40502,39166,30187,32994,25613]
["Realkreditinstitut gæld ialt primo",-21203124,-20542160,-19673291,-19677962,-19564328,-17661238,-17570981,-17218199,-16872235,-16465895]
["Variabelt forrentet Dkr",-2815651,-2858748,-2760134,-2784579,-2870842,-2490270,-2359818,-2259479,-1803475,-1257384]
["Fast forrentet Fremmed valuta",-25369,-27573,-37864,-68546,-80690,-70946,-99853,-126298,-149133,-164465]
["Variabelt forrentet fremmed valuta",-326938,-413041,-590969,-721492,-963432,-874255,-930396,-1028090,-1372821,-1716174]
["Pante- og gældsbreve",-236264,-206750,-213370,-187571,-179370,-160599,-151825,-127863,-118542,-121946]
["Anden langfristet gæld",-424759,-349306,-307915,-373349,-364930,10850,0,0,0,0]
["Leasingforpligtelser",-448737,-365151,-309633,-301259,-284573,-253056,-250181,-225470,-212721,-183580]
["Mellemregning interessenter",-200380,-107086,-114630,-131980,-113213,-93928,-102202,-80432,-77308,-66779]
["Moms",-180892,-95784,-125670,-110051,-86830,-82186,-86683,-78615,-120346,-104902]
["Leverandørgæld",-1454643,-1192283,-1427344,-1278453,-1058803,-1293791,-1226944,-1112862,-1006932,-889610]
["Anden gæld, finansielle kontrakter",-265703,-249940,-267803,-329917,-368712,-389875,-301053,-436548,-410815,-351733]
["Kassekredit",-1257035,-1535506,-1366891,-1619933,-1649387,-1466251,-1467428,-1433996,-1446085,-1252870]
["Gæld uden for landbruget",-23891,-37969,-31323,-19767,-21737,-26944,-37157,-43907,-44841,-57393]
["Gæld i alt",-28949340,-28076949,-27290585,-27679358,-27606846,-24893333,-24608398,-24189675,-23649750,-22644557]
["Hensættelser (negative)",-4249181,-4209636,-3919517,-3781982,-3585271,-3122789,-3108676,-2894847,-2725221,-3066845]
[]
["STATUS ULTIMO"]
["Jord",24650491,24037756,22660305,22521301,21998557,0,0,0,0,0]
["Driftsbygninger",4942784,4846708,4810816,4927655,5081487,0,0,0,0,0]
["Fast ejendom, i øvrigt",1537541,1490657,1418658,1483904,1462268,1521801,1482459,0,0,0]
["Stamplanter",3461,2055,1628,1266,1260,0,0,0,0,0]
["Betalingsrettigheder",27733,32886,37437,42900,51032,65893,80620,100367,101046,95708]
["Mælkekvote",32,26,58,57,43,620,4052,180523,327918,425966]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,0,0]
["Andre immaterielle aktiver",23923,23839,17390,14245,16747,23754,21520,26536,25896,29031]
["Inventar markbrug",2166300,1893070,1778653,1844848,1736867,1664745,1673381,1547827,1378693,1358604]
["Inventar husdyrbrug",1145072,1092763,1057813,1053139,1101234,1064828,1036620,1071516,1075496,1086040]
["Inventar andet",56159,63780,52305,74620,69315,57269,56740,40594,53080,51947]
["Kvæg",816829,804482,774507,762400,737466,673656,603250,643217,659993,591046]
["Svin",1130655,1202827,843005,895581,978835,731522,759860,853739,830896,776764]
["Fjerkræ",41752,35090,43052,36730,38368,45651,32185,37407,30824,20270]
["Pelsdyr",1695,82836,30438,17491,18068,16440,15920,15966,13087,14009]
["Får",904,791,1505,1100,963,4313,1060,806,1670,1524]
["Andre husdyr",4509,5944,5257,3466,3752,3409,2995,4372,3266,2994]
["Beholdninger egen avl",1137396,989634,835927,952158,840447,829546,838695,813506,798286,677049]
["Beholdninger indkøbt foder",166226,153275,143515,137109,143156,164406,149597,152032,156567,115550]
["Jordbeholdninger",94213,79898,111775,87170,75683,86696,79832,59353,54651,47950]
["Andre beholdninger",192779,177795,170466,163434,136161,129581,130782,131672,121233,106606]
["Igangværende arbejde",86,95,103,111,38,97,26,48,190,3]
["Tilgodehavende",1437463,1378667,1369358,1380037,1309575,1078321,1184139,1088590,1094212,990774]
["Mellemregning I/S interessenter",72027,77469,131416,133517,155384,172007,142708,127610,109288,88111]
["Andel I/S",65153,71009,67521,63406,75255,52290,20709,38974,32050,11661]
["Finansielle kontrakter",7313,9891,6125,11945,11219,10588,12769,6031,9364,14716]
["Andelskapital",558046,532809,494668,473281,451965,382347,335952,288218,257536,246146]
["Leveringsrettigheder",155081,133563,123942,81060,76114,48385,36407,25080,28077,33638]
["Kassekredit (positiv)",374714,301015,182664,225656,171558,174587,175401,153094,139170,138611]
["Landbrugsaktiver ialt",40810337,39520630,37170306,37389585,36702201,33563278,33413246,32648187,31891064,0]
[]
["Fast ejendom udenfor landbrug",653117,686548,588102,651008,611353,627831,611245,552130,569258,538572]
["Beboelse",1036912,1078917,1075095,1063572,1096047,1090712,1091996,1085628,1070190,1040436]
["Private aktiver",434110,427488,422251,399700,387377,229254,219307,158151,156252,157859]
["Immaterielle anlægsaktiver udenfor landbrug",277,263,351,416,951,1384,1174,1933,2947,2884]
["Påbegyndte investeringer udenfor landbrug",1824,177,633,2167,1241,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",187994,165625,186588,194181,221302,249069,249329,284608,235378,258276]
["Øvrige aktiver, udenfor landbrug",109856,71346,68188,62588,31432,72930,78018,60071,48105,19799]
[]
["Aktier mv",787708,733199,655781,705974,720896,651543,556536,543118,548559,532846]
["Obligationer mv",246198,186221,169786,170189,152193,134016,151830,144742,145982,179924]
["Pantebreve",142341,73706,73637,93952,71909,89035,95627,88663,76055,92507]
["Indlån mv.",731889,641655,506550,598157,448958,426420,477083,398298,413476,407437]
["Hensættelse (positive)",77725,81525,102852,105585,142498,159400,163927,156528,176609,168290]
[]
["Aktiver ialt ultimo",44845574,43366287,40837457,41211418,40416801,37120286,36933915,35968962,35194705,34366423]
[]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-86955,-95274,-80058,-87733,0,0,0,0,0,0]
["Fast forrentet Dkr",-3233442,-3022415,-2545273,-2250490,-2029729,-1660230,-1453075,-1181251,-1191295,-1216800]
["Variabelt forrentet Dkr",-16423728,-15763484,-14774541,-14472524,-11806307,-9636933,-8365743,-6219544,-5016219,-4052345]
["Fast forrentet fremmed valuta",-11289,-36162,-27285,-17501,-36682,-44390,-41756,-67639,-83814,-102017]
["Variabelt forrentet fremmed valuta",-1850842,-2096392,-2712679,-3467896,-6267385,-6760631,-8094881,-10061677,-11034301,-11458716]
["Diverse realkreditlån",51923,49599,176773,163696,118694,48182,40680,39530,39434,28327]
["Realkreditinstitut gæld ialt, ultimo",-21467379,-20870240,-19883005,-20044715,-20021409,-18054002,-17914774,-17490581,-17286195,-16801551]
["Variabelt forrentet Dkr",-2604928,-2768370,-2838249,-2856627,-3075692,-2681575,-2504996,-2557368,-2239612,-1784595]
["Fast forrentet Fremmed valuta",-17445,-28061,-24631,-63792,-68011,-70807,-79921,-116330,-123461,-130574]
["Variabelt forrentet Fremmed valuta",-241060,-330357,-497978,-590979,-848240,-780755,-850907,-901297,-1075041,-1367809]
["Pante- og gældsbreve",-226734,-197539,-204910,-193132,-177213,-165437,-154067,-141611,-118227,-122758]
["Anden langfristet gæld",-435485,-378862,-309520,-363489,-404219,-46838,-29938,-23487,-15102,-9674]
["Leasingforpligtigelser",-497357,-409302,-341378,-330541,-298619,-264410,-259783,-235029,-231485,-214509]
["Mellemregning I/S-interessenter",-218310,-130097,-119148,-146058,-124590,-96775,-109971,-79081,-84879,-71142]
["Moms",-200775,-178079,-96271,-133527,-112397,-84804,-87225,-84467,-77550,-79392]
["Leverandørgæld",-1508213,-1421288,-1416595,-1447062,-1219897,-1301560,-1283596,-1221818,-1083409,-996484]
["Anden gæld, finansielle kontrakter mv",-264051,-277230,-252568,-280981,-371908,-330151,-429477,-296962,-455929,-410344]
["Kassekredit",-1194373,-1240238,-1571769,-1417551,-1711847,-1625855,-1504090,-1499209,-1510123,-1406258]
["Gæld uden for landbruget",-25724,-33482,-25307,-23471,-20018,-26098,-32557,-26705,-49596,-57763]
["Gæld i alt ultimo",-28988789,-28357032,-27661388,-27979660,-28454060,-25529067,-25241300,-24673945,-24350608,-23452854]
["Hensættelser (negative)",-4437478,-4448325,-3903289,-3898755,-3590540,-3110341,-3077885,-2901805,-2681249,-2729382]
["Andre hensatte forpligtigelser",-4156,-7787,-13810,-16396,-14535,-21397,-16788,-4630,-1633,-587]
[]
[]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0,0,0,0]
["Brugers alder",53,53,52,52,51,51,50,49,48,48]
["Ejendom købt i fri handel"]
["Driftsgren (Gtype)"]
[]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[]
["Økologisk produktion (%)",9,9,7,7,6,7,6,6,6,6]
["Økologisk jordbrug omlægningsår"]
[]
[]
["Kommunenummer"]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",114712,117002,117613,113975,106215,96872,90905,88288,79032,77886]
["Personlig indtjening, ægtefælle",203013,196104,181539,173112,167012,166520,163290,159989,158456,153483]
["Ejerløn",426384,446426,446610,447645,377083,357514,367320,382121,373455,0]

{"sheet":"1.5 Heltid konv","index":6,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:45:26 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 99999999999999999)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",3383,3807,4205,4711,4825,4920,5113,5407,5488,5477]
["Antal vejet",7716.11,8068.76,8926.18,9165.3700000000008,9217.0300000000007,10157.89,10551.32,10511.38,10961.65,11026.52]
["Kredsnummer",255,261,271,273,271,271,270,276,270,268]
["Ejendomsnummer",3894,3974,3983,3926,3971,3971,3869,3836,3788,3762]
["Landbrugsareal, ha",217,194,179,182,169,162,164,158,150,150]
["Årskøer",63,61,57,56,56,50,48,49,48,46]
["Årssøer",133,122,115,110,108,101,97,91,90,95]
["Antal slagtesvin produceret",2304,1995,2050,1888,2014,1842,1821,1748,1757,1962]
["Antal minktæver",199,315,359,328,337,324,317,284,259,217]
["Dyreenheder",234,218,214,204,210,193,186,183,177,179]
["Beregnet antal normtimer",6312,6126,5975,5814,5731,5431,5375,5185,5044,5069]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2410313,2197933,1788271,1858847,1537409,1616961,1715523,1664539,1722144,1449620]
["Bruttoudbytte Kvæg",2071148,1975041,1881827,1876789,1469266,1397383,1528362,1509620,1348331,1278805]
["Bruttoudbytte Svin",3453110,3316466,2201515,2564336,2489800,1892287,1973307,2124724,2098252,2030680]
["Bruttoudbytte andre husdyr",591782,570393,656681,716150,690292,902960,789047,1100704,921445,654765]
["Skovindtægter",9209,11323,11784,9915,7775,9228,0]
["Maskinstationsindtægter",146324,152167,160048,182211,166928,158361,144706,116017,117799,139029]
["Andre landbrugsindtægter",268053,183805,185434,240140,172612,140931,165777,154247,135728,150217]
["Bruttoudbytte ialt",8949940,8407128,6885559,7448387,6534083,6118112,6316723,6669850,6343699,5703116]
[null,null,null,null,""]
["Stykomkostninger Mark",-693606,-629488,-546338,-571656,-542127,-494447,-491937,-470276,-428166,-395452]
["Korn inkl. IO",-639485,-618258,-568873,-504103,-498461,-475903,-482633,-2566996,-2306493,-2120557]
["Færdigblanding mv.",-2024737,-1878906,-1861722,-1735838,-1739321,-1657574,-1638884]
["Eget grovfoder inkl. IO",-375304,-354483,-338742,-333665,-313545,-298612,-290235]
["Øvrige stykomkostninger husdyr",-462910,-431706,-406971,-380648,-373281,-345843,-325274,-305893,-287609,-272574]
["Skovomkostninger",-6273,-5881,-4638,-4962,-7655,-3464,0]
["Stykomkostninger i alt",-4202314,-3918721,-3727285,-3530872,-3474390,-3275843,-3228964,-3343165,-3022269,-2788583]
[null,null,null,null,""]
["Dækningsbidrag",4747625,4488406,3158274,3917515,3059693,2842269,3087759,3326686,3321430,2914533]
[null,null,null,null,""]
["Energi og brændstof",-243616,-243074,-260082,-235176,-227996,-219874,-251063,-253570,-247977,-241945]
["Maskinstation",-340810,-317446,-284109,-277234,-258147,-241293,-243611,-233316,-230132,-210683]
["Vedligeholdelse",-476342,-400889,-375015,-372127,-340055,-319030,-324041,-320524,-292162,-275907]
["Investeringer over driften",-27707,-24824,-21610,-24558,-20214,-21718,-24089,-23919,-22501,-20966]
["Lønomkostninger",-778733,-715503,-682746,-639641,-592044,-553217,-531662,-473522,-413420,-391321]
["Ejendomsskat og forsikringer",-154879,-143705,-136111,-131832,-126002,-116604,-113903,-105904,-97302,-94366]
["Diverse omkostninger",-222076,-209910,-203116,-195361,-187841,-179922,-179432,-175144,-167807,-162225]
["Kontante kapacitetsomkostninger",-2244162,-2055352,-1962790,-1875929,-1752298,-1651658,-1667800,-1585899,-1471301,-1397412]
[null,null,null,null,""]
["Afskrivninger",-774874,-736764,-709703,-706838,-696654,-640179,-628621,-588351,-551098,-535413]
["Nedskrivninger",-18321,-14789,-21399,-26387,-20871,-21740,-13536,-23398,-10923,-8233]
["Tab/gevinst",24017,8753,19528,10776,18961,21354,24987,40606,21976,16706]
["Kapacitetsomkostninger i alt",-3013341,-2798152,-2674364,-2598378,-2450862,-2292223,-2284970,-2157042,-2011347,-1924353]
[null,null,null,null,""]
["Resultat af primær drift",1734285,1690255,483910,1319138,608831,550046,802789,1169644,1310083,990180]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",486223,450240,435273,437458,418250,413835,423993,413679,405745,384674]
[null,null,null,null,""]
["Forpagtningsindtægt",81089,88484,82845,70758,64456,47973,46127,36206,37142,30682]
["Forpagtningsafgift",-416619,-350479,-327620,-331977,-293697,-292858,-293153,-272356,-251251,-240066]
["Renteindt, landbrug og fin.tilskud",27402,22653,22162,23299,20226,22891,25317,24805,22956,23479]
["Realiseret gevinst/tab finansaktiver",-24559,-21680,-34043,-40058,-51584,-43678,-53484,-60879,-57059,-99850]
["Renteudgifter, landbrug",-465908,-509388,-512764,-544795,-562413,-547522,-574085,-552459,-638152,-640078]
["Finansomkostninger ialt, landbrug",-798596,-770410,-769420,-822772,-823012,-813195,-849279,-824684,-886365,-925833]
[null,null,null,null,""]
["Driftsresultat",1421912,1370084,149763,933824,204069,150687,377504,758680,829358,449176]
[null,null,null,null,""]
["Ejerløn",-425651,-446986,-450124,-447724,-367724,-347890,-355076,-369176,-364037,0]
["Korr. værdiændring stambes/foderbeh.",32361,-30888,-28499,-6715,-62713,-5041,-531]
["Driftsresultat efter ejerløn mv.",1028622,892210,-328860,479385,-226369,-202245,21897]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9225,-9894,-10259,-7780,-8124,-1614,-3225,-2039,-1657,-1494]
["Nedskrivning immaterielle aktiver",-3749,260,-4219,-2562,-1937,-12449,-168128,-134143,-100642,-245271]
["Gevinst/tab immaterielle aktiver",11210,21792,23837,23791,20598,18093,12464,7155,6465,454]
["Anden virksomhed og engangsposter",165292,134755,81613,104385,89885,80736,76893,86498,81207,69050]
["Renteindtægter, privat",10767,12964,12969,12631,10093,15482,8000,7764,8355,7782]
["Renteudgifter, privat",-31190,-33357,-34628,-38373,-40289,-49155,-52534,-47989,-56411,-58452]
["Urealiseret regulering værdipapirer",108126,119398,-26008,114094,77504,69136,35769,123504,44633,-39566]
["Urealiseret regulering gæld",4833,-9116,-6723,4990,2412,33592,-18702,18845,-78763,-64822]
["Værdiændring inv. ejendomme og tilknyttede virks.",224,0,-454,"",2219,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1677695,1606859,186072,1144750,356430,304383,267968,818284,732544,116939]
[null,null,null,null,""]
["Private indtægter/omkostninger",259492,253526,250021,231403,224917,233253,230160,228998,229203,215037]
[null,null,null,null,""]
["Årets resultat før skat",1937187,1860385,436093,1376153,581347,537637,498127,1047281,961747,331976]
[null,null,null,null,""]
["Skat af årets resultat",-711760,-683632,-185903,-440898,-240749,-211051,-214164,-406000,-271181,-126730]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",30054993,28945563,27403785,27311126,26639514,24451365,0,23806615,23013120,22959699]
["Stamplanter",2203,1562,1558,1190,1328,0,0]
["Betalingsrettigheder EU",25069,30551,33887,38506,45137,58155,70984,88988,89063,85464]
["Mælkekvoter og andre leveringsrettigheder",23984,23353,16571,13374,15522,22590,24057,181341,304884,401105]
["Inventar og maskiner",3236481,2932601,2795667,2880902,2807650,2723616,2746528,2643084,2459767,2461984]
["Besætning",2330878,2393209,2076404,2071023,2133375,1833113,1816856,1892613,1824499,1631671]
["Beholdning",1519242,1308475,1158113,1224374,1072107,1103259,1091224,1066398,1034009,877634]
["Tilgodehavende",1537224,1502019,1528006,1541489,1403263,1284719,1336679,1264472,1197690,1009184]
["Andelskapital og financielle kontrakter",1117942,1022741,854211,823846,760067,641660,582153,501472,443584,431986]
["Landbrugsaktiver i alt",39848017,38160075,35868203,35905830,34877964,32118477,32174014,31444983,30366616,29858727]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1644913,1748999,1672757,1712741,1704607,1717328,0,559198,566639,537896]
["Private aktiver",417903,437118,440369,422542,411344,237687,228118,1235778,1219417,1194819]
["Øvrige aktiver udenfor landbrug",278811,229369,250794,239451,246981,296136,305469,321200,266785,261213]
["Værdipapirer og indlån",1943175,1343953,1185291,1308219,1157543,1114700,1223437,1226154,1130005,1100922]
["Hensættelser (positive)",75909,82400,98315,98295,131632,144308,147827]
[null,null,null,null,""]
["Aktiver i alt",44208728,42001915,39515728,39687077,38530070,35628636,35641568,34787313,33549462,32953577]
[null,null,null,null,""]
["Ansvarlig lånekapital",-82735,-89345,-74204]
["Realkreditinstitutter",-20445565,-19715715,-18638579,-18762009,-18514481,-16713615,-16674694,-16275822,-16022774,-15850704]
["Pengeinstitutter",-2695413,-2929960,-3142112,-3273089,-3597570,-3259275,-3201673,-3339515,-3169564,-3066255]
["Pante- og gældsbreve",-236571,-202401,-202934,-187584,-173238,-159287,-153637]
["Anden langfristet gæld",-404987,-340357,-275290,-334690,-372457,-38428,-27391]
["Anden gæld",-2669858,-2435028,-2322943,-2423273,-2183314,-2124775,-2236354,-2167812,-2144287,-1947651]
["Kassekredit",-1128812,-1257822,-1617717,-1427370,-1693245,-1583495,-1519408,-1444487,-1435261,-1367380]
["Gæld i alt",-27663940,-26970627,-26273780,-26493738,-26534304,-23878875,-23813159,-23227636,-22771886,-22231989]
[null,null,null,null,""]
["Hensættelser (negative)",-4830723,-4464813,-3975010,-3951234,-3712683,-3240040,-3212394,-3086684,-2769400,-2776037]
[null,null,null,null,""]
["Egenkapital",11714065,10566474,9266938,9242106,8283084,8509721,8616016,8472993,8008176,7945552]
[]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1566780,1484447,209717,1012467,263758,197624,409790,804961,862614,467483]
["Private indtægter",259492,253526,250021,231403,224917,233253,230160,228998,229203,215037]
["Resultat før regulering og skat",1826272,1737973,459738,1243869,488675,430877,639950,1033958,1091817,682521]
[null,null,null,null,""]
["Privat",-268130,-246053,-246776,-246648,-254564,-256936,-262633,-298693,-282924,-276952]
["Formueindtægter/-udgifter",-26658,-21391,-23165,-19770,-18063,-39800,-32541,-32531,-20563,-28971]
["Privat udtræk",-294788,-267444,-269941,-266418,-272627,-296736,-295175,-311482,-282362,-281572]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-68329,-75677,-31661,"",-39287,-41147,-47205,-60117,-37742,-36042]
["Betalt skat",-359748,-319119,-157301,-222412,-127649,-158804,-168751,-220361,-169648,-128868]
["Ændring i udskudt skat",-352012,-364512,-28602,-218486,-113091,-52247,-45413,-185639,-101532,2138]
["Skat af årets resultat",-711760,-683632,-185903,-440898,-240749,-211051,-214164,-406000,-271181,-126730]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",751395,711220,-27767,459059,-63989,-118057,83406,255578,502204,274219]
["Regulering ialt fra resultat",110691,122412,-23191,133016,90453,106760,-141823,13323,-129964,-350699]
["Værdireguleringer",163774,131290,74846,194526,35949,69097,268211,155831,31767,-698243]
["Pensionsindbetaling",-86655,-85698,-46643,-53922,-36766,-38260,-69737,-103859,-80766,-62693]
["Øvrige egenkapitalbevægelser",-368,0,0,917,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",939563,879252,-23390,732864,27866,19541,140057,327002,323760,-931581]
[null,null,null,null,""]
["Egenkapital primo",10775720,9689839,9280639,8506726,8258858,8492837,8475625,8150310,7685888,8877640]
[null,null,null,null,""]
["Egenkapital ultimo",11714065,10566474,9266938,9242106,8283084,8509721,8616016,8477311,8009648,7946059]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1937187,1860385,436093,1376153,581347,537637,498127,1047281,961747,331976]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",236095,-266689,-8655,41477,-139814,-33416,0]
["Afskrivninger m.v., landbrug",770942,730642,702216,709001,688026,636534,776058,700169,635986,773097]
["Afskrivninger andre erhverv",21982,18173,22247,25582,28956,23744,20284,18625,15586,13432]
["Regulering I/S",-27056,-22584,-3793,-14872,-8343,0,0,403,562,1081]
["Gevinst/tab finansaktiver",-3642,-5979,-5916,-12283,-8330,-7230,-3663,-2592,-5223,-2406]
["Urealiseret regulering finansaktiver",-107622,-119370,25827,-114578,-77504,-69136,-35769,-123504,-44633,39566]
["Gevinst/tab gæld",-890,21299,11251,10817,1419,20746,11031,-5063,10256,7611]
["Urealiseret regulering gæld",-4833,9116,6723,4990,-2412,-33592,18702,-18845,-78763,-64822]
["Øvrige tilbageførsler",-52677,-34258,-4413,-11721,-12952,303,933]
["Tilbageførsel i alt",832234,330351,745487,628434,469045,571368,787577,569192,691297,897202]
[null,null,null,null,""]
["Betalt skat",-353984,-318918,-157161,-222412,-127392,-159892,-167349,-220361,-169648,-128868]
["Privat",-269184,-247919,-246776,-246648,-254564,-256936,-262633,-298693,-282924,-276952]
["Afskrivninger privat tlbf.",21481,20704,19969,22513,21341,22117,23559,18998,19851,24234]
["Formueindtægter/-udgifter",-26658,-21391,-23165,-19770,-18063,-39800,-32541,-32531,-20563,-28971]
["Pensionsindbetaling",-87496,-86763,-46887,-53922,-36158,-40438,-74681,-103859,-80766,-62693]
["Privat udtræk, skat og pension i alt",-715842,-654287,-454021,-517578,-414838,-474949,-513646,-679170,-550814,-481557]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-44689,-59731,-25847,-68533,-52076,-44805,-49114,-60117,-37742,-36042]
[null,null,null,null,""]
["Til invest og afdrag",2008956,1476717,701712,1418476,583478,576467,720615]
[null,null,null,null,""]
["Besætning (realforskydning)",-219786,20235,-11534,-71258,-32052,323,79713,-41383,-186804,-200282]
["Beholdninger (realforskydninger)",-88886,-197514,140628,-87324,18422,-43083,3168,1898,-161629,-8346]
["Flerårige afgrøder",-24,26,-147,77,37,0,-17,-34,-47,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1700260,1299464,830659,1259971,569885,533706,803479,910499,753749,538994]
[null,null,null,null,""]
["Investeringer"]
["Jord",-553533,-526669,-471032,-471548,-500965,-452368,-391484,-432156,-311657,-330502]
["Immaterielle aktiver",-4733,-4997,-3664,-3306,-3839,-211,-10109,-12044,-10065,-18855]
["Grundforbedring",-15061,-11330,-11853,-9432,-11483,-13702,-9977,-11010,-11376,-8086]
["Stamplanter",-173,-199,-106,1190,-200,0,0]
["Driftsbygninger",-294536,-199105,-226903,-258878,-261669,-263492,-266911,-280371,-261970,-240379]
["Inventar markbrug",-367580,-272556,-201673,-257523,-201422,-207170,-228831,-277695,-214717,-207785]
["Inventar husdyrbrug",-176665,-156491,-142766,-152665,-116747,-134637,-129023,-167288,-147528,-115177]
["Inventar andet",-11110,-8417,-5898,-15990,-8576,-10691,-9310,-2291,-17043,-4905]
["Beboelse, landbrug",-83452,-67624,-65537,-51288,-67550,-70390,-82160,-107523,-78483,-82627]
["Private aktiver",-73034,-47967,-45768,422542,-28175,-27460,-32156,-36621,-34204,-28533]
["Aktiver udenfor landbrug",-36945,-38154,-26356,-37864,-41881,-46135,-51267,-73993,-45490,-33334]
["Investeringer ialt",-1616824,-1333510,-1201555,-1306045,-1242507,-1226256,-1211228,-1400992,-1132534,-1070184]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",83436,-34046,-370896,-46074,-672622,-692550,-407749,-490493,-378785,-531189]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-130042,-171919,37497,-191692,-48555,98282,-152149,-27038,-183284,-64224]
["Realkreditinstitutter",231446,282789,174690,-18762009,401426,382268,351114,-16275822,-16022774,-15850704]
["Pengeinstitutter lån, netto",-284710,-147994,-3771,-44283,139798,96732,46045,154500,85091,114104]
["Anden gæld",174257,377604,-53235,-2423273,87053,-41646,98889,-2167812,-2144287,-1947651]
["Kassekredit, ændring",-51628,-285767,224942,-179813,80764,145350,82575,93567,41682,137138]
["Ændring hensættelser",-2046,265,-282,-375,-55,2518,4297,46,771,-49]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-62723,54977,379842,60076,660431,647951,404064,499612,383259,541493]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1566782,1484449,209719,1012467,263766,0,0]
["Private indtægter/omkostninger",259492,253526,250021,231403,224917,0,0]
["tilbf. værdiændr. stambesætning mm",-32836,-64153,-36150,-21351,-82134,0,0]
["Beregnet skat",-668984,-669675,-224795,-417534,-192223,0,0]
["Privat udtræk",-295842,-269310,-269941,-266418,-272600,0,0]
["Pensionsindbetaling",-87496,-86763,-46887,-53922,-36154,0,0]
["Konsolidering",741116,648074,-118034,483597,-94536,-145304,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1264869,-1193909,10597,-776582,28873,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",3.6,2.9,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.80732766169751924},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":3.0351681127325425},1.4068840816052886,1.3182364266288298,2.0519822557540413,3.2930625009493313,3.9066905042429432,4.0267682298254837]
["Virksomhedens overskudsmargin, pct",14.3,10.4,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":4.442587740516057},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":15.466946064966818},7.9582858068989939,7.3853175620191331,11.106597518998379,15.959804193497606,19.214168263658159,21.646412242009458]
["Dækningsgrad, pct",56.1,53.5,{"$f":"D37*100/D27","v":45.868084203475711},{"$f":"E37*100/E27","v":52.595481410941723},46.826662593664636,46.456635641845068,48.882292289847122,49.876473983672795,52.357938168251678,51.104220920633566]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":9.7415457400996157},{"$f":"(C209+C67)*100/C148","v":9.818440853590328},-2.5942226008202494,6.1105445014372268,-1.255063935123681,-4.0881481308259104,-4.1211158382249984,-4.3548714916793783,-4.5449812526093529,0]
["Soliditetsgrad, pct",28.2,26.6,{"$f":"D148*100/D108","v":23.451264772345837},{"$f":"E148*100/E108","v":23.28744442428955},21.497713344408666,23.884498413018111,24.174065518105152,24.368973251828908,23.874147370828183,24.112887654047388]
["Rentedækningsgrad",10.3,10.199999999999999]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[]
["Afgrødefordeling, ha"]
["Vårbyg, ha",52.7,38.799999999999997,53.4,39.5,40.299999999999997,33.4,31,35.200000000000003,36.5,27.8]
["Vinterbyg, ha",8.6,8.4,6.5,9.5,7.2,7.1,7.5,6.6,5.9,7.8]
["Vårhvede",1.2,0.8,2.2999999999999998,0.9,0.8,0.8,1.2,2,1.6,1]
["Vinterhvede, ha",47.2,48.2,29.3,44.6,38.6,41.1,43.7,34.799999999999997,34.200000000000003,43.7]
["Triticale, ha",0.4,0.6,0.4,0.5,0.5,0.7,1,0.9,1.4,1.7]
["Rug, ha",8.6,9,5.5,7.3,6.2,7.1,6.1,4.9000000000000004,3.4,2.9]
["Havre, ha",4.7,2.4,3.7,2.8,2.5,1.6,1.7,2.6,2.6,1.9]
["Kernemajs/majs til modenhed, ha",0.8,0.8,0.4,0.4,0.4,0.4,0.6,0.8,0.8,0.9]
["Blandsæd",0.3,0.2,0.3,0.2,0.5,0.2,0.2,0.5,0.8,0.8]
["Korn areal, ha",124.5,109.3,101.8,105.8,96.9,92.4,93,88.5,87.2,88.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.6,0.6,0.7,0.6,0.7,0.7,0.9,0.9,0.9,1.3]
["Almindelig rajgræs, ha",4.3,3.6,2.7,2,1.7,1.7,2.2999999999999998,2.2999999999999998,1.9,1.4]
["Italiensk rajgræs, ha",0.1,0.1,0,0.1,0,0.1,0.1,0.1,0.1,0]
["Hundegræs, ha",0.4,0.3,0.4,0.2,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",1.2,1.1000000000000001,0.7,"",0.4,0.3,0.3,0.3,0.3,0.2]
["Rødsvingel, ha",1.7,1.5,1.6,1.2,1,0.9,1,0.8,0.4,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",1,1,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.4,0.3,0.4,0.3,0.2,0.2,0.1,0.2,0.2,0.1]
["Roefrø og andre frø",0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.2]
["Spinatfrø, ha",0.6,1.1000000000000001,1,0.7,0.5,0.3,0.3,0.3,0.2,0]
["Frøareal ialt, ha",10.1,9.5,7.9,6.3,4.8,4.4000000000000004,5.0999999999999996,5.0999999999999996,4,3.3]
[null,null,null,null,""]
["Sukkerroer",3,2.6,2.8,"",2.2999999999999998,1.7,2.5,2.6,2.5,2.7]
["Spisekartofler",0.7,0.9,1.1000000000000001,0.9,1,0.9,1.2,1,0.9,1.3]
["Tidlige spisekartofler",0.1,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0]
["Læggekartofler, ha",0.9,0.8,0.8,0.6,0.6,0.5,0.6,0.5,0.5,0.4]
["Proceskartofler, ha",0.7,0.6,1,0.5,0.5,0.5,0.5,0.4,0.3,0.4]
["Stivelseskartofler",6,5.0999999999999996,4.5999999999999996,3.3,3.3,2.8,3,2.2999999999999998,2.4,2.2999999999999998]
["Raps, ha",14.7,13.8,10.6,13.9,11,12.2,10.9,11.4,8.1,9.4]
["Andre olieprodukter, ha",0,0,0,0,0.1,0.1,0.1,0,0,0]
["Hestebønner, ha",1,1,1]
["Ærter til konsum",0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0.2]
["Ærter og andre bælgsæd",0.3,0.2,0.2,0.1,0.6,0.4,0.3,0.2,0.2,0.2]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0.1,0.1,0.1]
["Andre industriafgrøder, ha",0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Grønsager, ha",0.4,0.5,0.8,0.6,0.7,0.6,0.7,0.6,0.5,0.5]
["Frugt og bær, ha",0.2,0.2,0.3,0.3,0.2,0.3,0.4,0.4,0.3,0.3]
["Andre gartneriafgrøder",0.1,0,0.1,0.1,0.3,0.1,0.1,0.1,0.2,0.2]
["Energiafgrøder, ha",0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.2,0.2,0.3]
["Pil til energi, ha",0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0]
["Majs til energi, ha",1.2,0.8,0.6,0.7,0.4,0.5,0.6,0.7,0.5,0]
[null,null,null,null,""]
["Foderroer, ha",0.3,0.3,0.3,0.3,0.3,0.3,0.4,0.4,0.3,0.2]
["Sædskiftegræs, ha",17,16.399999999999999,14.7,15.5,16.3,15.5,16.3,15.8,15.7,15.3]
["Helsæd, ha",1.5,2.1,2.7,1.8,2.6,2.6,2.4,3,2.4,2.4]
["Vedvarende græs, ha",7.4,6.9,6.6,6.8,6.6,6.5,5.9,5.9,6,5.8]
["Majs, ha",18.3,16.899999999999999,16,14.9,15.6,15,15.1,14.7,13.8,12.6]
["Kolbemajs, ha",1.4,1.1000000000000001,0.7,1.4,1.2,0.4,0.8,0.7,0.8,0.9]
["Andet grovfoder, ha",0.3,0.4,0.4,0.5,0.4,0.4,0.4]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,6.9]
["Dyrket areal i alt, ha",211.9,190,175.9,178.6,166.3,158.6,160.80000000000001,155.5,147.9,148.1]
["Udyrkede arealer, ha",1.9,3.5,3.2,2.9,2.4,1.9,1.8,2,2,2.2000000000000002]
["Randzoner, ha",2.6,0.1,0.2,0.2,0.3,0.7,0.8,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",0.3,0.2,0.2,0.3,0.2,0.4,0.2,0.2,0.2,0.2]
["Landbrugsareal, ha",216.8,193.9,179.5,182,169.1,161.6,163.69999999999999,158,150,150]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",133.30000000000001,125.4,115.7,118.9,115.2,107.1,108.7,107.4,103,104]
["egen bortforpagtet areal, ha",13.2,15.9,14.7,12,11.9,9.1,6.7,6,5.2,4.8]
["Egen skov, krat, hede m.v.",4.9000000000000004,4.8,4.5,4.7,4.7,4.5999999999999996,4.5,4.7,7.3,4.4000000000000004]
["Tilforpagtet dyrkbart landbrugsareal, ha",83.5,68.5,63.8,63.1,53.8,54.5,54.9,51.3,47.2,46.3]
["Tilforpagtet skov m.v., ha",0.3,0.3,0.3,0.3,0.3,0.2,0.3,0.8,0.7,0.3]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",19,16.100000000000001,13.1,12.8,10.7,9.6999999999999993,9.6,9,7.3,5.7]
["Areal med lerjord (jb 5, 6), ha",84.4,74.599999999999994,65.7,70.099999999999994,63.8,60.8,62.9,61.9,57.5,58.1]
["Areal med fin sand (jb 2 og 4), ha",58.3,52.6,50.5,50.2,47.7,44.9,44.4,43.3,42.3,42.8]
["Areal med grovsand (jb 1 og 3), ha",52.4,48.5,46.3,45.4,43.3,42.5,42.7,40.9,39.9,39.6]
["Særlige jordbundstyper, ha",4.0999999999999996,4,3.7,3.2,3.2,2.9,2.8,3,2.8,2.9]
["Markvanding, antal brug",0.21,0.21,0.21,0.2,0.21,0.21,0.22,0.22,0.22,0.23]
["Herpå areal vand",137.52000000000001,128.16999999999999,133.53,117.52,114.75,112.49,110.45,104.08,101.45,99.3]
["Antal m3 vand forbrugt til vanding",1985,1587,3109,808,1076,754,1067,528,0,0]
["Antal tons gylle anvendt (økologer)",4,0,0,3,0,1,1,0,0,0]
["Heraf tons konventionel gylle (økologer)",7,0,1,1,0,1,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",66,63,45,58,54,60,58,57,55,56]
["Hkg vinterbyg pr ha",70,70,54,67,61,67,65,62,62,57]
["Hkg vårhvede pr ha",71,98,44,62,54,61,60,54,54,52]
["Hkg vinterhvede pr ha",84,83,65,83,72,81,78,75,74,66]
["Hkg triticale pr ha",68,61,57,66,57,57,58,57,55,53]
["Hkg rug pr ha",67,66,54,67,60,66,66,61,61,54]
["Hkg havre pr ha",66,56,38,58,56,59,54,54,55,53]
["Hkg kernemajs pr ha",774,504,891,449,327,110,90,119,120,384]
["Hkg græsfrø pr ha",20,15,12,18,11,14,33,14,27,22]
["Hkg alm. rajgræs pr ha",16,18,20,24,16,24,34,32,23,20]
["Hkg italiensk rajgræs pr ha",17,17,16,19,20,18,18,19,16,15]
["Hkg rødsvingel pr ha",12,14,16,16,13,15,23,17,14,0]
["Hkg sukkerroer pr ha",141,146,107,"",132,140,149,138,130,170]
["Hkg spisekartofler pr ha",353,325,306,304,289,297,335,339,292,298]
["Hkg læggekartofler pr ha",300,293,277,278,276,290,241,263,245,231]
["Hkg proceskartofler pr ha",405,368,343,380,400,371,385,374,368,380]
["Hkg stivelsekartofler pr ha",494,473,442,470,442,440,440,442,416,418]
["Hkg raps pr ha",44,45,35,43,31,43,43,53,39,33]
["Hkg rødkløver pr ha",3,0,0,0,0,49,2,4,10,2]
["Hkg spinatfrø pr ha",15,18,8,12,14,30,34,16,18,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.24,1.28,1.1000000000000001,1.06,1.21,1.23,1.4,1.59,1.41]
["Kr pr kg solgt maltbyg",1.23,1.35,1.35,1.19,1.1599999999999999,1.27,1.33,1.53,1.61,1.6]
["Kr pr kg solgt hvede",1.24,1.26,1.22,1.1200000000000001,1.06,1.17,1.25,1.52,1.54,1.38]
["Kr pr kg solgt rug",1.1499999999999999,1.1399999999999999,1.21]
["Kr pr kg solgt havre",1.1599999999999999,1.23,1.2,1.04,1.02,1.0900000000000001,1.1100000000000001,1.23,0,0]
["Kr pr kg solgt kernemajs",0.5,0.47,0.55000000000000004]
["Kr pr kg solgt raps",2.79,2.71,2.65,2.7,2.67,2.6,2.54,2.94,3.35,3.03]
["Kr pr kg solgt fabriksroer",1.3,1.1499999999999999,1.18,1.1200000000000001,1.44,1.41,1.74,1.68,1.53,1.62]
["Kr pr kg solgt spisekartofler",1.85,2.12,1.67,1.92,2.11,1.85,1.65,1.81,1.49,1.62]
["Kr pr kg solgt industrikartofler",0.77,0.85,0.8,0.78,0.79,0.69,0.67,0.68,0.62,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.43,0.43,0.45,0.44,0.44,0.43,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",63.4,61,57.1,55.7,55.7,49.8,47.8,48.9,47.6,45.5]
["Antal årsopdræt",57,55,51,51,52,48,47,46,44,42]
["Stk årsopdræt pr årsko",0.91,0.9,0.89,0.91,0.94,0.97,0.98,0.94,0.93,0.92]
["Udskiftningsprocent",35,35,37,36,39,39,43,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,951,418722,416008,397534,380572]
["Kg EK mælk i alt",678817,652557,593279,572935,563131,498920,461679,452102,428713,402567]
["Kg EK mælk pr ko",10712,10699,10391,10283,10115,10016,9660,9245,9002,8847]
["Gennemsnitlig fedtprc.",4.37,4.4000000000000004,4.32,4.3099999999999996,4.38,4.29,4.28,4.32,0,0]
["Gennemsnitlig proteinprc.",3.65,3.65,3.6,3.6,3.56,3.53,3.52,3.51,0,0]
["Gennemsnitlig celletal",182,186,184,179,445,173,182,197,0,0]
["Kr. pr. kg ekm",2.62,2.59,2.65,2.75,2.16,2.27,2.9,2.89,2.5299999999999998,2.62]
["Pct. jerseybesætninger",3,3,3,3,3,3,3,3,3,3]
[null,null,null,null,""]
["Kr pr solgt ko",5840,5888,6143,5708,5363,5364,5202,5867,5754,4929]
["Kr pr solgt kvie levebrug",8652,8868,7720,6852,5843,6461,4909,3764,4098,3722]
["Kr pr købt kvie",4482,3898,4581,4527,5624,5847,6012,5805,6001,5641]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.62,0.61,0.61,0.62,0.65,0.69,0.74,0.72,0.7,0.71]
[null,null,null,null,""]
["Pct. rørmalkning",4,5,5,5,5,6,6,7,8,8]
["Pct. karruselmalkning",2,2,2,2,2,2,2,2,2,2]
["Pct. robotmalkning",8,8,8,7,7,7,7,7,7,7]
["Pct. malkestald sildeben",13,13,13,13,13,13,13,13,12,12]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",1.9,1.8,1.5,1.9,2,1.6,1.7,1.8,1.7,1.8]
[null,null,null,null,""]
["Antal slagtekalve produceret",20,20,28,21,18,16,15,16,19,19]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",234,223,207,226,214,213,215,210,0,0]
["Pris pr solgt slagtekalv",5406,5321,5530,4581,5516,5756,5765,5615,5654,5396]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",132.6,122.4,115.4,109.6,107.7,101.1,96.7,91.1,90.1,95.1]
["Antal fravænnede grise pr årsso",33.9,32.700000000000003,33.299999999999997,32.5,31.7,31.2,30.7,29.9,29.4,28.8]
["Antal fravænnede grise produceret",4492,3998,3846,3563,3412,3159,2964,2721,2649,2741]
["Gennemsnitsvægt solgte 7 kg's grise",9,8.5,7.5,7.9,7.1,7.5,7.5,7.3,7.3,7.6]
["Stk 7 kg's grise solgt",616,685,604,482,540,640,514,490,540,639]
["Gennemsnitspris solgte 7 kg's grise",309,289,217,299,256,224,251,264,266,234]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",32.700000000000003,29.8,31.4,32.799999999999997,31.7,30.4,29.9,28.6,0,0]
["Antal smågrise produceret",4340,3642,3628,3590,3416,3077,2891,2605,0,0]
["Stk 7 kg's grise købt",497,357,449,538,542,501,499,453,439,435]
["Kr pr købt 7 kg's gris",314,289,218,274,249,224,256,271,276,238]
["Antal smågrise solgt",2970,2553,2579,2450,2244,1960,1907,1703,1515,1428]
["Vægt 30 kg's grise solgt",31,30,29,28,29,30,28,28,29,29]
["Kr pr solgt 30 kg's gris",472,475,363,473,406,351,409,434,430,361]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",2304,1995,2050,1888,2014,1842,1821,1748,1757,1962]
["Antal egne producerede polte, stk",44,27]
["Stk 30 kg's grise købt",1302,1093,1176,971,1056,963,973,941,898,1002]
["Kr 30 kg's grise købt",493,477,371,454,408,365,408,433,429,379]
["Stk slagtesvin solgt",2218,1922,2003,1834,1974,1798,1757,1685,1690,1923]
["Antal sopolte købt",-45,-38,-33,-30,-32,-33,-31,-27,-25,-27]
["Vægt solgte slagtesvin",26,24,23,21,22,21,22,22,24,26]
["Pris pr solgt slagtesvin",1199,1083,829,987,903,854,935,999,987,887]
["Antal sopolte solgt",107,47,52,47,43,21,29,35,34,20]
["Pris pr solgt sopolt",1342,1585,929,1321,1248,1276,1471,1540,1583,1472]
["Pris pr købt sopolt",1966,1891,1570,1742,1625,1587,1760,1844,1851,1697]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",405,486,453,424,462,666,471,593,524,310]
["Antal hønepladser",67,62,278,40,60,138,79,0,0,0]
["Antal producerede slagtekyllinger",23602,15664,17989,16628,15247,14427,13946,13738,9409,9360]
["Kg æg solgt",29576,34421,49629,35933,37171,56345,37782,39890,65257,33789]
["Antal slagtekyllinger solgt",23159,15390,17672,16341,15106,14123,13580,13644,9498,9467]
["Kg. slagtekylling solgt",32757,16235,11753,13267,12711,3333,2740,1789,2545,1101]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,2,2,1,2,1]
["Pct. frilandshøns",0,0,0,0,0,1,0,1,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",199,315,359,328,337,324,317,284,259,217]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,2]
["Antal minkskind produceret pr tæve",5.9,5.2,5.0999999999999996,5.2,5.2,5.9,5.2,5.3,5,5.2]
["Antal minkskind solgt",701,1614,1671,1567,1715,1590,1547,1248,1242,1023]
["Kr. pr. solgt minkskind",157,201,219,262,240,384,323,615,510,409]
["Antal mink avlsdyr tæver, primo",215,358,434,400,426,397,413,373,320,278]
["Antal mink avlsdyr tæver, ultimo",0,338,353,404,423,421,428,403,350,291]
["Antal minkskind, primo",1195,1735,1706,1464,1595,1472,1443,1146,1069,911]
["Antal minkskind, ultimo",1850,1753,1966,1564,1595,1548,1561,1343,1126,978]
["Antal mink avlsdyr hanner, primo",32,52,62]
["Antal mink avlsdyr hanner, ultimo",0,52,51]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",837040,719629,549481,618009,321545,532320,522065,498545,689188,486764]
["Korn IO",331392,294009,264976,266954,334660,260054,271816,311263,299578,295601]
["Frøafgrøder",141440,143044,97775,85060,54515,63286,68046,75684,52645,38437]
["Handelsroer",55671,42756,40545,39616,44169,34658,64769,65525,53880,52775]
["Kartofler",324673,290385,265112,195427,197265,163123,177965,156709,146031,133883]
["Raps",160985,168821,97247,158296,91239,137324,116369,127299,103011,93935]
["Ærter m.v.",17064,8426,6749,10382,5846,4906,3686,3731,2471,3816]
["Andre industriafgrøder",14210,17575,983,16782,1487,17600,17102,13773,2528,2376]
["Gartneriafgrøder",58953,81762,129435,105307,107147,91452,105257,85086,69263,76154]
["Grovfoder excl. IO",35752,31453,26410,27823,-24848,-172,46855,29923,-947,22042]
["Grovfoder IO",413503,387971,301350,326957,398209,308090,315768,289499,298352,241155]
["Energiafgrøder m.v.",19631,12102,8209,8234,6175,4319,5825,7502,6142,2681]
["Bruttoudbytte Planteavl incl. IO",2410313,2197933,1788271,1858847,1537409,1616961,1715523,1664539,1722144,1449620]
[null,null,null,null,""]
["Mælkesalg",1667044,1588451,1486413,1530083,1185960,1115316,1321901,1276914,1060676,1034895]
["Økologi- og markedstillæg",663,593,761,1866,896,574,1742,1044,1023,635]
["Kvalitetstillæg",48286,43140,37709,41655,30671,30463,33996,31056,23039,22810]
["Non-GM tillæg",13744,11569,7428]
["Kvalitetsprogramtillæg (Arlagården)",45414,43182,37988,"",-947,-13050,-17712,-3986,-267,-4232]
["Sæsonregulering",143,540,170,41,0,3,1,127,199,96]
["Køer salg",104914,106015,107419,101147,99116,87901,101014,101857,95142,77189]
["Slagtekalve salg",111295,104999,147985,116497,98788,92173,87027,91764,110164,102407]
["Spædkalve salg",19798,21990,23343,24818,23335,18788,14050,12344,11763,11355]
["Kvier levebrug salg",14591,14242,10111,8583,4204,5209,4786,2885,2279,1680]
["Kvier køb",-8298,-6662,-8933,-11125,-11177,-9151,-9782,-11120,-12364,-14841]
["Tilvækst køer og opdræt",25983,11036,5782,35627,19953,50608,-23926,-4986,33624,26103]
["Tilvækst kalve",-3582,555,-152,5122,2759,4548,-2749,-3807,7147,1440]
["Kvæg, tilskud",21226,15291,20503,16541,14285,11026,6392]
["Kvæg andet",9927,20100,5299,3184,1421,2975,11622,15528,15905,19268]
["Bruttoudbytte Kvæg",2071148,1975041,1881827,1876789,1469266,1397383,1528362,1509620,1348331,1278805]
[null,null,null,null,""]
["Sopolte salg",144200,74638,48389,61910,54173,26612,42005,54480,53336,30050]
["7 kg's grise salg",190504,198242,131166,144036,138209,143537,129054,129561,143595,149201]
["Smågrise salg",1403080,1212179,937064,1159493,911240,688613,780350,739775,651419,515080]
["Salgtesvin salg",2648829,2075924,1654694,1805225,1766690,1531778,1638413,1677273,1663546,1701064]
["7 kg's grise køb",-156273,-103331,-97630,-147487,-135202,-112171,-127926,-122858,-121326,-103511]
["30 kg's grise køb",-641209,-521511,-436053,-440525,-430949,-351536,-396683,-407135,-384853,-379742]
["Soplte køb",-88691,-71740,-51694,-53025,-51552,-52569,-54303,-49979,-46052,-45549]
["Tilvækst salgtesvin",-50451,144361,-29065,-19828,39243,-6450,-35355,-1626,27125,32925]
["Tilvækst smågrise",-93453,131612,-24791,-17245,44007,-8610,-18093,12740,13087,27373]
["Tilvækst øvrige svin",-34067,59495,-10662,-8825,84726,-23506,-48610,20836,24227,42956]
["Svin andet",130642,116597,80097,80605,69215,56588,64457,71658,74148,60832]
["Bruttoudbytte Svin",3453110,3316466,2201515,2564336,2489800,1892287,1973307,2124724,2098252,2030680]
[null,null,null,null,""]
["Æg salg",90270,102960,105428,96705,97874,133481,104666,129414,106998,57446]
["Høns indkøb",-15441,-20015,-25192,-21099,-20105,-29720,-23630,-26033,-23682,-11239]
["Slagtekyllinger salg",320766,214011,244508,221850,204026,195468,191672,207408,138349,129873]
["Fjerkræ andet",-52071,-26449,-23816,-34510,-31956,-16395,-26970,-25561,-11387,-14474]
[null,null,null,null,""]
["Minkskind salg",109709,324362,365978,410112,411636,609749,499174,767337,633345,417910]
["Mink i øvrigt salg",4435,11450,14414,26960,46511,48804,33746,59683,33536,21602]
["Pelsdyr andet",132114,-37904,-27309,14562,-19811,-43135,8777,-12683,43048,51990]
[null,null,null,null,""]
["Får",474,354,768,531,554,3153,512,376,826,896]
["Husdyr i øvrigt",1525,1624,1902,1040,1563,1555,1100,763,412,761]
["Bruttoudbytte andre husdyr",591782,570393,656681,716150,690292,902960,789047,1100704,921445,654765]
[null,null,null,null,""]
["Maskinstationsindtægter",146324,152167,160048,182211,166928,158361,144706,116017,117799,139029]
["Skovindtægter",9209,11323,11784,9915,7775,9228,0]
["Andre landbrugsindtægter",268053,183805,185434,240140,172612,140931,165777,154247,135728,150217]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",8949940,8407128,6885559,7448387,6534083,6118112,6316723,6669850,6343699,5703116]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",81,118,353,690,275,254,318,282,274,236]
["Tilskud miljøforanstaltninger, MVJ",19067,6499,8265,3346,1519,1391,2255,2349,2472,3340]
["Lejeindtægter",99053,88351,77391,91795,69972,57037,55072,52330,50250,46598]
["Andre landbrugsindtægter, pasningsaftale",6873,9306,9663,12874,11089,5649,7694,6148,5047,4866]
["Andre landbrugsindtægter, videresalg",18479,19378,15935,17873,16983,10261,7484,5904,6130,5311]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6903,8077,9039,6982,6153,7009,6908,5942,6765,4768]
["Andre landbrugsindtægter, sten grus m.v.",2419,1446,916,1843,913,1255,1257,1275,782,856]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-20,-44,-492,182,79,-45]
["Andre landbrugsindtægter, udbet. kapitalfond",2021,2084,8715,1657,6628,5166,21390,16339,17966,13088]
["Andre landbrugsindtægter, pelsning for andre",360,5495,7022,7593,6196,3972,4706,3794,5485,6828]
["Andre landbrugsindtægter, sygedagpenge",4099,3396,3768,3608,3873,3552,3480,3240,3828,3800]
["Andre landbrugsindtægter, øvrige",104315,33511,36706,57139,56806,54657,55706,56464,36649,82501]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-172567,-151460,-139815,-128471,-130391,-119782,-130510,-128258,-114684,-110188]
["Gødning",-208254,-188707,-159852,-162487,-172284,-154085,-144645,-149902,-132740,-114589]
["Planteværn",-198077,-172708,-142801,-158617,-143045,-133321,-126947,-116478,-106926,-98226]
["Diverse. vedr. planteavl",-79663,-86035,-101571,-119183,-96406,-87259,-89836,-75637,-73816,-72449]
["Produktionsrådg. planteavl",-35045,-30578,-2299,-2898,-2356,-3627,0]
["Stykomkostninger Mark",-693606,-629488,-546338,-571656,-542127,-494447,-491937,-470276,-428166,-395452]
["Foderkorn excl. IO",-308093,-324249,-303897,-237149,-163801,-215849,-210817,-254037,-239668,-210766]
["Foderkorn IO",-331392,-294009,-264976,-266954,-334660,-260054,-271816]
["Indkøbt kraftfoder",-614290,-558415,-528795,-510494,-519110,-469972,-440102,-461744,-392325,-358420]
["Indkøbt tilskudsfoder",-143928,-118978,-115750,-110734,-117348,-119554,-125304,-120930,-107969,-104401]
["Indkøbt smågrise blanding",-17893,-14057,-19406,-17057,-16751,-10473,-11438,-11751,-11566,-12867]
["Indkøbt færdigblanding",-588800,-520287,-511706,-453610,-459577,-430723,-470060,-499082,-469305,-467355]
["Indkøbt fjerkræfoder",-195736,-140805,-155329,-153094,-142204,-162462,-138523,-160523,-116811,-90861]
["Indkøbt pelsdyrfoder",-102010,-191770,-225854,-210750,-218092,-220384,-217241,-208367,-155799,-117255]
["Indkøbt mælkeprodukter",-42011,-31574,-28230,-24118,-19356,-16157,-14667,-16362,-16351,-15114]
["Indkøbt hjælpeprodukter",-160618,-134029,-127333,-124932,-123393,-112618,-100730,-94196,-90571,-86512]
["Andet indkøbt kraftfoder",-23767,-41309,-30442,-25127,-28408,-22783,-29317,-44563,-38486,-43818]
["Indkøbt grovfoder",-52880,-57022,-47804,-41869,-38595,-41741,-37745,-35264,-38432,-32508]
["Andet indkøbt foder",-80626,-69613,-69315,0,-55907,-50706,-53759,-55794,-51838,-47563]
["Eget grovfoder",-375304,-354483,-338742,-333665,-313545,-298612,-290235,-3621,20559,3637]
["Andet eget foder",-2178,-1047,-1759,-942,-580,0,0]
["Dyrlæge og medicin",-180507,-151948,-140356,-132057,-130736,-124655,-115215,-108158,-98323,-97003]
["Produktionsrådgivning",-39905,-22654,-22076,-21314,-21164,-20610,-19760,-20150,-19580,-18507]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-257844,-256386,-244079,-226230,-220311,-200608,-187524,-177223,-166304,-154298]
["Skovomkostninger",-6273,-5881,-4638,-4962,-7655,-3464,0]
["Diverse vedrørende andet",-399,-717,-461,-1048,-1070,30,-2775,-363,-3402,-2766]
["Stykomkostninger i alt incl. IO",-4202314,-3918721,-3727285,-3530872,-3474390,-3275843,-3228964,-3343165,-3022269,-2788583]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-128245,-126037,-124462,-114071,-99900,-104599,-129050,-127331,-129627,-122249]
["Energi",-115370,-117037,-135620,-121105,-128096,-115275,-122012,-126239,-118350,-119695]
["Maskinstation diverse",-168828,-156104,-143973,-138198,-129109,-123532,-125837,-122880,-124392,-115483]
["Maskinstation høst af korn og frø",-31551,-32970,-27994,-28954,-23933,-24535,-23033]
["Maskinstation - optagning",-5931,-5500,-4418,-4297,-3532,-2376,-2536,-2309,-2013,-1898]
["Maskinstation, husdyrgødning",-76328,-64133,-63559,-56057,-52888,-48215,-46385,-45651,-40670,-37121]
["Maskinstation, høst af grovfoder",-58173,-58740,-44165,-49728,-48685,-42635,-45820,-40871,-40471,-35937]
["Vedligehold bygninger, gårdsplads mv.",-75485,-60504,-51170,-56399,-46598,-44161,-47238,-47108,-42952,-38618]
["Vedligehold grundforbedring",-36375,-23148,-29305,-21951,-24211,-19830,-21321,-21451,-18993,-16470]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-526,-499,-383,-607,-530,-640,0]
["Vedligehold markredskaber",-177158,-147249,-133484,-131417,-118024,-108184,-109587,-104532,-91541,-84797]
["Vedligehold staldinventar",-153028,-131282,-116865,-111098,-97423,-88662,-87348,-83661,-74569,-71120]
["Vedligehold andet inventar",-33771,-38207,-43809,-50655,-53268,-57553,-58547,-63771,-64107,-64902]
["Investeringer over driften",-27707,-24824,-21610,-24558,-20214,-21718,-24089,-23919,-22501,-20966]
["Lønomkostninger",-778733,-715503,-682746,-639641,-592044,-553217,-531662,-473522,-413420,-391321]
["Ejendomsskat",-51638,-47760,-44564,-43137,-41817,-36731,-35419,-33175,-29330,-28583]
["Forsikringer",-103241,-95945,-91548,-88695,-84185,-79873,-78484,-72729,-67972,-65782]
["Diverse omkostninger",-136872,-133242,-125700,-120717,-115511,-111995,-160104,-113295,-107999,-106394]
["Økonomirådgivning",-30456,-25269,-26587,-24547,-23508,-21922,-19328,-61848,-59807,-55830]
["Regnskab",-54748,-51400,-50830,-50096,-48822,-46005,0]
["Kontante kapacitetsomkostninger ialt",-2244162,-2055352,-1962790,-1875929,-1752298,-1651658,-1667800,-1585899,-1471301,-1397412]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-290597,-284066,-272314,-263865,-265375,-246860,-239085,-220483,-210910,-205703]
["Afskrivninger beboelse, landbrug",-29980,-27286,-25618,-24723,-22306,0,0]
["Afskrivninger grundforbedring",-8105,-8023,-7592,-7972,-7790,-6971,-6901,-6662,-6068,-5730]
["Afskrivninger stamplanter",-270,-245,-244,-164,-229,0,0]
["Afskrivninger markredskaber",-256940,-225655,-215897,-224975,-212329,-206743,-205520,-188954,-172385,-168454]
["Afskrivninger staldinventar",-167956,-170224,-169080,-165181,-169741,-160904,-159256,-156212,-146570,-140253]
["Afskrivninger specialinventar",-6106,-8260,-6765,-7994,-7142,-6958,-5944,-5219,-4470,-4833]
["Afskrivninger bl. driftsmidler mv.",-14921,-13004,-12192,-11963,-11741,-11743,-11914,-10820,-10695,-10439]
["Afskrivninger i alt",-774874,-736764,-709703,-706838,-696654,-640179,-628621,-588351,-551098,-535413]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-9597,-6392,-10307,-12218,-10750,-9967,-7794,-12732,-6184,-5694]
["Nedskrivninger, beboelse",-2672,-3209,-4331,-5151,-3965,-6010,-7094]
["Nedskrivninger, grundforbedringer",-20,-163,-1924,-106,115,-3578,-1547,-378,-174,-22]
["Nedskrivninger stamplanter",0,-2,-286,0,-7,0,0]
["Nedskrivninger, markredskaber",-3622,-2190,-2459,-4544,-2025,-3624,-1606,-5508,-1757,-870]
["Nedskrivninger, staldinventar",-2057,-2337,-1762,-4506,-3773,-4144,-2245,-3536,-1679,-1602]
["Nedskrivninger, andet inventar",-309,-418,-318,-1240,-393,-378,-245,-1130,-967,-11]
["Nedskrivninger, blandede driftsmidler",-44,-78,-10,1377,-74,-48,-99,-113,-161,-35]
["Nedskrivninger i alt",-18321,-14789,-21399,-26387,-20871,-21740,-13536,-23398,-10922,-8233]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-6582,-3730,250,-4361,-2942,-2736,-2062,1789,-501,-1650]
["Tab/gevinst, beboelse",-5917,-11688,-3944,-3590,-5328,-5859,-3449]
["Tab/gevinst, grundforbedringer",23,281,766,-3314,-593,4,344,-63,154,-20]
["Tab/gevinst, stamplanter",0,0,0,2,0,0,0]
["Tab/gevinst, markredskaber",31146,25584,20371,25201,27152,24197,27504,37191,22069,17322]
["Tab/gevinst, staldinventar",4481,-2373,1414,-1809,683,647,528,1683,861,950]
["Tab/gevinst, andet inventar",1040,1422,1522,-705,687,16,241,1490,377,1305]
["Tab/gevinst, blandede driftsmidler mv.",-175,-744,-851,-648,-698,-774,-1567,-1484,-1092,-1047]
["Tab/gevinst i alt",24017,8753,19528,10776,18961,21354,24987,40606,21869,16861]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3013341,-2798152,-2674364,-2598378,-2450862,-2292223,-2284970,-2157042,-2011347,-1924353]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",9084,12620,9174,9887,8496,10741,7557,7624,4986,4445]
["Forpagtningsindtægter",81089,88484,82845,70758,64456,47973,46127,36206,37142,30682]
["Forpagtningsudgifter",-416619,-350479,-327620,-331977,-293697,-292858,-293153,-272356,-251251,-240066]
["Renteindtægter",22177,11983,15441,15785,14033,14593,21149,20984,21992,23517]
["Aktieindkomst",6909,11015,10516,10259,7790,13039,4610,3961,4333,3298]
["Renteudgifter, realkredit dkr, fast",-33623,-46761,-41803,-39572,-39470,-38035,-39057,-44505,-54550,-64217]
["Bidrag, realkredit dkr, fast",-25738,-23723,-20897,-16852,-15574,-12228,-9453]
["Renteudgifter, realkredit dkr, variabel",3616,2047,-11867,-38113,-39300,-43142,-47748,-72773,-90155,-85209]
["Bidrag, realkredit dkr, variabel",-156427,-144667,-137769,-111244,-96581,-74394,-53447]
["Renteudgifter, realkredit fr. valuta, fast",-10,-74,-8,-223,-199,-277,-454,-622,-1193,-1958]
["Bidrag, realkredit fr. valuta, fast",-40,-78,-174,-81,-175,-180,-377]
["Renteudgifter, realkredit fr.valuta, variabel",-740,-3090,-4967,-11623,-19532,-30343,-57390,-127841,-200527,-237876]
["Bidrag, realkredit fr. valuta, variabel",-19069,-21829,-29776,-51300,-61827,-63196,-76337]
["Renteudgifter, anden realkreditgæld",-3217,-3767,-825,-1188,-453,-145,-93,-35,-327,-377]
["Renteudgifter, pengeinstitut",-114562,-114339,-120081,-119672,-125242,-116483,-123309,-121616,-111339,-83055]
["Renteudgifter, kassekredit",-64858,-82202,-85461,-87133,-102625,-95377,-95601,-100229,-103738,-90280]
["Renteudgifter, udlandslån",-14908,-19435,-25556,-34019,-41522,-44100,-51448,-57997,-71327,-81593]
["Renteudgifter, prioritetsomkostninger",-36194,-35117,-24926,-30039,-24375,-27292,-26461,-17975,-20516,-18508]
["Renteudgifter, ansvarlige lån",-379,-256,-376]
["Renteudgifter, finansiel leasing",-10045,-8591,-8563]
["Renteudgifter, øvrig gæld",-22036,-19614,-23414,-32969,-34419,-30740,-34413,-61917,-30637,-27846]
["Realiseret gevinst gæld",21386,6461,3783,12157,10705,10128,16173,15410,6767,11443]
["Realiseret tab gæld",-20254,-27710,-14713,-21296,-12112,-31000,-27277,-10340,-17024,-18971]
["Realiseret gevinst værdipapirer",26423,27690,22626,37563,30036,37071,31463,37134,32442,64855]
["Realiseret tab værdipapirer",-50983,-49370,-56669,-77621,-81621,-80749,-84947,-98014,-89501,-164705]
["Finansiering i alt",-819019,-790803,-791079,-848514,-853208,-846994,-893886,-864902,-934422,-976420]
["Heraf renteudgift henført privat",-31432,-33407,-34949,-40051,-40300,-49155,-52534,-47989,-56411,-58452]
["Heraf rentendtægt henført privat",10767,12964,12969,12631,10093,15482,8000,7764,8355,7782]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",23093418,22265542,20912367,20592666,19840786,18013912,17837521,17316744,16856157,17637558]
["Driftsbygninger",4776505,4741894,4674208,4757095,4856322,4432993,4450508,4379327,4304274,4368645]
["Fast ejendom, i øvrigt",1508752,1448111,1384713,1436720,1436313,1478153,1456237,1497066,1448690,1332668]
["Stamplanter",2300,1608,1697,1129,1358,0,0]
["Betalingsrettigheder",30348,35915,39480,44039,60997,0,0,90044,86726,120125]
["Mælkekvote",0,0,0,0,0,3798,154090,280058,376772,752259]
["Andre immaterielle aktiver",22451,23066,14295,13171,25863,22043,21158,24010,25508,27930]
["Inventar markbrug",1927638,1721464,1660122,1682874,1594823,1533613,1520021,1335338,1230973,1230808]
["Inventar husdyrbrug",1106228,1096320,1103864,1092190,1184564,1135538,1149702,1127316,1113917,1144110]
["Inventar andet",47895,62518,56035,66574,68112,61799,52878,52679,39879,56786]
["Kvæg",689460,680876,656479,613668,605482,520721,538277,559386,521877,487179]
["Svin",1306832,839956,864127,891125,744418,719345,813933,773519,716495,645422]
["Fjerkræ",33996,32092,31267,30195,25877,35607,25604,34049,20994,14522]
["Pelsdyr",321878,522770,585145,511007,551590,549999,514622,479474,373444,279639]
["Får",761,794,1265,910,763,4176,961,743,1334,1152]
["Andre husdyr",4337,5337,4883,3668,3750,3588,3171,4058,3551,3475]
["Beholdninger egen avl",991776,804043,838112,781382,781582,712509,752225,755127,613173,629071]
["Beholdninger indkøbt foder",144094,127529,129598,119786,144893,149988,138055,138535,107052,108340]
["Jordbeholdninger",90726,79306,88022,87441,66685,78227,70984,53306,47790,45942]
["Andre beholdninger",192333,164903,155906,139048,126966,119248,133074,121096,104365,85935]
["Igangværende arbejde",1348,111,150,62,18,203,54,232,0,0]
["Tilgodehavende",1465700,1415348,1372494,1332490,1257980,1263932,1284583,1178412,1075200,992808]
["Mellemregning I/S-interessenter",94526,84353,125228,128160,156254,147236,120603,112336,94407,75315]
["Andel I/S",67366,82079,80485,61029,53121,40503,30640,26198,27149,23075]
["Finansielle kontrakter og værdipapirer",2050878,1594765,1521197,1391563,10577,11164,7883,7550,11256,22451]
["Andelskapital",518374,566189,522005,476942,442021,355727,313801,261230,232607,208042]
["Leveringsrettigheder",134019,117239,101498,17,0,0,0]
["Kassekredit (positiv)",327844,168052,206680,183466,176871,186856,166506]
["Landbrugsaktiver ialt",38911043,37097467,35622096,35057757,34217987,31649478,31644989,30084258,29014455,29991069]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",694177,694035,672416,698845,651747,683983,667191,525565,539351,516513]
["Beboelse",1025684,1066100,1056108,1040986,1071937,1063324,1060608,1062150,1021484,1019503]
["Private aktiver",381382,422119,426449,407120,420170,241992,228974,164377,159330,161807]
["Immaterielle anlægsaktiver",72,150,598,675,2188,2179,1702,2502,3358,3411]
["Øvrige materielle anlægsaktiver",144343,141800,149198,176404,194819,178922,174258,197674,153910,167782]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",38937,29926,30267,12609,15829,44824,48980,37396,42816,37332]
["Aktier mv",713289,633824,614965,592944,614083,573254,486168,479035,434804,463028]
["Obligationer mv",579334,182322,199054,159456,161413,138507,142922,141456,136558,185472]
["Pantebreve",91065,85140,71707,87903,67807,86590,87447,75134,91831,80654]
["Indlån mv.",421801,313011,365020,285013,297184,315080,268426,445046,379362,367634]
[null,null,null,null,""]
["Aktiver ialt primo",43005788,40665895,39207878,38583112,37766898,34943999,34764639,33828580,32487411,33329457]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-88575,-90652,-58819]
["Fast forrentet Dkr",-2837326,-2612582,-2195478,-1861701,-1764593,-1358438,-1190461,-1112091,-1234792,-1301157]
["Variabelt forrentet Dkr",-15379313,-14325833,-13261069,-11142644,-9725180,-7763816,-5843554,-4718386,-3845362,-3246285]
["Fast forrentet fremmed valuta",-13255,-39067,-28219,-27996,-33909,-43709,-58816,-72906,-74333,-86471]
["Variabelt forrentet fremmed valuta",-2036685,-2472618,-3120972,-5544614,-6687753,-7213850,-9262807,-10106165,-10512340,-10933972]
["Diverse realkreditlån",45399,38550,151279,"",52079,37539,36639,28414,31122,24812]
["Realkreditinstitut gæld ialt primo",-20221180,-19411549,-18454458,-18461020,-18159356,-16342275,-16318999,-15981134,-15635706,-15543073]
["Variabelt forrentet Dkr",-2648719,-2677114,-2555455,-2600614,-2644905,-2305657,-2211695,-2121967,-1710150,-1222014]
["Fast forrentet Fremmed valuta",-22713,-24473,-37729,-65029,-75442,-65622,-93571,-116370,-136253,-156387]
["Variabelt forrentet fremmed valuta",-322457,-389382,-555269,-663588,-802889,-799354,-853391,-955927,-1233376,-1554734]
["Pante- og gældsbreve",-248694,-213048,-209941,-183437,-174579,-156192,-143476,-121408,-113136,-117126]
["Anden langfristet gæld",-394983,-313152,-282700,-345138,-339068,10093,0,-16568,-13060,-10890]
["Leasingforpligtelser",-410139,-330212,-281811,-278094,-259171,-231923,-230832,-209325,-194554,-170878]
["Mellemregning interessenter",-194392,-129447,-162970,-173353,-147587,-128865,-117575,-90932,-75744,-68059]
["Moms",-177064,-91493,-121371,-106114,-82862,-77450,-79199,-77458,-101231,-87539]
["Leverandørgæld",-1465964,-1228433,-1503550,"",-1150518,-1339051,-1321116,-1198982,-1064712,-939931]
["Anden gæld, finansielle kontrakter",-251526,-238727,-248375,-301700,-333244,-360501,-282065,-410366,-380725,-328955]
["Kassekredit",-1180440,-1543588,-1392775,-1607184,-1612480,-1438145,-1436833,-1350920,-1393580,-1230242]
["Gæld uden for landbruget",-23934,-38437,-30385,-19166,-20123,-24217,-33525,-41003,-40663,-53721]
["Gæld i alt",-27643804,-26719708,-25895607,-26217673,-25802223,-23296815,-23144031,-22692360,-22092890,-21483548]
["Hensættelser (negative)",-4588000,-4258116,-4031384,-3853179,-3709591,-3204950,-3205882,-2981617,-2731351,-3045452]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",23739129,22838198,21386353,21124539,20418046,18504413,18548936,17801322,17179040,17185304]
["Driftsbygninger",4755654,4642669,4611401,4738020,4804959,4437733,4466382,4412922,4344159,4388002]
["Fast ejendom, i øvrigt",1560211,1464696,1406032,1448566,1416509,1509220,1502696,1592371,1489922,1386393]
["Stamplanter",2203,1562,1558,1190,1328,0,0]
["Betalingsrettigheder",25069,30551,33887,38506,45137,58155,70984,88988,89063,85464]
["Mælkekvote",21,20,56,50,33,576,3685,156320,280512,373050]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",23963,23333,16516,13324,15489,22015,20372,25020,24371,28056]
["Inventar markbrug",2068324,1791680,1664937,1736859,1611599,1557488,1571800,1460816,1295479,1290385]
["Inventar husdyrbrug",1115582,1077783,1076002,"",1127619,1102236,1119873,1137849,1113615,1118466]
["Inventar andet",52574,63138,54729,71940,68433,63892,54855,44419,50672,53133]
["Kvæg",711862,692466,662110,654417,628195,575877,511602,550594,562648,514722]
["Svin",1128861,1175425,799610,845228,912395,680779,711875,805469,780935,748675]
["Fjerkræ",35274,28905,35671,29520,29177,36408,26713,31704,26005,16846]
["Pelsdyr",449588,490512,572742,537256,558877,532457,562749,499832,450259,346931]
["Får",837,739,1333,1004,911,3918,945,709,1361,1415]
["Andre husdyr",4456,5162,4939,3598,3819,3675,2971,4306,3291,3082]
["Beholdninger egen avl",1074869,912894,757668,860454,745366,749441,756133,745847,724323,621241]
["Beholdninger indkøbt foder",158820,142893,132139,125810,129366,148180,134948,137971,141643,106307]
["Jordbeholdninger",92644,77804,105500,82221,70413,81790,75818,56504,52190,46563]
["Andre beholdninger",192823,174790,162707,155784,126926,123230,124302,126015,115667,103520]
["Igangværende arbejde",87,94,99,105,36,618,24,61,185,3]
["Tilgodehavende",1401217,1342101,1319607,1350783,1197710,1073652,1172318,1106086,1062695,918164]
["Mellemregning I/S interessenter",70862,75042,129650,128587,147338,167000,140725]
["Andel I/S",65145,84876,78749,62119,58215,44067,23635,38605,31315,11266]
["Finansielle kontrakter",7094,11993,8185,13237,11383,11970,12481,6423,7319,11475]
["Andelskapital",567683,585479,553894,517653,502019,405446,354529,299761,260792,249232]
["Leveringsrettigheder",156163,133745,120812,0,73053,47258,35495,0,0,0]
["Kassekredit (positiv)",387002,291523,171320,213667,173612,176985,179647]
["Landbrugsaktiver ialt",39848017,38160075,35868203,35905830,34877964,32118477,32186495,30746446,29781799,29451760]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",616754,668112,606170,662624,620928,639885,621875,559198,566639,537896]
["Beboelse",1028159,1080887,1066588,1050117,1083679,1077443,1076175,1067407,1056458,1034203]
["Private aktiver",417903,437118,440369,422542,411344,237687,228118,168370,162958,160616]
["Immaterielle anlægsaktiver udenfor landbrug",96,119,509,483,1834,2020,1582,2235,3169,3124]
["Påbegyndte investeringer udenfor landbrug",1832,176,608,2137,1171,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",174087,160523,173407,176555,188377,221819,227932,256537,199065,207374]
["Øvrige aktiver, udenfor landbrug",102796,68552,76269,62412,56770,72297,75955,62428,64551,50716]
[null,null,null,null,""]
["Aktier mv",780120,718453,593635,665566,625342,613887,527539,583584,485479,426682]
["Obligationer mv",639796,203003,194273,180675,168528,143212,146172,147478,134551,167782]
["Pantebreve",142281,71911,67704,93088,73729,85456,89980,84242,71375,84964]
["Indlån mv.",767981,642110,500998,582557,289944,272146,311918,440993,427011,403766]
["Hensættelse (positive)",75909,82400,98315,98295,131632,144308,147827,140886,159965,156204]
[null,null,null,null,""]
["Aktiver ialt ultimo",44208728,42001915,39515728,39687077,38530070,35628636,35641568,34787313,33549462,32953577]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-82735,-89345,-74204]
["Fast forrentet Dkr",-3056328,-2862408,-2376456,-2143267,-1944384,-1547278,-1411578,-1141747,-1154989,-1193380]
["Variabelt forrentet Dkr",-15703997,-14891068,-13889828,-13533601,-11005020,-8972246,-7776017,-5829475,-4702912,-3869157]
["Fast forrentet fremmed valuta",-11455,-35790,-26178,-16637,-29590,-39563,-39356,-61285,-72295,-85067]
["Variabelt forrentet fremmed valuta",-1723818,-1973735,-2511468,-3222183,-5646534,-6198447,-7486150,-9280634,-10129743,-10730273]
["Diverse realkreditlån",50032,47286,165351,"",111047,43918,38406,37319,37165,27172]
["Realkreditinstitut gæld ialt, ultimo",-20445565,-19715715,-18638579,-18762009,-18514481,-16713615,-16674694,-16275822,-16022774,-15850704]
["Variabelt forrentet Dkr",-2441002,-2584684,-2641248,-2667853,-2791726,-2477969,-2349163,-2397599,-2090958,-1712750]
["Fast forrentet Fremmed valuta",-14944,-24746,-23084,-62414,-63003,-67239,-74749,-106032,-113459,-120004]
["Variabelt forrentet Fremmed valuta",-239467,-320530,-477780,-542822,-742841,-714067,-777762,-835883,-965147,-1233501]
["Pante- og gældsbreve",-236571,-202401,-202934,-187584,-173238,-159287,-153637,-135614,-112465,-117313]
["Anden langfristet gæld",-404987,-340357,-275290,-334690,-372457,-38428,-27391,-21849,-13660,-8721]
["Leasingforpligtigelser",-455974,-371439,-308521,-306226,-271441,-243646,-239003,-218946,-213468,-201664]
["Mellemregning I/S-interessenter",-214766,-148077,-165798,-194853,-157576,-131352,-126486,119781,103680,79754]
["Moms",-189767,-170879,-93818,-128098,-106190,-79105,-80722,-78090,-75885,-76304]
["Leverandørgæld",-1535118,-1449356,-1497008,-1514258,-1293940,-1342225,-1361830,-1312491,-1172792,-1028752]
["Anden gæld, finansielle kontrakter mv",-248243,-261538,-233219,-257119,-335507,-305018,-399047,-280394,-423996,-386724]
["Kassekredit",-1128812,-1257822,-1617717,-1427370,-1693245,-1583495,-1519408,-1444487,-1435261,-1367380]
["Gæld uden for landbruget",-25990,-33738,-24578,-22719,-18660,-23429,-29266,-23950,-46285,-54130]
["Gæld i alt ultimo",-27663940,-26970627,-26273780,-26493738,-26534304,-23878875,-23813159,-23227636,-22771886,-22231989]
["Hensættelser (negative)",-4826597,-4457211,-3961907,-3935896,-3699045,-3220303,-3196797,-3082365,-2767928,-2775529]
["Andre hensatte forpligtigelser",-4126,-7603,-13103,-15338,-13638,-19737,-15597,-4319,-1473,-508]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1992,1910]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",53,53,52,52,51,51,50,49,48,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",426,410,402,393,404,401,409]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,1,0,0,0,0]
["Økologisk jordbrug omlægningsår",1,0,4,6,7,11,8,9,7,6]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",610,615,614,612,616,617,617,612,616,618]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",105270,111318,111754,106826,102443,92560,88182,87058,81060,78035]
["Personlig indtjening, ægtefælle",207787,196886,181257,172555,166727,166422,164110,160975,158837,153965]
["Ejerløn",425651,446986,450124,447724,367724,347890,355076,369176,364037,0]

{"sheet":"1.6 Heltid øko","index":7,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:48:10 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 99999999999999999)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",367,392,382,409,337,327,339,362,388,391]
["Antal vejet",740,704.05,633.34,600.23,571.75,613,618.58000000000004,616.09,629.59,643.66999999999996]
["Kredsnummer",274,264,298,276,250,271,273,263,261,245]
["Ejendomsnummer",4048,3922,4131,4052,4282,4140,4297,4034,3976,3871]
["Landbrugsareal, ha",236,224,202,201,191,173,183,175,175,172]
["Årskøer",99,100,97,95,96,82,90,95,96,89]
["Årssøer",17,17,17,12,11,10,9,8,12,7]
["Antal slagtesvin produceret",235,220,280,229,208,208,188,183,160,166]
["Antal minktæver",0,27,32,46,15,0,7,19,9,16]
["Dyreenheder",201,199,197,188,171,153,166,164,166,155]
["Beregnet antal normtimer",5829,5734,5505,5365,5427,4790,5059,5066,5051,4634]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1808093,1949144,1569240,1755813,1911100,1336526,1460232,1441093,1391756,1296661]
["Bruttoudbytte Kvæg",3661990,3747943,3603796,3595131,3338362,2709678,3017077,2901721,2737442,2585480]
["Bruttoudbytte Svin",544926,516785,462899,496287,537745,436581,315329,289061,340244,255345]
["Bruttoudbytte andre husdyr",504089,580850,500710,771483,741468,700495,521457,497454,362793,306701]
["Skovindtægter",6041,4948,9592,2794,2290,2353,0]
["Maskinstationsindtægter",125294,124436,92699,94334,105866,102926,77250,66676,63136,69021]
["Andre landbrugsindtægter",406224,393206,368234,412567,324203,241578,208608,198429,200296,251240]
["Bruttoudbytte ialt",7056657,7317311,6607170,7128410,6961034,5530137,5599952,5394434,5095667,4764449]
[null,null,null,null,""]
["Stykomkostninger Mark",-263775,-273632,-254602,-248275,-300730,-205672,-202777,-211818,-191044,-186172]
["Korn inkl. IO",-363044,-417609,-407645,-374912,-376753,-316173,-366441,-2196110,-1980562,-1652973]
["Færdigblanding mv.",-1386077,-1495189,-1443575,-1389617,-1271646,-1025202,-1009812]
["Eget grovfoder inkl. IO",-809533,-793363,-787228,-752890,-755587,-664074,-706064]
["Øvrige stykomkostninger husdyr",-316712,-324586,-304779,-278454,-277171,-235495,-252987,-244496,-244468,-231549]
["Skovomkostninger",-4811,-2632,-4614,-18398,-8160,-5224,0]
["Stykomkostninger i alt",-3143952,-3307011,-3202443,-3062546,-2990047,-2451840,-2538080,-2652424,-2416074,-2070694]
[null,null,null,null,""]
["Dækningsbidrag",3912705,4010300,3404727,4065864,3970987,3078298,3061872,2742010,2679593,2693755]
[null,null,null,null,""]
["Energi og brændstof",-175791,-201350,-227534,-185034,-187711,-161607,-209064,-211575,-199980,-191584]
["Maskinstation",-489078,-474062,-431835,-407150,-521485,-330531,-344512,-334341,-344883,-330766]
["Vedligeholdelse",-416506,-397390,-397716,-379497,-389017,-307602,-323679,-296567,-287440,-276396]
["Investeringer over driften",-23333,-23116,-28455,-30740,-33596,-22440,-26514,-20777,-21038,-21249]
["Lønomkostninger",-633847,-670148,-618007,-559399,-532191,-412244,-410578,-398965,-352672,-327403]
["Ejendomsskat og forsikringer",-130655,-130742,-119798,-111045,-115963,-94282,-95350,-90604,-84264,-81738]
["Diverse omkostninger",-189452,-198667,-182146,-178889,-181299,-161560,-158869,-159479,-156775,-155858]
["Kontante kapacitetsomkostninger",-2058661,-2095475,-2005491,-1851754,-1961263,-1490266,-1568565,-1512307,-1447051,-1384993]
[null,null,null,null,""]
["Afskrivninger",-685854,-688720,-665496,-683379,-702552,-590185,-584266,-551861,-546705,-522588]
["Nedskrivninger",-12880,-8650,-10262,-5222,-14469,731,-1531,-6772,-4989,-11401]
["Tab/gevinst",25731,13481,18894,10402,20936,12557,25929,25085,11095,-5259]
["Kapacitetsomkostninger i alt",-2731664,-2779364,-2662355,-2529952,-2657348,-2067163,-2128434,-2045855,-1987650,-1924240]
[null,null,null,null,""]
["Resultat af primær drift",1181041,1230936,742372,1535912,1313639,1011134,933439,696155,691943,769515]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",535707,531894,509346,490921,482856,457004,529229,494832,502081,478514]
[null,null,null,null,""]
["Forpagtningsindtægt",69462,73510,90300,58351,100962,44400,23559,22571,24653,25106]
["Forpagtningsafgift",-493865,-440349,-382955,-386812,-337505,-285744,-300244,-289971,-283207,-256934]
["Renteindt, landbrug og fin.tilskud",20637,31685,29014,32122,39894,30087,33235,29142,28943,33112]
["Realiseret gevinst/tab finansaktiver",-29371,12914,-33309,-43001,-37067,-14120,-50729,-37879,-51969,-158110]
["Renteudgifter, landbrug",-464032,-528512,-563762,-560463,-592364,-536210,-547546,-572507,-634282,-668578]
["Finansomkostninger ialt, landbrug",-897169,-850753,-860712,-899803,-826079,-761588,-841724,-848643,-915862,-1025404]
[null,null,null,null,""]
["Driftsresultat",819579,912077,391006,1127030,970416,706551,620944,342603,278218,222625]
[null,null,null,null,""]
["Ejerløn",-434814,-446353,-441642,-456512,-330955,-325520,-363613,-380313,-365539,0]
["Korr. værdiændring stambes/foderbeh.",50274,7408,1300,-24131,-8497,42135,1860]
["Driftsresultat efter ejerløn mv.",435040,473133,-49336,646387,630964,423166,259191]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9992,-11343,-10975,-10069,-15091,-1580,-2548,-1151,-794,-894]
["Nedskrivning immaterielle aktiver",-1322,-21091,-3093,-10039,-12461,-10671,-255588,-219211,-170930,-384628]
["Gevinst/tab immaterielle aktiver",3933,17958,2862,48599,-21702,13854,3701,-731,2955,52721]
["Anden virksomhed og engangsposter",78427,119682,126531,66389,56495,76642,73594,89883,104084,91316]
["Renteindtægter, privat",4486,7030,22316,9339,44522,9647,6425,7917,17835,26574]
["Renteudgifter, privat",-33934,-35116,-39698,-40132,-53151,-50019,-51422,-55406,-78989,-147988]
["Urealiseret regulering værdipapirer",71992,-5521,-127421,53709,-334641,39670,44115,67975,154023,-92346]
["Urealiseret regulering gæld",4382,-6477,-26661,3164,31340,51689,-36345,22729,-80657,-55162]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",-3461,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",937552,977199,334868,1247989,662266,835786,402930,254608,225745,-287782]
[null,null,null,null,""]
["Private indtægter/omkostninger",275260,277383,268751,255775,254435,277080,250230,261044,264763,248354]
[null,null,null,null,""]
["Årets resultat før skat",1212812,1254581,603618,1503764,916700,1112867,653160,515652,490508,-39428]
[null,null,null,null,""]
["Skat af årets resultat",-395276,-420814,-346220,-525066,-522648,-359485,-259898,-219013,-37284,-63627]
[null,null,null,null,""]
["BALANCE"]
[]
["Fast ejendom",24667689,25932655,24866946,23375081,25765095,21466519,0,21688345,21617673,22034665]
["Stamplanter",13642,5544,282,431,48,0,0]
["Betalingsrettigheder EU",32307,32144,38637,44122,59309,73702,99607,120611,130484,136454]
["Mælkekvoter og andre leveringsrettigheder",3523,4590,4306,6057,7222,7412,10335,264461,523895,684820]
["Inventar og maskiner",2806256,2842094,2610000,2627849,2847068,2390771,2373758,2285276,2178234,2221971]
["Besætning",1492224,1503942,1482534,1436254,1400902,1198894,1217999,1263718,1303158,1164693]
["Beholdning",1049126,1068266,905052,1024216,1040551,819451,873499,773834,852141,822294]
["Tilgodehavende",1456576,1483098,2086647,1621723,3205920,1346270,857513,1068214,1313914,1946483]
["Andelskapital og financielle kontrakter",551127,540738,531127,546412,475913,455365,396416,304871,301632,301211]
["Landbrugsaktiver i alt",32072470,33413069,32525529,30682146,34802028,27758384,27840883,27769330,28221131,29312592]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1575032,1497310,1397727,1373956,1481657,1464745,0,430993,407457,479754]
["Private aktiver",442792,382407,347030,360987,407713,206336,204483,1181080,1158653,1168750]
["Øvrige aktiver udenfor landbrug",266309,231412,193563,295940,169429,324079,354984,378093,267620,348714]
["Værdipapirer og indlån",851901,679423,1140042,830066,1650453,797490,817220,1019372,2022842,2885109]
["Hensættelser (positive)",30801,27603,44411,65890,88313,93128,122208]
[null,null,null,null,""]
["Aktiver i alt",35239305,36231223,35648304,33608984,38599594,30644162,30699990,30778868,32077703,34194919]
[null,null,null,null,""]
["Ansvarlig lånekapital",-57275,-56702,-36722]
["Realkreditinstitutter",-17262410,-18152494,-17783875,-16404877,-18642177,-15081021,-15912802,-15723260,-15821176,-15634064]
["Pengeinstitutter",-2623839,-3073983,-3390442,-3357125,-4980160,-2992634,-2906675,-2999644,-3703781,-4309407]
["Pante- og gældsbreve",-144871,-103575,-106261,-94320,-63068,-61079,-56911]
["Anden langfristet gæld",-387970,-432640,-366862,-265085,-338347,-88847,-13698]
["Anden gæld",-2053905,-2023433,-1796237,-2064058,-1884469,-1686331,-1653976,-1607384,-1471014,-1991190]
["Kassekredit",-1177473,-1266581,-1419479,-1322906,-1399244,-1099197,-1134728,-1460547,-1396173,-1247344]
["Gæld i alt",-23707743,-25109408,-24899878,-23514269,-27307464,-21009109,-21678791,-21790835,-22392144,-23182005]
[null,null,null,null,""]
["Hensættelser (negative)",-3311801,-3438826,-3147750,-3290658,-3257159,-3174442,-3199815,-2617267,-2330183,-2413624]
[null,null,null,null,""]
["Egenkapital",8219761,7682989,7600675,6804057,8034971,6460610,5821384,6370766,7355376,8599290]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",868558,1003673,500155,1162627,1018282,742824,649594,384997,321091,192528]
["Private indtægter",275260,277383,268751,255775,254435,277080,250230,261044,264763,248354]
["Resultat før regulering og skat",1143818,1281056,768906,1418401,1272716,1019904,899824,646041,585855,440881]
[null,null,null,null,""]
["Privat",-262736,-296341,-260707,-269856,-276547,-287241,-296765,-310177,-307950,-309264]
["Formueindtægter/-udgifter",-22308,-31864,-20336,-30402,-18340,-34800,-36077,-45881,-22828,-36921]
["Privat udtræk",-285044,-328204,-281043,-300258,-294887,-322041,-332842,-340661,-319850,-330724]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-19210,-59033,-24517,"",-74766,-32210,-23713,-44990,-18667,30240]
["Betalt skat",-275773,-242218,-224141,-274178,-216700,-187741,-160676,-139368,-95551,-114655]
["Ændring i udskudt skat",-119503,-178596,-122079,-250888,-305948,-171744,-99223,-79645,58266,51027]
["Skat af årets resultat",-395276,-420814,-346220,-525066,-522648,-359485,-259898,-219013,-37284,-63627]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",444289,473004,117126,533651,380415,306169,283370,40773,205917,46530]
["Regulering ialt fra resultat",68993,-26475,-165288,85363,-352555,92962,-246664,-130389,-95402,-480310]
["Værdireguleringer",181321,142231,55129,144248,-29269,127895,-36720,86494,-96536,-736402]
["Pensionsindbetaling",-70202,-72868,-60884,-64640,-53950,-46256,-82174,-54596,-52636,-54740]
["Øvrige egenkapitalbevægelser",58,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",624460,515893,-53916,698622,-58820,480770,-82187,-56184,-36931,-1252110]
[null,null,null,null,""]
["Egenkapital primo",7596202,7182223,7698944,6105438,8103818,5981679,5903570,6428483,7393976,9852438]
[null,null,null,null,""]
["Egenkapital ultimo",8219761,7682989,7600675,6804057,8034971,6460610,5821384,6372299,7357045,8600328]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1212812,1254581,603618,1503764,916700,1112867,653160,515652,490508,-39428]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",82792,12962,32822,-25792,-14105,62187,0]
["Afskrivninger m.v., landbrug",680383,698366,668070,649708,745338,575294,814303,754641,709311,872048]
["Afskrivninger andre erhverv",25418,31879,49392,40474,112308,34244,22518,22938,53195,73498]
["Regulering I/S",-6772,-12197,2264,-5800,-3366,0,0,498,-260,-1009]
["Gevinst/tab finansaktiver",1870,-2110,-2231,-3090,-2063,-1490,-1501,-790,-1429,-2193]
["Urealiseret regulering finansaktiver",-71992,5521,127421,-53709,334641,-39670,-44115,-67975,-154023,92346]
["Gevinst/tab gæld",6865,22615,21581,10583,985,30142,5165,8913,3260,80599]
["Urealiseret regulering gæld",-4382,6477,26661,3164,-31340,-51689,36345,-22729,-80657,-55162]
["Øvrige tilbageførsler",-1083,-35364,-30454,31,7528,-480,632]
["Tilbageførsel i alt",713099,728149,895527,609240,1149925,546350,833345,695497,690711,1170452]
[null,null,null,null,""]
["Betalt skat",-275116,-242474,-224280,-274178,-216700,-188719,-158038,-139368,-95551,-114655]
["Privat",-262736,-311469,-260707,-269856,-276547,-287241,-296765,-310177,-307950,-309264]
["Afskrivninger privat tlbf.",21363,21751,24134,23324,14054,20806,24125,28620,24706,20164]
["Formueindtægter/-udgifter",-22308,-31864,-20336,-30402,-18340,-34800,-36077,-45881,-22828,-36921]
["Pensionsindbetaling",-70023,-73239,-61001,-64640,-53950,-46256,-81861,-54596,-52636,-54740]
["Privat udtræk, skat og pension i alt",-608819,-637294,-542190,-617416,-551483,-536210,-548616,-552122,-464200,-450584]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-18504,-58186,-13716,-58492,-67853,-31231,-26351,-44990,-18667,30240]
[null,null,null,null,""]
["Til invest og afdrag",1298587,1287249,943240,1437097,1447290,979935,915725]
[null,null,null,null,""]
["Besætning (realforskydning)",-62868,-5270,-51092,-31995,-78271,-100421,34983,6373,-78956,-63805]
["Beholdninger (realforskydninger)",-97815,-209775,118138,-100307,-103212,-25503,-97221,54039,-35130,-34846]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1137904,1072204,1010285,1304796,1265806,854011,853488,712511,602933,581789]
[null,null,null,null,""]
["Investeringer"]
["Jord",-548751,-604281,-492318,-677684,-1706282,-226579,-287117,-163372,-309873,-431111]
["Immaterielle aktiver",-3714,-6131,-1301,-2412,-9292,3404,-10135,-4884,-16747,-81866]
["Grundforbedring",-11005,-10398,-15388,-11955,-15461,-7402,-7973,-14089,-6830,-7273]
["Stamplanter",-3135,-66,-101,431,-60,0,0]
["Driftsbygninger",-200535,-202428,-233010,-275279,-733549,-287231,-167036,-145254,-181408,-350958]
["Inventar markbrug",-228605,-205131,-205655,-262832,-279258,-198601,-239911,-248570,-154494,-156746]
["Inventar husdyrbrug",-163468,-162657,-216020,-194294,-310254,-216504,-100198,-137923,-94759,-177596]
["Inventar andet",-6582,-10376,-5027,-20948,-20259,-5154,2365,-8089,931,-1890]
["Beboelse, landbrug",-50873,-67394,-43410,-77489,-120486,-41018,-66721,-29319,-57634,-44410]
["Private aktiver",-64857,-50666,-36500,360987,-54585,-35321,-32079,-32556,-33702,-37009]
["Aktiver udenfor landbrug",-79186,-49410,-49936,-39313,-108682,-101360,-59340,-87430,-50965,-100342]
["Investeringer ialt",-1360711,-1368938,-1298666,-1601840,-3358169,-1115767,-968147,-871486,-905480,-1389202]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-222806,-296734,-288380,-297044,-2092363,-261756,-114659,-158975,-302547,-807413]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-190108,18591,83603,-326728,302,-373096,-11340,100614,107352,-313677]
["Realkreditinstitutter",347725,291795,201378,-16404877,1667419,167749,218089,-15723260,-15821176,-15634064]
["Pengeinstitutter lån, netto",5042,-203407,-152797,23156,107005,279963,38951,32891,-198868,-2962]
["Anden gæld",131804,184186,-17746,-2064058,197317,112367,37316,-1607384,-1471014,-1991190]
["Kassekredit, ændring",-70757,779,224169,-43519,120642,-31873,-167323,-12929,179950,156061]
["Ændring hensættelser",0,129,-10,51,-60,0,0,0,-5,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",223707,292071,338597,303259,2092624,54021,115568,152045,301653,820707]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",868560,1003675,500157,1162627,1018283,0,0]
["Private indtægter/omkostninger",275260,277383,268751,255775,254435,0,0]
["tilbf. værdiændr. stambesætning mm",50580,-25118,-24598,-25598,-9959,0,0]
["Beregnet skat",-433934,-471505,-270946,-495251,-420448,0,0]
["Privat udtræk",-285044,-343333,-281043,-300258,-294887,0,0]
["Pensionsindbetaling",-70023,-73239,-61001,-64640,-53950,0,0]
["Konsolidering",405400,367863,131321,531328,493474,245198,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-703247,-680384,-276112,-881643,-779635,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",2.5,2.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":1.8850374014613993},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":4.0355721652933374},3.517903022290207,3.2992743402099087,3.0189208696580097,2.2155076754428937,2.3325378887084423,3.6744460878283642]
["Virksomhedens overskudsmargin, pct",10.9,11.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":9.7462605018487487},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":18.352605980856882},18.466969131310091,17.683395546981927,15.999494281379555,11.737227668370769,13.227218340601928,23.245437195360889]
["Dækningsgrad, pct",60.8,57.8,{"$f":"D37*100/D27","v":51.530791549180663},{"$f":"E37*100/E27","v":57.037459966528303},57.045935991693192,55.664045935932506,54.676754372180334,50.830355881636514,52.585716452821586,56.538646966312371]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":5.2768687556730667},{"$f":"(C209+C67)*100/C148","v":7.2539736813367819},0.76986583428445499,10.377852507702389,8.5542063561897113,-5.0385335130893214,-6.2461607068009943,-5.9682227717186525,-4.968557348772503,0]
["Soliditetsgrad, pct",24.6,21.5,{"$f":"D148*100/D108","v":21.321280810441923},{"$f":"E148*100/E108","v":20.244756580561912},20.816205994291028,21.082677999156903,18.962169043051805,20.703487210770714,22.935074247679143,25.150894494003627]
["Rentedækningsgrad",6.3,5.4]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[]
["Afgrødefordeling, ha"]
["Vårbyg, ha",25.4,20.8,21.3,18.100000000000001,19.2,15.1,16.8,14.8,15.7,13.9]
["Vinterbyg, ha",2.1,2.4,0.9,2.2999999999999998,0.8,0.9,1.3,0.7,0.8,0.9]
["Vårhvede",3.3,4,3,3.3,3.5,5.0999999999999996,3.7,5.6,6.5,6]
["Vinterhvede, ha",7.4,6.5,3.4,6.6,5.2,4.0999999999999996,4.7,2,2.6,6]
["Triticale, ha",0.7,1,0.6,1.4,2.5,4.0999999999999996,5.3,3.3,4.0999999999999996,4]
["Rug, ha",16.899999999999999,27.4,14.4,16.600000000000001,11.7,11,10.4,7,3.8,4.4000000000000004]
["Havre, ha",22.8,12.6,17.899999999999999,15.9,11.8,8.8000000000000007,6.8,12.4,11.5,10.199999999999999]
["Kernemajs/majs til modenhed, ha",0.4,0.3,0,0,0,0,0.1,0.1,0,0]
["Blandsæd",2.1,2.2999999999999998,1.9,3.9,3.6,2.9,4.5999999999999996,4.5,5.2,4.8]
["Korn areal, ha",81.099999999999994,77.3,63.4,68.3,58.5,52,53.7,50.4,50.4,50.3]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",2.8,0.8,0.7,0.7,0.6,1,0.9,0.7,0.7,0.7]
["Almindelig rajgræs, ha",4.2,1.7,1.5,1.2,0.3,1.3,1.9,2.2999999999999998,1.3,1.2]
["Italiensk rajgræs, ha",0.3,0.2,0.1,0.1,0.1,0,0.1,0.2,0.1,0.2]
["Hundegræs, ha",0,0.3,0.2,0.1,0,0,0.1,0.1,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0.2,0,0,0,0,0,0,0,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0.6,0.1,0.4,0,0,0.1,0.2,0.2,0.1,0.1]
["Hvidkløver, ha",1,0.9,0.6,0.5,0.1,0.6,0.4,0.6,0.2,0.3]
["Roefrø og andre frø",0.1,0,0.1,0,0.1,0,0,0,0,0]
["Spinatfrø, ha",0.3,0.1,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",9.6999999999999993,4.0999999999999996,3.8,2.6,1.2,3,3.6,4.0999999999999996,2.5,2.5]
[null,null,null,null,""]
["Sukkerroer",0.3,0.3,0.4,"",0,0,0,0,0,0]
["Spisekartofler",0.6,1,1.2,1.4,0.5,1,0.5,0.4,0.7,0.9]
["Tidlige spisekartofler",0,0.1,0.2,0,0,0,0,0.1,0,0.1]
["Læggekartofler, ha",0.2,0.3,0.3,0.3,0.1,0.1,0.1,0.1,0.1,0.2]
["Proceskartofler, ha",0,0.1,0.3,0.1,0,0,0.1,0.1,0.1,0.1]
["Stivelseskartofler",0.2,0.1,0.4,0.1,0.1,0.2,0.2,0.2,0.1,0]
["Raps, ha",2.2000000000000002,3.3,1,2.4,1.1000000000000001,0.8,0.6,0.3,0.3,0.6]
["Andre olieprodukter, ha",0.1,0.2,0.1,0.1,0.7,0.8,0.5,0.4,0.6,0.3]
["Hestebønner, ha",10,6,7]
["Ærter til konsum",1.5,1.3,1.2,1.8,0.9,0.9,0.5,0.4,0.2,0.1]
["Ærter og andre bælgsæd",2.8,2.1,2.1,1.5,4.8,4.0999999999999996,3.6,2.6,2.2999999999999998,2.4]
["Græs/lucerne tørreri, ha",0.5,0.3,0,0.3,0.1,0.2,0.2,0.6,1,1.5]
["Andre industriafgrøder, ha",0.9,0.6,0.1,0.2,0.1,0,0,0.1,0.1,0]
["Grønsager, ha",0.1,0.6,0.6,0.8,1.7,0.7,0.7,1,0.7,0.8]
["Frugt og bær, ha",1.3,0.3,0.8,0.5,1,0.3,0.3,0.3,0.1,0.1]
["Andre gartneriafgrøder",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.3,0.2,0.1]
["Energiafgrøder, ha",0.1,0.1,0.1,0.2,0.5,0.1,0.2,0.1,0,0.2]
["Pil til energi, ha",0.3,0.2,0.5,0.4,0.2,0.5,0.2,0.1,0.2,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0.2,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0,0,0,0,0,0,0.1,0.1,0.2]
["Sædskiftegræs, ha",77.5,77,72.5,70.900000000000006,72.099999999999994,65.599999999999994,73.599999999999994,69.7,69.7,66.7]
["Helsæd, ha",11.5,16.600000000000001,18.5,14.5,18.399999999999999,14.4,16.3,17.399999999999999,15.8,12.8]
["Vedvarende græs, ha",21.5,19.399999999999999,18.5,20.100000000000001,18.3,16.100000000000001,15.4,13.9,15,17.7]
["Majs, ha",6.5,6.7,5.8,5,6,6.5,6.5,6.7,8.1,8.8000000000000007]
["Kolbemajs, ha",0.2,0.3,0.2,0.4,0.7,0.1,0.1,0,0.3,0.8]
["Andet grovfoder, ha",3.5,3.6,1.5,2.2000000000000002,2.1,3.1,3.1]
["Grøngødning, økologisk",0.1,0,0,0.2,0,0.1,0,0,0.1,0]
["Dyrket areal i alt, ha",234.8,221.8,200.6,199.7,189.1,170.6,179.9,173,172.9,169.7]
["Udyrkede arealer, ha",0.7,2.4,1.3,1.4,1.2,1.2,0.9,1,1.3,1.4]
["Randzoner, ha",1,0,0.1,0.1,0.3,1.4,1.8,1.2,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.1,0.2,0.1,0.2,0.1,0.1,0.7,0.4]
["Landbrugsareal, ha",236.5,224.3,202.2,201,190.8,173.4,182.6,175,175,172]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",127.8,128.9,117.2,114.2,112.2,104.7,112.1,110.9,107.6,107.9]
["egen bortforpagtet areal, ha",7,9.8000000000000007,15.2,7.8,21.1,4.7,3.2,3,3.1,4.2]
["Egen skov, krat, hede m.v.",4.8,5.5,4.3,4.2,4.0999999999999996,4,4.5999999999999996,4.4000000000000004,4.4000000000000004,4.2]
["Tilforpagtet dyrkbart landbrugsareal, ha",108.6,95.5,85,87,78.599999999999994,68.599999999999994,70.5,65,66.599999999999994,63.2]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.2,0.2,0.3,0.3,0.7,0.7,0.5,0.9]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",7.1,6.1,5.7,3.7,3.6,2.9,3.9,3.3,2.5,1.5]
["Areal med lerjord (jb 5, 6), ha",48.2,43.7,37.9,43.1,42.1,37.9,36.1,34.9,33.700000000000003,34.700000000000003]
["Areal med fin sand (jb 2 og 4), ha",75.599999999999994,79.7,72.5,66.900000000000006,62.1,51.3,52.7,57.1,53,50.6]
["Areal med grovsand (jb 1 og 3), ha",98,88.4,79.900000000000006,80.900000000000006,77.3,77,84.4,75.3,79.599999999999994,78.099999999999994]
["Særlige jordbundstyper, ha",7.6,6.6,6.5,6.2,5.3,3.9,5.6,5.4,5.6,6]
["Markvanding, antal brug",0.37,0.36,0.39,0.39,0.39,0.42,0.48,0.49,0.52,0.49]
["Herpå areal vand",130.21,134.79,128.11000000000001,121.13,125.41,117.29,116.27,115.01,113.24,111.7]
["Antal m3 vand forbrugt til vanding",2740,3410,4339,1792,1220,1111,1968,1441,0,0]
["Antal tons gylle anvendt (økologer)",1054,565,679,2658,798,729,582,577,0,0]
["Heraf tons konventionel gylle (økologer)",615,250,256,329,227,281,248,209,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",44,42,32,36,37,41,41,40,36,39]
["Hkg vinterbyg pr ha",40,37,33,39,42,41,49,46,41,35]
["Hkg vårhvede pr ha",31,27,25,31,31,32,33,36,31,37]
["Hkg vinterhvede pr ha",48,47,46,55,47,43,46,50,46,50]
["Hkg triticale pr ha",37,39,27,30,30,33,35,35,41,38]
["Hkg rug pr ha",41,45,42,46,41,42,43,43,41,40]
["Hkg havre pr ha",50,44,30,44,42,43,41,45,43,42]
["Hkg kernemajs pr ha",1,404,80,32,0,0,18,45,69,2]
["Hkg græsfrø pr ha",5,128,9,11,1,7,8,9,58,45]
["Hkg alm. rajgræs pr ha",11,10,12,7,10,14,12,43,22,7]
["Hkg italiensk rajgræs pr ha",8,13,19,6,14,0,12,9,10,9]
["Hkg rødsvingel pr ha",20,0,0,0,0,0,0,29,11,0]
["Hkg sukkerroer pr ha",41,67,53,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",154,120,155,140,70,43,150,131,197,142]
["Hkg læggekartofler pr ha",101,188,173,182,178,172,297,172,181,142]
["Hkg proceskartofler pr ha",0,180,261,112,170,169,190,12294,183,191]
["Hkg stivelsekartofler pr ha",262,9563,312,160,199,175,224,252,259,0]
["Hkg raps pr ha",21,22,20,25,20,24,23,31,25,20]
["Hkg rødkløver pr ha",2,9,162,0,0,1,3,7,0,3]
["Hkg spinatfrø pr ha",13,8,2,0,0,6,10,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.52,2.14,2.27,2.21,1.94,1.85,1.98,2.21,2.34,2.14]
["Kr pr kg solgt maltbyg",2.19,2.34,2.41,2.13,1.45,1.25,0,2.46,2.5299999999999998,2.08]
["Kr pr kg solgt hvede",2.04,2.25,2.27,2.3199999999999998,1.95,2.35,2.25,2.4500000000000002,2.42,2.04]
["Kr pr kg solgt rug",1.48,2.02,2.21]
["Kr pr kg solgt havre",1.76,2.23,2.21,2.1800000000000002,2.0099999999999998,1.76,1.68,1.97,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.16,6.4,6.75,5.99,5.93,5.9,6.31,6.19,4.41,3.37]
["Kr pr kg solgt fabriksroer",4.08,4.3099999999999996,6.06,3.31,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",2.41,2.4700000000000002,2.83,3.39,3.94,2.9,2.2599999999999998,2.88,1.44,2.36]
["Kr pr kg solgt industrikartofler",1.75,1.65,1.03,1.7,1.4,1.26,1.4,1.38,1.18,1.06]
["Kr pr kg solgt stivelseskartofler",0.82,0.42,1.06,0.94,0.92,0.94,0.94,0.95,0.38,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",99.1,100.5,97.1,94.8,95.7,82.1,90,94.8,95.6,89.3]
["Antal årsopdræt",90,93,90,89,90,80,87,89,88,86]
["Stk årsopdræt pr årsko",0.91,0.92,0.93,0.94,0.94,0.98,0.97,0.94,0.92,0.96]
["Udskiftningsprocent",34,34,36,35,35,34,37,36,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,701340,727501,729945,676563]
["Kg EK mælk i alt",958480,966286,911343,888454,875121,730669,779333,783105,779292,720867]
["Kg EK mælk pr ko",9675,9617,9389,9376,9149,8897,8655,8259,8151,8069]
["Gennemsnitlig fedtprc.",4.3099999999999996,4.3,4.24,4.28,4.32,4.2699999999999996,4.1399999999999997,4.2,0,0]
["Gennemsnitlig proteinprc.",3.58,3.57,3.51,3.52,3.46,3.44,3.42,3.41,0,0]
["Gennemsnitlig celletal",192,196,202,197,207,198,203,212,0,0]
["Kr. pr. kg ekm",3.29,3.38,3.39,3.55,3.36,3.14,3.44,3.33,2.98,3.09]
["Pct. jerseybesætninger",6,6,6,6,6,6,5,5,7,9]
[null,null,null,null,""]
["Kr pr solgt ko",7320,7034,7338,7300,7121,6764,5927,6282,11004,5370]
["Kr pr solgt kvie levebrug",7680,7925,8019,5729,5787,5482,5634,3949,5986,5570]
["Kr pr købt kvie",6323,4919,3190,4294,5266,6216,5585,5793,6158,5649]
[null,null,null,null,""]
["Ha grovfoder pr årsko",1.03,1.04,1.01,0.98,1.04,1.0900000000000001,1.1000000000000001,1.03,1.03,1.03]
[null,null,null,null,""]
["Pct. rørmalkning",3,3,3,3,3,2,3,3,3,3]
["Pct. karruselmalkning",3,2,2,2,4,4,5,5,6,5]
["Pct. robotmalkning",16,17,19,16,16,14,17,16,16,15]
["Pct. malkestald sildeben",27,30,30,30,29,31,32,34,32,34]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",3.6,3.4,3.6,4,4.2,4.5,4.4000000000000004,4.5999999999999996,4.2,5.0999999999999996]
[null,null,null,null,""]
["Antal slagtekalve produceret",23,14,26,2,2,3,11,2,5,4]
["Antal årsdyr(stude)",3,3,2,"",2,3,3,3,3,4]
["Gennemsnits slagtevægt solgte kalve",214,213,201,258,249,278,218,260,0,0]
["Pris pr solgt slagtekalv",5593,5434,5185,8095,7204,9686,6510,8102,11241,9973]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",17.3,16.8,16.899999999999999,11.9,11.5,9.6,9.4,7.9,11.9,6.6]
["Antal fravænnede grise pr årsso",26.6,24.8,21.5,21.9,21.3,20.6,23.1,18.2,21.8,20.2]
["Antal fravænnede grise produceret",462,417,364,261,245,197,218,144,260,133]
["Gennemsnitsvægt solgte 7 kg's grise",13.1,13.9,14.1,13.8,13.3,11.3,7.6,8.1999999999999993,11.6,13.1]
["Stk 7 kg's grise solgt",49,47,58,81,62,33,97,29,44,30]
["Gennemsnitspris solgte 7 kg's grise",609,563,645,764,793,645,284,581,505,597]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",29.2,24.7,20.7,23.9,18.600000000000001,14.5,20.399999999999999,14.9,0,0]
["Antal smågrise produceret",507,414,351,285,214,139,192,117,0,0]
["Stk 7 kg's grise købt",91,47,53,109,32,0,23,5,2,2]
["Kr pr købt 7 kg's gris",509,593,405,412,785,0,573,586,271,249]
["Antal smågrise solgt",258,250,139,118,100,57,41,33,90,53]
["Vægt 30 kg's grise solgt",29,30,27,29,31,32,31,32,32,33]
["Kr pr solgt 30 kg's gris",702,616,784,968,1102,1027,623,853,689,559]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",235,220,280,229,208,208,188,183,160,166]
["Antal egne producerede polte, stk",4,5]
["Stk 30 kg's grise købt",72,95,109,74,109,116,92,105,44,106]
["Kr 30 kg's grise købt",770,626,638,772,822,728,751,822,674,517]
["Stk slagtesvin solgt",224,221,284,222,199,211,185,184,155,183]
["Antal sopolte købt",-4,-4,-8,-2,-3,-1,-2,-1,-2,-1]
["Vægt solgte slagtesvin",6,7,7,6,6,6,6,6,6,6]
["Pris pr solgt slagtesvin",1914,1837,1457,1840,2205,1997,1897,1755,1755,1399]
["Antal sopolte solgt",0,0,2,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,1779,1585,2025,3500,3382,2600,1866,2877,2500]
["Pris pr købt sopolt",2600,2404,1597,2182,2334,1934,1668,2244,2248,2366]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",2002,1650,1622,2117,2321,2133,1608,1549,1242,1052]
["Antal hønepladser",1768,853,354,345,394,771,136,0,0,0]
["Antal producerede slagtekyllinger",1403,3504,3305,4214,906,1806,3171,398,244,196]
["Kg æg solgt",67997,114787,85544,219721,441186,379117,262253,191377,134660,27960]
["Antal slagtekyllinger solgt",214,1933,3097,4011,856,1805,3144,435,245,212]
["Kg. slagtekylling solgt",43,3113,1942,2416,1202,300,94,0,91,0]
["Pct. burhøns",0,0,1,1,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,1]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,1,1]
["Pct. økologiske høns",8,9,8,12,16,16,13,13,10,9]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,27,32,46,15,0,7,19,9,16]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.0999999999999996,5.2,5,5,0,4.5999999999999996,5.3,5.0999999999999996,5.3]
["Antal minkskind solgt",0,158,146,235,56,0,29,96,42,86]
["Kr. pr. solgt minkskind",139,200,219,266,228,0,321,618,534,420]
["Antal mink avlsdyr tæver, primo",0,30,43,52,13,0,8,25,13,21]
["Antal mink avlsdyr tæver, ultimo",0,33,23,54,15,0,9,26,12,22]
["Antal minkskind, primo",1,143,150,228,53,0,27,91,36,74]
["Antal minkskind, ultimo",1,122,187,225,72,0,30,101,39,78]
["Antal mink avlsdyr hanner, primo",0,8,9]
["Antal mink avlsdyr hanner, ultimo",0,8,5]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",393193,475287,332951,409568,151275,220426,198339,202704,258887,297133]
["Korn IO",201523,254149,202044,256653,317361,191412,233486,251877,209973,176570]
["Frøafgrøder",98731,46520,36442,22004,9877,37577,47925,63679,29236,24287]
["Handelsroer",7301,9518,9063,2033,46,-3,240,0,0,343]
["Kartofler",33925,51577,89869,84586,26684,26886,26939,28923,30956,32284]
["Raps",30761,44217,14249,35129,14532,11777,8601,6629,3129,4560]
["Ærter m.v.",129926,75027,56629,95553,46686,51840,43117,26406,20714,14151]
["Andre industriafgrøder",11241,7482,1761,3203,273298,400,973,4052,6124,9174]
["Gartneriafgrøder",23556,54810,74277,33981,100941,76919,76058,127611,57996,68121]
["Grovfoder excl. IO",47213,48366,58939,40439,20721,2484,61679,31308,-7292,44619]
["Grovfoder IO",830015,881752,692740,771544,945889,715929,762210,695746,780738,625277]
["Energiafgrøder m.v.",708,437,277,1121,3791,878,665,2158,1296,142]
["Bruttoudbytte Planteavl incl. IO",1808093,1949144,1569240,1755813,1911100,1336526,1460232,1441093,1391756,1296661]
[null,null,null,null,""]
["Mælkesalg",3015480,3125626,2964279,3012087,2364608,1963706,2408304,2341021,2127249,2076076]
["Økologi- og markedstillæg",5528,4476,2909,72179,533656,319195,250474,227454,164245,134751]
["Kvalitetstillæg",87315,86985,75282,71785,41356,43985,52636,49666,36687,34097]
["Non-GM tillæg",29,0,0]
["Kvalitetsprogramtillæg (Arlagården)",44707,45625,44806,"",532,-27859,-30288,-8263,-651,-13051]
["Sæsonregulering",-359,2534,283,-574,-1176,-1328,-1133,-1656,-1527,-1470]
["Køer salg",209851,200720,232223,195929,209560,163712,185754,195682,182891,154250]
["Slagtekalve salg",102906,71168,128241,17029,18632,22375,58558,16418,33719,32181]
["Spædkalve salg",33002,37089,36985,42491,43066,32064,29804,27086,27618,23527]
["Kvier levebrug salg",22357,23529,14849,12228,6010,7735,8292,5345,14561,7931]
["Kvier køb",-15144,-15667,-12424,-15802,-21978,-19806,-14440,-22861,-18427,-25236]
["Tilvækst køer og opdræt",30954,44973,11550,74006,41396,72025,-31277,-16148,50293,58132]
["Tilvækst kalve",2676,-270,5494,12108,7403,-687,1333,3385,16365,-6846]
["Kvæg, tilskud",23226,10851,20164,3211,4256,7351,5866]
["Kvæg andet",99462,110303,79157,98141,91039,127210,93193,84592,104419,111139]
["Bruttoudbytte Kvæg",3661990,3747943,3603796,3595131,3338362,2709678,3017077,2901721,2737442,2585480]
[null,null,null,null,""]
["Sopolte salg",0,328,3724,352,159,167,469,123,293,12]
["7 kg's grise salg",29766,26422,37231,62158,49382,21359,27581,16912,22367,18022]
["Smågrise salg",180826,154106,108875,114628,110485,58555,25410,27762,62238,29323]
["Salgtesvin salg",426711,405534,413810,409182,439120,420129,348569,320088,269259,255665]
["7 kg's grise køb",-46185,-27571,-21651,-44830,-24774,0,-13373,-3026,-639,-388]
["30 kg's grise køb",-55227,-59354,-69397,-57225,-89527,-84323,-68797,-86132,-29516,-54774]
["Soplte køb",-9903,-8784,-12440,-3929,-7003,-2204,-3121,-1520,-3460,-2354]
["Tilvækst salgtesvin",1425,6597,-17568,955,3309,3229,-2866,10771,3695,-5581]
["Tilvækst smågrise",4870,6726,3608,2996,10486,9789,-2193,-1242,479,764]
["Tilvækst øvrige svin",1467,8968,5522,-4066,29661,2605,-4698,-1148,-195,2381]
["Svin andet",11177,3813,11185,16067,16447,7276,8349,6473,15723,12274]
["Bruttoudbytte Svin",544926,516785,462899,496287,537745,436581,315329,289061,340244,255345]
[null,null,null,null,""]
["Æg salg",561723,533934,400809,653131,784357,731145,537358,504025,377120,290455]
["Høns indkøb",-88667,-81127,-78416,-65558,-118061,-118392,-73044,-79103,-62754,-54935]
["Slagtekyllinger salg",9894,116804,135316,168017,42375,79130,58531,19437,9964,8904]
["Fjerkræ andet",16536,-17855,6954,-48160,12732,5745,-15305,2438,5644,22402]
[null,null,null,null,""]
["Minkskind salg",11,31587,32036,62548,12878,0,9172,59208,22676,36239]
["Mink i øvrigt salg",0,0,2086,234,990,0,0,0,0,61]
["Pelsdyr andet",157,-7382,-2717,-784,2661,-160,3526,-10288,6551,1955]
[null,null,null,null,""]
["Får",351,241,775,907,1172,1408,830,790,2297,949]
["Husdyr i øvrigt",4084,4649,3867,1148,2363,1618,390,946,1294,672]
["Bruttoudbytte andre husdyr",504089,580850,500710,771483,741468,700495,521457,497454,362793,306701]
[null,null,null,null,""]
["Maskinstationsindtægter",125294,124436,92699,94334,105866,102926,77250,66676,63136,69021]
["Skovindtægter",6041,4948,9592,2794,2290,2353,0]
["Andre landbrugsindtægter",406224,393206,368234,412567,324203,241578,208608,198429,200296,251240]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",7056657,7317311,6607170,7128410,6961034,5530137,5599952,5394434,5095667,4764449]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",236372,227222,233897,213587,154146,125702,91263,91777,91555,103261]
["Tilskud miljøforanstaltninger, MVJ",25108,18607,15362,29746,14189,15738,35187,31600,29126,34856]
["Lejeindtægter",71228,74060,61222,60803,67025,22171,23337,18516,21374,25501]
["Andre landbrugsindtægter, pasningsaftale",13316,17193,10239,25040,9888,6820,5592,4745,2750,3771]
["Andre landbrugsindtægter, videresalg",3426,3301,3135,8979,6339,1927,966,1416,425,82]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",5177,3827,7854,1530,1594,1463,2940,2428,1083,9661]
["Andre landbrugsindtægter, sten grus m.v.",2429,1134,3243,602,730,1174,1977,2745,2419,1222]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,7499]
["Andre landbrugsindtægter, udbet. kapitalfond",-121,87,355,58,0,1,0,0,5413,357]
["Andre landbrugsindtægter, pelsning for andre",219,8,0,142,0,13,10,0,719,-758]
["Andre landbrugsindtægter, sygedagpenge",3378,3118,2559,2065,3084,4662,3632,5129,4762,5238]
["Andre landbrugsindtægter, øvrige",32421,30481,23545,46264,69496,64261,43703,40072,40669,206604]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-162211,-166765,-163099,-143001,-152307,-133149,-126301,-136143,-128159,-116434]
["Gødning",-22546,-24793,-23930,-24107,-29603,-18646,-17629,-14349,-10767,-12321]
["Planteværn",-1312,-1870,-2470,-3418,-5444,-1096,-1698,-569,-776,-3035]
["Diverse. vedr. planteavl",-60523,-61459,-61684,-72287,-113377,-52781,-57148,-60757,-51341,-54381]
["Produktionsrådg. planteavl",-17184,-18744,-3419,-5461,-8692,-2409,0]
["Stykomkostninger Mark",-263775,-273632,-254602,-248275,-300730,-205672,-202777,-211818,-191044,-186172]
["Foderkorn excl. IO",-161521,-163460,-205600,-118259,-59392,-124761,-132955,-140364,-125025,-123690]
["Foderkorn IO",-201523,-254149,-202044,-256653,-317361,-191412,-233486]
["Indkøbt kraftfoder",-757294,-781394,-801449,-674501,-597934,-456454,-511051,-555861,-460830,-375435]
["Indkøbt tilskudsfoder",-36010,-32891,-21443,-45208,-37434,-23435,-31371,-33502,-25950,-25879]
["Indkøbt smågrise blanding",-943,-83,-52,-295,-413,-693,-784,-334,49,94]
["Indkøbt færdigblanding",-172503,-201155,-160439,-117697,-111681,-87026,-69161,-66685,-78948,-32936]
["Indkøbt fjerkræfoder",-248630,-262601,-245344,-319676,-311969,-302872,-233790,-221201,-138661,-116733]
["Indkøbt pelsdyrfoder",-71,-16182,-21588,-30615,-9705,0,-4324,-14599,-6165,-9299]
["Indkøbt mælkeprodukter",-8790,-7406,-9545,-3868,-3683,-1726,-6403,-1491,-2822,-2292]
["Indkøbt hjælpeprodukter",-47644,-49112,-47516,-45036,-38860,-36354,-36749,-37026,-36055,-33731]
["Andet indkøbt kraftfoder",-9649,-26503,-24869,-50115,-73380,-43451,-40977,-53313,-66304,-51360]
["Indkøbt grovfoder",-84315,-92708,-89737,-83385,-73403,-66464,-69691,-79098,-71853,-82069]
["Andet indkøbt foder",-7461,-11209,-7912,0,-9586,-6727,-5511,-4207,-7455,-6192]
["Eget grovfoder",-809533,-793363,-787228,-752890,-755587,-664074,-706064,-40807,30171,8395]
["Andet eget foder",-12766,-13944,-13681,-8140,-3598,0,0]
["Dyrlæge og medicin",-94642,-99168,-87963,-81404,-83758,-73337,-73410,-73111,-75747,-70598]
["Produktionsrådgivning",-50916,-32640,-33813,-32931,-32756,-29073,-31511,-33068,-33404,-29428]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-188399,-192779,-183000,-164118,-160657,-133084,-140872,-137691,-134875,-130328]
["Skovomkostninger",-4811,-2632,-4614,-18398,-8160,-5224,0]
["Diverse vedrørende andet",0,0,-4,0,0,0,-7194,-626,-441,-1194]
["Stykomkostninger i alt incl. IO",-3143952,-3307011,-3202443,-3062546,-2990047,-2451840,-2538080,-2652424,-2416074,-2070694]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-108281,-116386,-121688,-100910,-88600,-87028,-112894,-116106,-117367,-104363]
["Energi",-67509,-84964,-105845,-84124,-99111,-74579,-96170,-95469,-82612,-87221]
["Maskinstation diverse",-203157,-208506,-190346,-173206,-304827,-146226,-141726,-144562,-153809,-152570]
["Maskinstation høst af korn og frø",-51298,-53774,-44449,-46602,-42070,-38277,-35605]
["Maskinstation - optagning",-2070,-1906,-1761,-802,-527,-1209,-1355,-1240,-1130,-750]
["Maskinstation, husdyrgødning",-121200,-96039,-101526,-88260,-75508,-67093,-71448,-75032,-67368,-65535]
["Maskinstation, høst af grovfoder",-111353,-113836,-93753,-98280,-98552,-77726,-94377,-80314,-83404,-73646]
["Vedligehold bygninger, gårdsplads mv.",-50061,-49233,-48413,-53495,-55239,-36967,-41860,-33269,-32073,-34040]
["Vedligehold grundforbedring",-26547,-22910,-26897,-23350,-25079,-20282,-18477,-17673,-15222,-13754]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-702,-342,-1590,-932,-739,-683,0]
["Vedligehold markredskaber",-163895,-147969,-137831,-126436,-124704,-98731,-109640,-102300,-94867,-87283]
["Vedligehold staldinventar",-147769,-145452,-143583,-134918,-131032,-101055,-109714,-99456,-101231,-93331]
["Vedligehold andet inventar",-27532,-31483,-39402,-40366,-52224,-49884,-43989,-43869,-44047,-47988]
["Investeringer over driften",-23333,-23116,-28455,-30740,-33596,-22440,-26514,-20777,-21038,-21249]
["Lønomkostninger",-633847,-670148,-618007,-559399,-532191,-412244,-410578,-398965,-352672,-327403]
["Ejendomsskat",-41831,-40663,-40178,-35116,-37373,-29095,-29450,-27457,-24337,-23899]
["Forsikringer",-88824,-90079,-79620,-75929,-78590,-65187,-65900,-63147,-59927,-57839]
["Diverse omkostninger",-111334,-121004,-108459,-103444,-103689,-98370,-140899,-97222,-96776,-99313]
["Økonomirådgivning",-26824,-25234,-22518,-23187,-25746,-17916,-17970,-62257,-59999,-56545]
["Regnskab",-51295,-52429,-51169,-52258,-51865,-45274,0]
["Kontante kapacitetsomkostninger ialt",-2058661,-2095475,-2005491,-1851754,-1961263,-1490266,-1568565,-1512307,-1447051,-1384993]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-249295,-253783,-253712,-240344,-267922,-220471,-221369,-204619,-206988,-199306]
["Afskrivninger beboelse, landbrug",-26297,-23478,-22047,-21394,-20704,0,0]
["Afskrivninger grundforbedring",-8428,-8048,-9411,-10800,-10277,-10936,-10126,-10232,-9133,-8705]
["Afskrivninger stamplanter",-682,-46,-34,-48,-12,0,0]
["Afskrivninger markredskaber",-209642,-197705,-188712,-204461,-202646,-183522,-176995,-168590,-158273,-147598]
["Afskrivninger staldinventar",-176583,-187005,-175242,-184156,-171894,-158268,-154904,-151114,-155125,-150595]
["Afskrivninger specialinventar",-5737,-6719,-4295,-10736,-15126,-6769,-9735,-6787,-6503,-6721]
["Afskrivninger bl. driftsmidler mv.",-9190,-11937,-12043,-11440,-13971,-10219,-11137,-10519,-10682,-9663]
["Afskrivninger i alt",-685854,-688720,-665496,-683379,-702552,-590185,-584266,-551861,-546705,-522588]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-6709,-2431,-6656,0,-5402,-193,-358,-2495,-3135,-10230]
["Nedskrivninger, beboelse",88,-5372,-2687,0,-4249,-6557,605]
["Nedskrivninger, grundforbedringer",-1258,-67,0,0,150,0,-651,-1224,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-46,-246,-661,-3205,-2527,0,0,-1575,-1854,-1011]
["Nedskrivninger, staldinventar",-4926,-534,-257,-2017,-1544,0,0,0,0,-159]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,-87,0,0,0]
["Nedskrivninger, blandede driftsmidler",-29,0,0,0,-898,924,-435,-1479,0,0]
["Nedskrivninger i alt",-12880,-8650,-10262,-5222,-14469,731,-1531,-6772,-4989,-11401]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",2429,-1716,951,-2497,1650,-562,-452,-3780,-1853,-6272]
["Tab/gevinst, beboelse",-3798,-31,-6099,-5750,-909,-3112,-2408]
["Tab/gevinst, grundforbedringer",165,409,154,1231,-297,-544,509,80,-543,-123]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",28092,9774,18896,19704,20981,14125,27452,27838,14303,8846]
["Tab/gevinst, staldinventar",-1864,6519,5151,-1826,2127,1220,-792,971,-140,-5986]
["Tab/gevinst, andet inventar",536,469,243,-129,-94,45,249,1536,306,87]
["Tab/gevinst, blandede driftsmidler mv.",171,-1942,-401,-330,-2522,-1728,-1037,-1561,-922,-1811]
["Tab/gevinst i alt",25731,13481,18894,10402,20936,12557,25929,25085,11151,-5259]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2731664,-2779364,-2662355,-2529952,-2657348,-2067163,-2128434,-2045855,-1987650,-1924240]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",15138,21948,16124,23128,27803,20713,18780,16536,7183,5452]
["Forpagtningsindtægter",69462,73510,90300,58351,100962,44400,23559,22571,24653,25106]
["Forpagtningsudgifter",-493865,-440349,-382955,-386812,-337505,-285744,-300244,-289971,-283207,-256934]
["Renteindtægter",6500,11365,14903,11558,14579,12125,18716,16932,32880,47201]
["Aktieindkomst",3485,5401,20303,6775,42034,6896,2163,3590,6715,7033]
["Renteudgifter, realkredit dkr, fast",-43503,-55936,-56195,-47457,-41052,-50434,-43278,-45592,-53895,-60486]
["Bidrag, realkredit dkr, fast",-28724,-23328,-25255,-18263,-14945,-16325,-10097]
["Renteudgifter, realkredit dkr, variabel",-1315,-2710,-19891,-29959,-37338,-37986,-42423,-78974,-86678,-81698]
["Bidrag, realkredit dkr, variabel",-120467,-128300,-122851,-99962,-83508,-66942,-48990]
["Renteudgifter, realkredit fr. valuta, fast",16,-1,-17,-20,-77,-221,-403,-633,-1140,-2504]
["Bidrag, realkredit fr. valuta, fast",-352,-16,-400,-118,-619,-631,-573]
["Renteudgifter, realkredit fr.valuta, variabel",-816,-3296,-4614,-11454,-25984,-26894,-53420,-123237,-199735,-240369]
["Bidrag, realkredit fr. valuta, variabel",-18582,-21378,-33274,-44493,-70037,-58021,-78426]
["Renteudgifter, anden realkreditgæld",-2067,-2162,-654,-775,-338,-54,-9,-9,-19,-94]
["Renteudgifter, pengeinstitut",-117702,-142449,-145798,-157072,-170646,-132057,-131781,-138449,-139279,-93339]
["Renteudgifter, kassekredit",-78120,-78940,-80713,-88500,-78131,-80582,-90485,-109974,-97699,-80638]
["Renteudgifter, udlandslån",-12092,-18244,-28528,-29303,-57923,-33944,-44571,-48712,-73234,-115370]
["Renteudgifter, prioritetsomkostninger",-32950,-30765,-26598,-31796,-23030,-25058,-22651,-18271,-23902,-20265]
["Renteudgifter, ansvarlige lån",-962,-1033,0]
["Renteudgifter, finansiel leasing",-13264,-10823,-8473]
["Renteudgifter, øvrig gæld",-20329,-22895,-28682,-32029,-40905,-26938,-26696,-55149,-34430,-41203]
["Realiseret gevinst gæld",8488,7117,2337,11951,12245,4028,17223,1378,10681,12065]
["Realiseret tab gæld",-15226,-28468,-23854,-21347,-13229,-34166,-22334,-10291,-13940,-92664]
["Realiseret gevinst værdipapirer",19632,46905,9758,17324,41561,45491,16378,26326,32082,97180]
["Realiseret tab værdipapirer",-49003,-33991,-43066,-60325,-78628,-59611,-67106,-64205,-84050,-255291]
["Finansiering i alt",-926617,-878839,-878094,-930595,-834709,-801956,-886668,-896132,-977016,-1146817]
["Heraf renteudgift henført privat",-34061,-36380,-39763,-41318,-53151,-50019,-51422,-55406,-78989,-147988]
["Heraf rentendtægt henført privat",4486,7030,22316,9339,44522,9647,6425,7917,17835,26574]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",18987987,19555143,18574642,17325562,18024735,16139356,16489764,16263255,16131687,16895198]
["Driftsbygninger",3959844,4652455,4690550,4122883,4256909,3802880,4047782,4085894,4091937,3932046]
["Fast ejendom, i øvrigt",1100776,1138524,1160860,1130356,1317059,1189502,1184602,1235011,1165119,1220133]
["Stamplanter",11189,5524,215,0,0,0,0]
["Betalingsrettigheder",37318,37667,49301,52319,79292,0,0,125300,133196,188237]
["Mælkekvote",0,0,0,0,0,1194,242715,484576,701068,1316393]
["Andre immaterielle aktiver",4263,4885,4796,6242,7884,7754,8332,7606,6411,4111]
["Inventar markbrug",1565452,1508944,1350393,1321513,1395115,1219174,1178191,1082864,1056623,1038197]
["Inventar husdyrbrug",1164772,1291931,1140074,1098944,1063589,1033425,1092989,1072119,1135370,1099019]
["Inventar andet",44478,37393,34683,116266,146710,51771,81157,35983,45520,53705]
["Kvæg",1185614,1158912,1154724,1034345,1045793,906148,1073292,1072326,1045094,964338]
["Svin",183603,163917,181462,153534,123688,95619,102823,89757,98033,68941]
["Fjerkræ",61852,105935,62729,113465,90472,92510,60033,58876,56289,36205]
["Pelsdyr",401,43581,53140,75720,18041,0,11388,44666,17749,25015]
["Får",677,1077,1672,1483,1153,1808,1238,1239,4276,1606]
["Andre husdyr",3200,7675,4780,2645,3297,2388,4208,3228,2760,4784]
["Beholdninger egen avl",843587,695088,862093,767634,784641,652735,626916,680585,688676,664735]
["Beholdninger indkøbt foder",96776,101847,90580,84379,97340,101968,105930,112933,103099,93297]
["Jordbeholdninger",46745,51677,36475,41305,37350,20624,20598,16001,10870,14879]
["Andre beholdninger",41005,40417,39798,27867,44089,18621,22834,18354,14365,14537]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1343554,1404614,1935052,1401941,2657639,1016028,1023043,1116322,1425345,1464344]
["Mellemregning I/S-interessenter",42146,77211,50253,71446,114380,88409,75983,111805,60424,60858]
["Andel I/S",9203,34716,195159,22778,323471,18849,1526,18428,33796,42202]
["Finansielle kontrakter og værdipapirer",803285,775889,1332879,792650,5458,6313,3173,10423,34441,81046]
["Andelskapital",312842,322182,331303,291387,263496,207701,203772,167199,144483,115006]
["Leveringsrettigheder",10670,5016,5878,0,0,0,0]
["Kassekredit (positiv)",159201,180263,175884,154970,181116,152307,102910]
["Landbrugsaktiver ialt",31228849,32630823,32190903,29425697,32082717,26910083,27893626,27511555,27479054,28611650]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",630533,576630,295978,428813,60389,440932,491387,413478,394469,480967]
["Beboelse",962031,926577,991638,932262,994008,973078,996556,1020984,970911,976274]
["Private aktiver",402939,365958,344639,352549,397195,203467,205267,164654,169949,168148]
["Immaterielle anlægsaktiver",2737,2671,3913,4159,6111,6243,6884,10311,9062,12040]
["Øvrige materielle anlægsaktiver",178070,162760,274222,286978,604521,240704,244932,294330,503660,700444]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",6496,4692,3118,10259,1968,64835,45778,57199,64419,91998]
["Aktier mv",302090,301989,850284,339731,1778151,382129,261957,471392,1284319,2263334]
["Obligationer mv",126374,103758,114424,122662,209348,122249,179448,196451,244760,365626]
["Pantebreve",39613,38713,26584,28669,24264,38812,18956,10760,18394,80414]
["Indlån mv.",252032,253363,310040,185313,208176,206699,174259,259966,310495,308071]
[null,null,null,null,""]
["Aktiver ialt primo",34131764,35367935,35405745,32120581,36370072,29600211,30469302,30785873,31884080,34852498]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-58520,-46234,-33017]
["Fast forrentet Dkr",-3215742,-2647545,-2484588,-1963787,-1557794,-1617609,-1217456,-1110078,-1200203,-1258933]
["Variabelt forrentet Dkr",-11803012,-13024291,-11766106,-9204593,-8107934,-6855711,-5483071,-4978084,-3597757,-3022610]
["Fast forrentet fremmed valuta",0,0,0,0,-79050,-109152,-29971,-173770,-187712,-283468]
["Variabelt forrentet fremmed valuta",-1936611,-2208738,-3402907,-4867323,-7330477,-6392131,-8970935,-9558245,-10436127,-10483422]
["Diverse realkreditlån",42177,39012,111997,"",56067,27655,25651,25363,21695,17072]
["Realkreditinstitut gæld ialt primo",-16913188,-17841562,-17541604,-15945488,-17019187,-14946948,-15675782,-15794815,-15400103,-15031360]
["Variabelt forrentet Dkr",-2387528,-2850965,-3065683,-2781023,-2986311,-2145329,-2111605,-2066733,-2138429,-1360542]
["Fast forrentet Fremmed valuta",-31567,-32268,-42476,-34736,-61596,-74765,-114050,-126187,-161675,-209308]
["Variabelt forrentet fremmed valuta",-220623,-400301,-547177,-530237,-1833463,-578469,-641338,-774039,-1596517,-2666379]
["Pante- og gældsbreve",-124080,-97255,-101198,-80538,-71158,-59080,-63528,-42650,-36998,-62386]
["Anden langfristet gæld",-375586,-407969,-264263,-272086,-315415,4024,0,-6217,-11080,-7426]
["Leasingforpligtelser",-509081,-425151,-309935,-293740,-276956,-223873,-206682,-188152,-221087,-186852]
["Mellemregning interessenter",-93032,-94819,-112293,-154007,-72148,-32028,-52791,-48535,-92764,-43856]
["Moms",-97246,-63893,-93933,-69696,-93697,-61584,-54801,-46580,-53958,-68141]
["Leverandørgæld",-1000133,-1096116,-1088396,"",-887877,-926269,-963978,-839291,-782302,-690347]
["Anden gæld, finansielle kontrakter",-188822,-160894,-190744,-228090,-291818,-276871,-232179,-312767,-331892,-367096]
["Kassekredit",-1248230,-1265803,-1195310,-1366425,-1278603,-1131069,-1302051,-1473476,-1216223,-1091283]
["Gæld uden for landbruget",-3198,-2238,-3248,-3779,-13461,-28871,-33820,-10361,-30018,-32740]
["Gæld i alt",-23250835,-24785468,-24589277,-22836452,-25201690,-20493801,-21463394,-21729802,-22073047,-21817717]
["Hensættelser (negative)",-3257839,-3378358,-3101875,-3153791,-3055460,-3112569,-3153105,-2626445,-2422682,-2708336]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",19619778,20172086,19049824,18045675,19711700,16394515,16800390,16426263,16376375,16713920]
["Driftsbygninger",3917245,4586106,4663077,4153070,4705769,3841527,3997870,4032442,4035015,4078674]
["Fast ejendom, i øvrigt",1130667,1174463,1154044,1176335,1347626,1230477,1219606,1229641,1206284,1242072]
["Stamplanter",13642,5544,282,431,48,0,0]
["Betalingsrettigheder",32307,32144,38637,44122,59309,73702,99607,120611,130484,136454]
["Mælkekvote",122,68,0,68,113,77,2243,256589,518110,679717]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",3401,4522,4306,5989,7110,7335,8092,7872,5785,5103]
["Inventar markbrug",1615801,1520445,1387751,1391477,1495273,1246118,1263625,1188613,1067433,1052799]
["Inventar husdyrbrug",1144499,1279963,1186037,"",1202932,1095207,1039234,1059524,1075033,1121371]
["Inventar andet",45955,41686,36212,127869,148863,49447,70898,37139,35768,47802]
["Kvæg",1219244,1203615,1171768,1120458,1094592,977486,1043349,1059563,1111753,1015624]
["Svin",191365,186208,173024,153419,167144,111241,93066,98139,102012,66506]
["Fjerkræ",73929,66735,79538,82439,110444,104960,61460,64936,55866,47737]
["Pelsdyr",399,36433,50832,75790,23639,0,15350,36849,25837,28316]
["Får",830,578,1815,1590,1217,2169,1241,1219,4381,1491]
["Andre husdyr",6457,10372,5557,2558,3866,3037,3533,3012,3309,5019]
["Beholdninger egen avl",861643,873802,711987,851724,843189,674169,727680,623507,704819,689770]
["Beholdninger indkøbt foder",102613,103584,97036,95430,99731,103593,106607,111497,117220,99318]
["Jordbeholdninger",44734,48349,53474,37075,46334,21063,20709,20230,12641,13456]
["Andre beholdninger",40136,42531,42554,39989,51296,20626,18502,18599,17462,19750]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1423410,1370983,1845166,1525860,2816277,1116308,775399,928969,1194909,1784850]
["Mellemregning I/S interessenter",23143,66048,59387,67757,93231,102554,80819]
["Andel I/S",10023,46067,182094,28107,296412,127408,1295,18739,64547,46173]
["Finansielle kontrakter",12656,4785,5592,3205,7806,3275,6109,2108,35829,54029]
["Andelskapital",349703,338513,350159,307940,293031,236667,230073,194949,174715,142235]
["Leveringsrettigheder",12399,7175,6091,0,3079,4884,5705,0,0,0]
["Kassekredit (positiv)",176370,190264,169285,230329,171998,210539,154529]
["Landbrugsaktiver ialt",32072470,33413069,32525529,30682146,34802028,27758384,27846992,27416225,27593842,28060663]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",605103,566226,383147,435395,481428,489310,472361,430993,407457,479754]
["Beboelse",969929,931084,1014580,938561,1000229,975434,1003950,1019979,988257,995765]
["Private aktiver",442792,382407,347030,360987,407713,206336,204483,161100,170397,172986]
["Immaterielle anlægsaktiver udenfor landbrug",1934,1997,3110,3447,2086,5670,6019,9596,8566,11060]
["Påbegyndte investeringer udenfor landbrug",193,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",173715,169800,255549,283632,523086,311511,290341,358277,510695,793483]
["Øvrige aktiver, udenfor landbrug",90466,59614,-65095,8861,-355743,6898,58623,10219,-251641,-455829]
[null,null,null,null,""]
["Aktier mv",398031,296116,737804,393114,1275695,403341,284053,514186,1423355,2102302]
["Obligationer mv",150532,103076,109307,123394,176871,115471,184367,176898,244629,263617]
["Pantebreve",36619,38634,26103,32306,23499,43526,26774,22511,18335,93229]
["Indlån mv.",443090,431861,436112,511580,174387,235152,199819,280493,290081,410592]
["Hensættelse (positive)",30801,27603,44411,65890,88313,93128,122208,130022,133418,114623]
[null,null,null,null,""]
["Aktiver ialt ultimo",35239305,36231223,35648304,33608984,38599594,30644162,30699990,30778868,32077703,34194919]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-57275,-56702,-36722]
["Fast forrentet Dkr",-3676572,-2922594,-3062244,-2178999,-1783419,-2014439,-1485681,-1101026,-1132158,-1163219]
["Variabelt forrentet Dkr",-12000440,-13390150,-12014457,-11456275,-10009032,-7459829,-7482393,-5527305,-4668143,-3713738]
["Fast forrentet fremmed valuta",0,0,0,0,-78269,-38694,442,-171130,-171166,-276136]
["Variabelt forrentet fremmed valuta",-1629500,-1879246,-2845906,-2871653,-6857237,-5613704,-6967696,-8949129,-9871364,-10504935]
["Diverse realkreditlån",44102,39496,138732,"",85781,45645,22526,25329,21655,23963]
["Realkreditinstitut gæld ialt, ultimo",-17262410,-18152494,-17783875,-16404877,-18642177,-15081021,-15912802,-15723260,-15821176,-15634064]
["Variabelt forrentet Dkr",-2442247,-2791523,-2914981,-2899912,-3850934,-2422042,-2242760,-2187051,-2293810,-2083271]
["Fast forrentet Fremmed valuta",-28745,-34672,-34467,-29409,-54330,-38807,-99318,-126016,-138121,-168738]
["Variabelt forrentet Fremmed valuta",-152847,-247788,-440994,-427803,-1074896,-531784,-564597,-686577,-1271850,-2057397]
["Pante- og gældsbreve",-144871,-103575,-106261,-94320,-63068,-61079,-56911,-39876,-39253,-57951]
["Anden langfristet gæld",-387970,-432640,-366862,-265085,-338347,-88847,-13698,-6120,-10631,-11264]
["Leasingforpligtigelser",-533880,-447831,-354014,-322600,-302202,-233007,-230244,-202983,-202295,-195575]
["Mellemregning I/S-interessenter",-70287,-110179,-116704,-139275,-106773,-32509,-43925,120505,54458,115461]
["Moms",-147680,-99067,-73580,-105533,-84601,-95475,-62421,-56080,-45694,-48183]
["Leverandørgæld",-1095747,-1153823,-1063201,-1304601,-1077570,-1062605,-944621,-1015215,-705287,-1262316]
["Anden gæld, finansielle kontrakter mv",-205155,-208193,-186362,-189203,-301973,-237292,-341390,-202056,-362187,-333754]
["Kassekredit",-1177473,-1266581,-1419479,-1322906,-1399244,-1099197,-1134728,-1460547,-1396173,-1247344]
["Gæld uden for landbruget",-1155,-4340,-2376,-2846,-11350,-25442,-31374,-34744,-10504,-31803]
["Gæld i alt ultimo",-23707743,-25109408,-24899878,-23514269,-27307464,-21009109,-21678791,-21790835,-22392144,-23182005]
["Hensættelser (negative)",-3310856,-3437634,-3145127,-3286576,-3256404,-3168958,-3195421,-2615734,-2328515,-2412586]
["Andre hensatte forpligtigelser",-945,-1192,-2623,-4082,-755,-5485,-4394,-1533,-1668,-1038]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,51,52,53,53,52,51,50,50,49]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",197,191,194,189,188,183,178]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",100,99,98,97,95,95,97,99,98,97]
["Økologisk jordbrug omlægningsår"]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",653,660,645,658,650,639,644,639,644,646]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",132307,97657,125639,140447,104880,118701,94297,93347,88810,85432]
["Personlig indtjening, ægtefælle",216150,208090,199272,182405,194265,192261,184435,183999,175873,176276]
["Ejerløn",434814,446353,441642,456512,330955,325520,363613,380313,365539,0]

{"sheet":"1.7 Deltid alle","index":8,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:51:21 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 1664)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",815,1109,1290,1530,1482,1759,1762,1673,1668,1847]
["Antal vejet",9351,16394.2,16464.5,17090.93,18388.8,18411.939999999999,18617.52,18972.25,19701.64,19524.07]
["Kredsnummer",311,326,330,331,328,341,338,358,344,318]
["Ejendomsnummer",3949,3855,3979,3868,3883,3842,3868,3819,3533,3731]
["Landbrugsareal, ha",62,50,50,45,48,44,39,40,41,41]
["Årskøer",1,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,1,0]
["Antal slagtesvin produceret",82,51,53,43,37,38,46,60,54,82]
["Antal minktæver",7,7,9,10,6,4,5,6,4,8]
["Dyreenheder",8,6,7,6,7,6,11,14,12,12]
["Beregnet antal normtimer",1157,1003,1013,970,1026,961,959,1003,981,964]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",552870,402978,355900,334961,294359,341826,278665,318733,372227,298972]
["Bruttoudbytte Kvæg",95857,67345,81986,73328,80923,70352,58580,66491,70793,76313]
["Bruttoudbytte Svin",71238,43602,41813,30970,26198,22585,23936,35364,37738,50858]
["Bruttoudbytte andre husdyr",34349,15518,19227,38786,45252,28225,214901,306591,239616,178236]
["Skovindtægter",4349,2944,3022,2571,1602,2713,0]
["Maskinstationsindtægter",29750,23735,23356,33023,38167,37907,27485,21501,21593,37911]
["Andre landbrugsindtægter",71783,36505,41226,53346,37479,49857,49055,30797,36824,53610]
["Bruttoudbytte ialt",860195,592626,566530,566985,523980,553464,652621,779477,778791,695900]
[null,null,null,null,""]
["Stykomkostninger Mark",-184716,-148670,-135458,-133051,-147663,-129286,-102873,-114347,-111540,-103451]
["Korn inkl. IO",-27304,-20385,-24755,-15284,1444,-20287,-22833,-300684,-261507,-186722]
["Færdigblanding mv.",-92159,-58727,-69122,-59199,-68945,-47379,-156878]
["Eget grovfoder inkl. IO",-16139,-6747,-5801,-10975,-8126,-7345,-8599]
["Øvrige stykomkostninger husdyr",-14635,-12345,-13742,-16353,-13998,-13758,-22999,-20647,-18063,-18980]
["Skovomkostninger",-1445,-1390,-1483,-962,-442,-878,0]
["Stykomkostninger i alt",-336398,-248262,-250361,-235823,-237730,-218934,-314182,-435678,-391110,-309153]
[null,null,null,null,""]
["Dækningsbidrag",523798,344363,316169,331162,286250,334530,338439,343798,387680,386747]
[null,null,null,null,""]
["Energi og brændstof",-33931,-32044,-34869,-29481,-29517,-27492,-36862,-40232,-45495,-39882]
["Maskinstation",-71732,-51382,-53132,-47266,-47007,-43926,-43885,-42749,-44822,-39364]
["Vedligeholdelse",-85546,-64380,-65367,-58587,-63838,-58492,-59086,-59227,-57308,-58605]
["Investeringer over driften",-5749,-6368,-5119,-5538,-4851,-5787,-5537,-15695,-6403,-6192]
["Lønomkostninger",-16099,-10704,-7933,-12051,-9931,-11127,-22835,-18914,-9594,-17446]
["Ejendomsskat og forsikringer",-47480,-39481,-39191,-37050,-38550,-35815,-34571,-33579,-31601,-31470]
["Diverse omkostninger",-63737,-56300,-55331,-56444,-56212,-66159,-62108,-59211,-54216,-57034]
["Kontante kapacitetsomkostninger",-324275,-260659,-260943,-246416,-249906,-248797,-264885,-269607,-249438,-249993]
[null,null,null,null,""]
["Afskrivninger",-151920,-120112,-123736,-118776,-121132,-110308,-111388,-109678,-100507,-101113]
["Nedskrivninger",-5921,-6131,-5508,-3096,1361,-2011,-8997,-1006,-22993,-1059]
["Tab/gevinst",20177,3807,9359,4487,4197,4912,2611,-2165,1636,2779]
["Kapacitetsomkostninger i alt",-461940,-383095,-380828,-363800,-365479,-356205,-382659,-382457,-371302,-349387]
[null,null,null,null,""]
["Resultat af primær drift",61858,-38731,-64659,-32638,-79230,-21675,-44220,-38658,16378,37360]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",144711,116093,118383,104397,115149,108584,99984,101377,106848,102771]
[null,null,null,null,""]
["Forpagtningsindtægt",35618,21548,25176,22433,18472,19200,20926,18143,11819,15270]
["Forpagtningsafgift",-47897,-38175,-38022,-35643,-33463,-29751,-30492,-27166,-25346,-25795]
["Renteindt, landbrug og fin.tilskud",5997,3882,6772,5087,6331,6501,9723,6636,6068,6926]
["Realiseret gevinst/tab finansaktiver",3335,3552,1690,1845,16322,-9677,-1675,-34,-2742,-3246]
["Renteudgifter, landbrug",-91470,-83531,-77037,-80533,-84590,-88177,-98742,-88006,-104317,-104111]
["Finansomkostninger ialt, landbrug",-94417,-92723,-81421,-86811,-76928,-101904,-100260,-90426,-114518,-110955]
[null,null,null,null,""]
["Driftsresultat",112153,-15361,-27696,-15052,-41008,-14995,-44495,-27695,8710,29176]
[null,null,null,null,""]
["Ejerløn",-343857,-358607,-363943,-366034,-137080,-127251,-121805,-127148,-128594,0]
["Korr. værdiændring stambes/foderbeh.",2932,1408,-1000,-1458,1322,304,-4581]
["Driftsresultat efter ejerløn mv.",-228773,-372559,-392639,-382544,-176766,-141943,-170882]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-1979,-1913,-1947,-1827,-1982,-192,-191,-103,-122,-261]
["Nedskrivning immaterielle aktiver",-67,-267,-396,-139,-1267,-1836,-5386,-3995,-1842,-4916]
["Gevinst/tab immaterielle aktiver",-7173,4826,12094,4796,10603,9047,33971,31517,307,13339]
["Anden virksomhed og engangsposter",58009,55201,46411,56678,47522,49654,43292,47434,39484,36569]
["Renteindtægter, privat",6374,7201,8594,6910,7018,6175,4218,3558,3513,4333]
["Renteudgifter, privat",-12919,-12984,-12780,-13906,-13999,-21011,-23534,-20801,-24132,-23827]
["Urealiseret regulering værdipapirer",33944,60894,-36177,18573,9914,22776,25950,25859,14972,-23499]
["Urealiseret regulering gæld",2223,-57,-1350,223,-1409,15309,776,7272,-6229,-9883]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,-9,0,"",-300,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",190565,97533,-13248,55947,15091,64835,34598,62997,34648,21034]
[null,null,null,null,""]
["Private indtægter/omkostninger",438755,481344,458504,454376,422200,449885,436328,430105,420209,410223]
[null,null,null,null,""]
["Årets resultat før skat",629320,578877,445256,510322,437292,514720,470926,493102,454857,431257]
[null,null,null,null,""]
["Skat af årets resultat",-221032,-199996,-169882,-179687,-140383,-148963,-155012,-147595,-148951,-150783]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",10255968,8115703,8187242,7433361,7883513,7598335,0,6968383,6784841,7059366]
["Stamplanter",231,243,96,62,92,0,0]
["Betalingsrettigheder EU",6430,6880,8439,8078,10961,19933,18977,21911,20589,22513]
["Mælkekvoter og andre leveringsrettigheder",919,733,497,3101,2028,3882,2872,11326,4948,6972]
["Inventar og maskiner",528371,405461,385921,385602,399624,379422,366878,366727,343488,372190]
["Besætning",128648,110083,121978,126524,117824,105131,122205,124645,124645,136320]
["Beholdning",277283,203200,182139,169339,180540,189570,148989,167417,168566,163022]
["Tilgodehavende",472715,374529,384966,328206,353253,318778,285577,301126,287004,259293]
["Andelskapital og financielle kontrakter",272042,203337,200549,168714,182935,172677,150289,147794,136595,139345]
["Landbrugsaktiver i alt",11942606,9420169,9471826,8622987,9130771,8787726,8144244,8109329,7870676,8159021]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1316961,1210665,1231099,1216413,1266140,1287323,0,209239,210324,217133]
["Private aktiver",376364,301364,294120,304591,308481,140313,131601,1082026,1095818,1077098]
["Øvrige aktiver udenfor landbrug",112298,87735,106406,102369,95035,117367,122776,106790,98755,128499]
["Værdipapirer og indlån",786386,780431,723516,699441,635566,654610,532628,450880,439013,472506]
["Hensættelser (positive)",2388,3226,4259,4498,3158,3243,4201]
[null,null,null,null,""]
["Aktiver i alt",14537003,11803590,11831225,10950299,11439151,10990582,10208296,9958264,9714586,10054257]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-5111279,-3635345,-3568096,-3236812,-3402174,-3146930,-3105966,-2897120,-2869649,-2845432]
["Pengeinstitutter",-282553,-263066,-235846,-251806,-260177,-248455,-300003,-225996,-224313,-239394]
["Pante- og gældsbreve",-61344,-36125,-38199,-36082,-37118,-32729,-25574]
["Anden langfristet gæld",-31853,-26551,-24231,-25338,-28378,-635,-3093]
["Anden gæld",-478558,-284843,-303046,-291387,-287958,-282967,-309101,-285605,-297385,-296859]
["Kassekredit",-170199,-157028,-158583,-171289,-171988,-158913,-185466,-188419,-200022,-174588]
["Gæld i alt",-6135786,-4402958,-4328001,-4012715,-4187794,-3870629,-3929202,-3597140,-3591370,-3556274]
[null,null,null,null,""]
["Hensættelser (negative)",-2098720,-1758546,-1780817,-1690108,-1819365,-1668084,-1461667,-1483827,-1368283,-1451423]
[null,null,null,null,""]
["Egenkapital",6302498,5642086,5722408,5247476,5431992,5451869,4817427,4877298,4754933,5046560]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",163617,34058,14529,34631,-467,19732,-20521,2447,27561,46254]
["Private indtægter",438755,481344,458504,454376,422200,449885,436328,430105,420209,410223]
["Resultat før regulering og skat",602372,515401,473033,489006,421734,469616,415807,432552,447770,456477]
[null,null,null,null,""]
["Privat",-229648,-257942,-235458,-251180,-244271,-246535,-244226,-256602,-249559,-254669]
["Formueindtægter/-udgifter",-9447,-9673,-8373,-7531,-17176,-29180,-27648,-27620,-27237,-28346]
["Privat udtræk",-239096,-267615,-243831,-258711,-261447,-275716,-271873,-274624,-272997,-268988]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",108295,975,-1923,"",294,-2083,-648,-2363,-1339,-2640]
["Betalt skat",-209655,-192447,-180496,-179594,-155682,-164750,-154568,-153106,-138425,-146286]
["Ændring i udskudt skat",-11378,-7549,10614,-93,15299,15787,-444,5511,-10526,-4497]
["Skat af årets resultat",-221032,-199996,-169882,-179687,-140383,-148963,-155012,-147595,-148951,-150783]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",250539,48765,57396,50110,20198,42855,-11726,7970,24232,36706]
["Regulering ialt fra resultat",26948,63485,-27777,21626,15858,45104,55119,60550,7085,-25220]
["Værdireguleringer",48057,14577,30940,33690,-58735,22722,53864,8324,25477,-202020]
["Pensionsindbetaling",-26163,-20262,-18571,-19473,-19205,-22697,-15007,-27046,-17217,-20899]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",299381,106556,41989,85643,-42184,87983,82250,52448,39479,-210847]
[null,null,null,null,""]
["Egenkapital primo",6003115,5536291,5679956,5163119,5472157,5365017,4734522,4825884,4715730,5257550]
[null,null,null,null,""]
["Egenkapital ultimo",6302498,5642086,5722408,5247476,5431992,5451869,4817427,4878332,4755209,5046703]
[null,null,null,null,""]
["PENGEBINDING"]
[]
["Årets resultat før skat",629320,578877,445256,510322,437292,514720,470926,493102,454857,431257]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",4339,12929,-16379,-3941,6392,-1518,0]
["Afskrivninger m.v., landbrug",146883,119789,110134,114554,108220,100388,89381,85431,123521,91232]
["Afskrivninger andre erhverv",3045,6794,10592,8279,7455,7305,5810,4583,5976,5703]
["Regulering I/S",-6678,-8811,-2199,-3714,-2121,0,0,9965,451,159]
["Gevinst/tab finansaktiver",-1203,-626,-995,-327,-1133,1485,-708,-941,-551,-317]
["Urealiseret regulering finansaktiver",-33944,-60894,36177,-18573,-9914,-22776,-25950,-25859,-14972,23499]
["Gevinst/tab gæld",2186,6906,4130,3208,1220,7313,3882,6286,4727,2663]
["Urealiseret regulering gæld",-2223,57,1350,223,1409,-15309,-776,-7272,-6229,-9883]
["Øvrige tilbageførsler",2603,-192,-181,294,136,285,157]
["Tilbageførsel i alt",115008,75951,142630,99556,111663,78692,71796,72191,125381,132823]
[null,null,null,null,""]
["Betalt skat",-209458,-192447,-180496,-179594,-155604,-164727,-153236,-153106,-138425,-146286]
["Privat",-229648,-258704,-235458,-251180,-244271,-246535,-244226,-256602,-249559,-254669]
["Afskrivninger privat tlbf.",29781,20183,20853,20825,18768,19346,18981,19888,16862,17700]
["Formueindtægter/-udgifter",-9447,-9673,-8373,-7531,-17176,-29180,-27648,-27620,-27237,-28346]
["Pensionsindbetaling",-26433,-20704,-18129,-19473,-17656,-23153,-16080,-27046,-17217,-20899]
["Privat udtræk, skat og pension i alt",-445205,-461346,-421603,-437087,-415940,-444250,-422208,-439323,-415447,-421027]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",103611,4906,-290,2957,1032,-2074,-1941,-2363,-1339,-2640]
[null,null,null,null,""]
["Til invest og afdrag",402734,198388,165992,175749,134048,147160,122723]
[null,null,null,null,""]
["Besætning (realforskydning)",19366,14883,11953,2417,2879,1719,22431,11840,-418,-7205]
["Beholdninger (realforskydninger)",11826,-31033,38240,-4583,32133,-14899,19618,12434,-12723,1052]
["Flerårige afgrøder",0,0,0,0,5,0,0,-2,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",433927,182238,216185,173582,169064,133981,164773,149375,151650,136901]
[null,null,null,null,""]
["Investeringer"]
["Jord",184884,-26223,-19440,-13418,-2321,-15515,30583,-5827,-6359,-8959]
["Immaterielle aktiver",-118,-488,-395,-63,-401,154,1870,-4484,1425,3567]
["Grundforbedring",-3461,-736,-1540,-1019,-1307,-2000,-3517,-1230,-654,-1015]
["Stamplanter",0,-61,0,62,-69,0,0]
["Driftsbygninger",18991,-7836,-19036,-17346,-21298,-18007,-65887,-19604,-37535,-24820]
["Inventar markbrug",-49481,-38865,-31039,-37031,-30844,-38305,-23308,-47255,-35292,-34018]
["Inventar husdyrbrug",7291,-915,-2646,-4916,-3968,-1657,-15936,-4153,-6524,-7193]
["Inventar andet",-912,-727,129,-1164,-83,-1987,-823,924,-607,-1387]
["Beboelse, landbrug",-9876,-11445,-18876,-21704,-19906,-27817,-10957,-36374,-19950,-36954]
["Private aktiver",-38512,-38839,-32777,304591,-29491,-23241,-22293,-28424,-25512,-19425]
["Aktiver udenfor landbrug",4251,16419,3548,-9565,-19680,-11461,-20463,-20655,-10819,-23646]
["Investeringer ialt",113058,-109716,-122073,-137304,-129370,-139836,-130731,-167081,-141826,-153850]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",546985,72522,94112,36278,39695,-5855,34042,-17706,9824,-16949]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-34187,-14092,-47903,-6907,-975,39488,-20034,-24172,-39191,-10253]
["Realkreditinstitutter",-252112,-19284,-23486,-3236812,-4559,14864,-25852,-2897120,-2869649,-2845432]
["Pengeinstitutter lån, netto",-226440,-13640,57,-3742,-20896,-22753,33131,32475,-3223,-6617]
["Anden gæld",17581,-3035,-18851,-291387,-21210,-17354,21451,-285605,-297385,-296859]
["Kassekredit, ændring",-43559,-20535,-6314,-6836,5565,-7307,-33491,14865,6374,1737]
["Ændring hensættelser",19,21,20,-12,-1,11,-3,6,20,3]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-538698,-70565,-96476,-36536,-42076,3491,-30391,24987,-9810,17101]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",163618,34059,14530,34631,-466,0,0]
["Private indtægter/omkostninger",438755,481344,458504,454376,422200,0,0]
["tilbf. værdiændr. stambesætning mm",3219,1167,-1659,-2091,1079,0,0]
["Beregnet skat",-196194,-170321,-150031,-153599,-131618,0,0]
["Privat udtræk",-239096,-268377,-243831,-258711,-261447,0,0]
["Pensionsindbetaling",-26433,-20704,-18129,-19473,-17656,0,0]
["Konsolidering",143869,57167,59383,54995,12086,2731,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-239160,-107041,-108367,-93385,-25213,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",-1.9,-5.4,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-2.55839203801809},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":-2.5216194176166797},-0.65392396302123357,-1.2152230669935116E-2,-0.33858731293483169,-0.30880586913932917,0.25170680539942825,1.9539303955140792]
["Virksomhedens overskudsmargin, pct",-43.9,-103.9,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-48.833071505480731},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":-44.235209044330979},-13.097828161380205,-0.22386279866441178,-4.9515721988719337,-3.3378791163818815,2.6437131399823572,23.879149303060785]
["Dækningsgrad, pct",60.3,54.4,{"$f":"D37*100/D27","v":55.807988985578874},{"$f":"E37*100/E27","v":58.407541645722553},54.629947707927784,60.44295563939118,51.858429318088142,44.106240466363985,49.779722672706797,55.575082626814201]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":-2.8598025735192616},{"$f":"(C209+C67)*100/C148","v":-5.752269639278806},-6.1060483628570354,-6.3154743347087248,-2.5321465863719976,-2.3340802942990742,-2.5284244058083289,-2.6063826734219813,-2.7042765102438189,0]
["Soliditetsgrad, pct",43.9,46.3,{"$f":"D148*100/D108","v":48.366994964595804},{"$f":"E148*100/E108","v":47.920846727564246},47.485971642475917,49.604916281958502,47.191294217957626,48.987775379323146,48.949167777196067,50.194688677641722]
["Rentedækningsgrad"]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",18.7,14.2,17.899999999999999,13.5,15.1,12.3,10.4,13.2,13.5,11.2]
["Vinterbyg, ha",2.7,2.2999999999999998,1.8,2.2999999999999998,2.2999999999999998,2.2000000000000002,1.9,1.6,1.8,2]
["Vårhvede",0.4,0.3,0.5,0.4,0.4,0.4,0.3,0.6,0.4,0.4]
["Vinterhvede, ha",14.6,13.2,9.9,11.1,12,11.5,10.1,8.5,9.4,11.6]
["Triticale, ha",0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.3,0.5]
["Rug, ha",2.5,2.6,1.5,1.6,1.6,1.9,1.4,1.2,0.9,0.7]
["Havre, ha",2.1,1.2,1.9,1.2,1.1000000000000001,0.6,0.7,1,1.2,0.8]
["Kernemajs/majs til modenhed, ha",0.1,0,0.1,0,0.1,0,0.1,0.1,0.1,0.1]
["Blandsæd",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.3,0.2]
["Korn areal, ha",41.3,34,33.700000000000003,30.3,33,29.2,25.2,26.6,27.9,27.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.2,0.2,0.2,0.1,0.2,0.2,0.2,0.2,0.2,0.4]
["Almindelig rajgræs, ha",1.1000000000000001,0.6,0.7,0.4,0.5,0.4,0.5,0.6,0.4,0.3]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0.1,0.1,0.1,0.1,0.1,0,0,0,0,0]
["Engrapgræs, ha",0.3,0.3,0.2,"",0.1,0.1,0.1,0.1,0.1,0.1]
["Rødsvingel, ha",0.4,0.3,0.4,0.2,0.3,0.2,0.2,0.2,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0.1]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0.1]
["Spinatfrø, ha",0.1,0.2,0.2,0.1,0.1,0.1,0.1,0.1,0,0]
["Frøareal ialt, ha",2.5,1.9,2.1,1.2,1.5,1.2,1,1.2,0.9,1]
[null,null,null,null,""]
["Sukkerroer",0.6,0.5,0.6,"",0.6,0.4,0.4,0.5,0.5,0.7]
["Spisekartofler",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.6,0.2,0.3,0.2,0.2,0.2,0.1,0,0.1,0.1]
["Proceskartofler, ha",0,0,0,0,0.1,0,0,0,0.1,0]
["Stivelseskartofler",0.4,0.3,0.3,0.2,0.3,0.2,0.2,0.2,0.3,0.2]
["Raps, ha",4.0999999999999996,3.3,2.9,3.1,3.3,3.5,2.5,2.7,1.9,1.9]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0.2,0.1,0.1,0,0,0,0,0,0.1,0]
["Ærter og andre bælgsæd",0.2,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1]
["Græs/lucerne tørreri, ha",0,0,0,0.1,0,0,0,0,0,0.1]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0.1,0.1,0,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0,0,0,0,0,0.1,0.1,0,0.1,0.1]
["Pil til energi, ha",0.2,0,0.1,0.1,0,0,0,0,0,0]
["Majs til energi, ha",0.2,0.2,0.2,0,0,0.1,0,0.1,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0,0,0,0,0,0,0,0.1,0.1]
["Sædskiftegræs, ha",2.9,2.5,2.8,2.8,2.9,2.7,3.2,2.8,3,3.2]
["Helsæd, ha",0.4,0.4,0.6,0.4,0.3,0.4,0.6,0.5,0.5,0.5]
["Vedvarende græs, ha",5.2,3.8,4,3.7,3.4,3.4,3.6,2.9,3.5,3.2]
["Majs, ha",1.2,0.5,0.6,0.7,0.6,0.7,0.6,0.5,0.7,0.6]
["Kolbemajs, ha",0,0,0,0,0,0,0,0,0,0]
["Andet grovfoder, ha",0.1,0.2,0.1,0.1,0.2,0.1,0.2]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",60.9,48.8,48.8,43.8,46.9,42.8,38.299999999999997,38.799999999999997,40.200000000000003,39.700000000000003]
["Udyrkede arealer, ha",0.7,1.4,1.4,1,1,0.8,0.6,0.5,0.6,0.8]
["Randzoner, ha",0.9,0.1,0.1,0.1,0.1,0.3,0.3,0.2,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0.1,0,0.1,0.1,0,0,0.1]
["Landbrugsareal, ha",62.5,50.3,50.4,45,48,44,39.299999999999997,40,41,41]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",49.1,39.6,39.4,35.299999999999997,38.9,35.4,31.8,32.799999999999997,33.1,33.200000000000003]
["egen bortforpagtet areal, ha",6.2,3.8,4.2,4.0999999999999996,3.4,3.5,3.9,3.4,2,2.6]
["Egen skov, krat, hede m.v.",2.6,2.4,2.2999999999999998,2.2000000000000002,8.1999999999999993,2.2999999999999998,2.5,1.6,1.7,1.8]
["Tilforpagtet dyrkbart landbrugsareal, ha",13.4,10.6,10.9,9.6,9.1,8.6,7.5,6.8,7.6,7.3]
["Tilforpagtet skov m.v., ha",0.1,0.1,0.4,0.1,0.4,0.1,0,0,0,0]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",5.5,3.8,3.9,3.4,3.5,3.1,2.1,2,1.7,1.5]
["Areal med lerjord (jb 5, 6), ha",28.1,23.6,22.9,19.899999999999999,22.1,20.2,17.600000000000001,18.100000000000001,16.8,18.399999999999999]
["Areal med fin sand (jb 2 og 4), ha",16.3,13.2,12.4,11.3,11.3,10.4,10.4,10.1,10.9,10.1]
["Areal med grovsand (jb 1 og 3), ha",11.4,8.8000000000000007,9.3000000000000007,8.9,9.8000000000000007,9.1999999999999993,8.3000000000000007,8.8000000000000007,10.1,9.4]
["Særlige jordbundstyper, ha",1.3,1,1,0.9,1.1000000000000001,0.9,0.9,0.8,0.9,0.9]
["Markvanding, antal brug",0.15,0.13,0.13,0.13,0.14000000000000001,0.14000000000000001,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001]
["Herpå areal vand",47.19,41.59,42.29,37.520000000000003,40.56,39.07,32.06,34.090000000000003,38.49,36.06]
["Antal m3 vand forbrugt til vanding",573,503,673,210,270,142,267,354,0,0]
["Antal tons gylle anvendt (økologer)",25,10,12,10,11,9,11,9,0,0]
["Heraf tons konventionel gylle (økologer)",16,7,7,7,10,6,8,7,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",62,58,43,54,50,60,53,54,50,51]
["Hkg vinterbyg pr ha",66,63,50,61,56,61,61,58,56,51]
["Hkg vårhvede pr ha",59,65,41,58,49,54,55,51,46,50]
["Hkg vinterhvede pr ha",81,79,62,79,71,78,74,70,70,63]
["Hkg triticale pr ha",46,58,54,50,47,50,42,48,45,40]
["Hkg rug pr ha",61,57,49,62,52,57,58,54,59,49]
["Hkg havre pr ha",89,47,39,52,49,52,47,50,49,48]
["Hkg kernemajs pr ha",0,125,50,61,57,45,46,58,302,774]
["Hkg græsfrø pr ha",9,49,12,12,13,13,17,12,14,20]
["Hkg alm. rajgræs pr ha",16,19,41,15,34,25,39,27,19,12]
["Hkg italiensk rajgræs pr ha",22,17,4,18,9,0,15,19,12,17]
["Hkg rødsvingel pr ha",12,13,12,14,14,48,44,15,16,0]
["Hkg sukkerroer pr ha",131,132,105,"",152,120,132,128,113,111]
["Hkg spisekartofler pr ha",154,125,276,175,191,191,231,249,233,180]
["Hkg læggekartofler pr ha",293,285,230,289,262,150,288,250,228,227]
["Hkg proceskartofler pr ha",398,392,402,329,253,310,1413,317,336,336]
["Hkg stivelsekartofler pr ha",477,416,555,383,443,413,459,433,384,374]
["Hkg raps pr ha",38,46,37,46,29,42,40,37,36,31]
["Hkg rødkløver pr ha",0,0,0,0,5,7,15,6,1,5]
["Hkg spinatfrø pr ha",25,16,9,13,8,84,25,17,13,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1000000000000001,1.2,1.27,1.0900000000000001,1.02,1.17,1.18,1.36,1.56,1.4]
["Kr pr kg solgt maltbyg",1.1499999999999999,1.27,1.31,1.1499999999999999,1.08,1.22,1.25,1.47,1.58,1.57]
["Kr pr kg solgt hvede",1.21,1.21,1.21,1.08,1.02,1.1200000000000001,1.18,1.46,1.52,1.37]
["Kr pr kg solgt rug",1.06,1.1599999999999999,1.32]
["Kr pr kg solgt havre",1.17,1.29,1.37,1.1100000000000001,1.05,1.08,1.1100000000000001,1.26,0,0]
["Kr pr kg solgt kernemajs",3.56,0.35,1.07]
["Kr pr kg solgt raps",2.84,2.77,2.67,2.71,2.64,2.56,2.46,2.84,3.4,3.09]
["Kr pr kg solgt fabriksroer",1.0900000000000001,1.0900000000000001,1.3,1.05,1.37,1.1399999999999999,1.6,1.79,1.81,1.64]
["Kr pr kg solgt spisekartofler",2.78,3.59,2.67,2.35,2.36,1.91,1.66,2.11,1.55,2.2599999999999998]
["Kr pr kg solgt industrikartofler",0.82,0.84,0.99,0.76,0.9,0.72,0.72,0.7,0.61,0.6]
["Kr pr kg solgt stivelseskartofler",0.45,0.4,0.48,0.45,0.45,0.46,0.44,0.43,0.47,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0.5,0.2,0.3,0.1,0.2,0.3,0.1,0.2,0.2,0.3]
["Antal årsopdræt",1,1,1,1,0,1,1,1,1,1]
["Stk årsopdræt pr årsko",1.6,2.78,2.41,5.07,2.21,2.2799999999999998,6.3,4.03,3.6,3.79]
["Udskiftningsprocent",-73,84,60,55,60,49,68,53,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1668,1829,4492,5844]
["Kg EK mælk i alt",4518,1299,2152,943,1713,2202,1008,1136,1535,2435]
["Kg EK mælk pr ko",8939,6613,8261,6454,8204,8667,7106,6935,7209,8446]
["Gennemsnitlig fedtprc.",4.33,4.72,4.49,3.83,4.3600000000000003,4.1900000000000004,4.18,4.3899999999999997,0,0]
["Gennemsnitlig proteinprc.",3.56,3.74,3.67,3.17,3.47,3.47,3.4,3.49,0,0]
["Gennemsnitlig celletal",70,195,100,86,110,136,158,141,0,0]
["Kr. pr. kg ekm",4.4400000000000004,3.47,3.46,4.07,2.4300000000000002,2.86,4,2.88,2.79,2.87]
["Pct. jerseybesætninger",1,0,0,1,0,1,1,0,1,1]
[null,null,null,null,""]
["Kr pr solgt ko",8080,8261,8301,8693,7269,7522,8169,8092,7760,6936]
["Kr pr solgt kvie levebrug",7109,5704,6886,5955,7054,7272,8204,8059,8525,4508]
["Kr pr købt kvie",3283,2748,3193,3643,2559,3496,4142,3703,3664,3832]
[null,null,null,null,""]
["Ha grovfoder pr årsko",9.34,18.72,15.61,27.64,19.059999999999999,15.76,32.42,23.86,21.12,15.66]
[null,null,null,null,""]
["Pct. rørmalkning",4,3,3,3,3,3,2,3,7,6]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",1,0,0,1,1,1,1,1,1,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",3.9,3.6,3.8,3.6,3.4,3.1,4,3.7,3.6,3.3]
[null,null,null,null,""]
["Antal slagtekalve produceret",7,5,6,5,7,5,5,6,5,6]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",260,257,163,147,217,243,246,247,0,0]
["Pris pr solgt slagtekalv",4123,5686,4417,4313,5873,6998,7166,6165,4590,6236]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0.1,0.2,0.1,0,0,0.1,0.1,0.5,0.1]
["Antal fravænnede grise pr årsso",20.100000000000001,18.899999999999999,19.600000000000001,22.9,22,22.6,18.8,20.5,15.5,13.6]
["Antal fravænnede grise produceret",0,2,5,3,0,1,1,1,8,2]
["Gennemsnitsvægt solgte 7 kg's grise",15,18.899999999999999,0,0,10,0,0,0,8,0]
["Stk 7 kg's grise solgt",1,2,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",240,199,0,0,200,0,0,0,197,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",665.7,85.9,56.7,75.099999999999994,937,228.4,81.900000000000006,62.3,0,0]
["Antal smågrise produceret",15,7,14,9,16,8,5,4,0,0]
["Stk 7 kg's grise købt",16,7,9,9,17,7,4,3,9,22]
["Kr pr købt 7 kg's gris",309,240,337,302,216,205,231,584,272,191]
["Antal smågrise solgt",4,2,1,3,18,3,3,1,4,3]
["Vægt 30 kg's grise solgt",31,26,20,31,20,0,30,33,33,14]
["Kr pr solgt 30 kg's gris",389,420,349,863,233,331,391,1673,435,385]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",82,51,53,43,37,38,46,60,54,82]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",67,47,41,36,31,34,45,62,38,59]
["Kr 30 kg's grise købt",566,555,460,535,489,395,413,435,430,358]
["Stk slagtesvin solgt",81,56,57,43,40,39,49,63,59,85]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",4,4,4,3,3,3,4,7,8,8]
["Pris pr solgt slagtesvin",1449,1266,1156,1178,1076,936,937,1006,977,878]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,993,0,1244,0,0]
["Pris pr købt sopolt",0,743,2117,1758,0,1663,2240,2083,0,2312]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",6,7,9,34,40,42,270,340,192,213]
["Antal hønepladser",2,1,0,0,8,7,164,0,0,0]
["Antal producerede slagtekyllinger",890,401,240,443,1059,276,9608,16524,14071,8344]
["Kg æg solgt",528,746,307,3423,5822,3083,52797,34497,5133,11581]
["Antal slagtekyllinger solgt",874,377,236,418,1024,193,9646,16402,13943,8455]
["Kg. slagtekylling solgt",484,99,60,0,308,0,0,0,0,3648]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,0,7,4,4,3]
["Pct. frilandshøns",0,0,0,0,0,0,0,2,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,1,1,2,2]
[null,null,null,null,""]
["Antal minktæver (1. juli)",7,7,9,10,6,4,5,6,4,8]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",6.8,5,4.5999999999999996,5.2,5.6,5.0999999999999996,4.9000000000000004,4.8,4.5999999999999996,8.9]
["Antal minkskind solgt",42,42,42,49,29,19,25,28,20,69]
["Kr. pr. solgt minkskind",160,192,212,259,226,398,322,601,479,386]
["Antal mink avlsdyr tæver, primo",9,8,11,12,7,5,7,7,4,15]
["Antal mink avlsdyr tæver, ultimo",0,5,9,11,8,5,6,7,6,20]
["Antal minkskind, primo",56,47,43,56,27,17,24,28,19,61]
["Antal minkskind, ultimo",65,44,44,55,29,19,23,29,19,64]
["Antal mink avlsdyr hanner, primo",0,1,1]
["Antal mink avlsdyr hanner, ultimo",0,1,1]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",351336,263844,226527,213479,188208,216276,172805,194083,261022,202911]
["Korn IO",18002,13831,19833,11467,-696,16164,15174,22093,18018,19207]
["Frøafgrøder",32682,27562,25286,16423,17188,17597,12925,17969,12406,11320]
["Handelsroer",10418,8158,7746,7260,10907,8755,9513,13657,10500,13181]
["Kartofler",48409,22879,27362,20906,22863,18993,14818,15764,19515,14681]
["Raps",44924,39310,26409,32831,25675,37766,24399,28168,23922,18103]
["Ærter m.v.",6785,3510,2218,2292,1493,1274,972,885,1052,906]
["Andre industriafgrøder",1570,542,928,670,1215,395,490,651,1111,1326]
["Gartneriafgrøder",2590,4932,6224,11323,12336,10420,10244,12560,10422,9494]
["Grovfoder excl. IO",21935,10493,9163,7906,3645,6002,9339,7069,6358,6363]
["Grovfoder IO",11952,6044,2564,10102,10896,7191,7172,4999,6811,944]
["Energiafgrøder m.v.",2267,1873,1640,303,628,993,815,833,1092,537]
["Bruttoudbytte Planteavl incl. IO",552870,402978,355900,334961,294359,341826,278665,318733,372227,298972]
[null,null,null,null,""]
["Mælkesalg",19449,4413,7224,3774,4099,6227,3911,3261,4260,6901]
["Økologi- og markedstillæg",0,0,0,0,0,0,80,16,39,120]
["Kvalitetstillæg",308,46,119,59,74,99,49,51,68,88]
["Non-GM tillæg",15,12,10]
["Kvalitetsprogramtillæg (Arlagården)",288,40,86,"",-18,-19,-16,-3,-8,-60]
["Sæsonregulering",0,0,0,0,0,0,2,-52,-82,-71]
["Køer salg",9360,8495,9929,7898,7616,7772,8677,8973,8158,8940]
["Slagtekalve salg",68566,46236,66441,55241,58211,40778,38842,49599,47712,46800]
["Spædkalve salg",1428,757,724,1635,9077,1224,159,201,595,256]
["Kvier levebrug salg",3184,1139,986,404,911,1985,1340,976,1885,191]
["Kvier køb",-2775,-1716,-1674,-2841,-2069,-3115,-3583,-3178,-2400,-2187]
["Tilvækst køer og opdræt",-18830,-5438,-6320,701,-2623,1459,-7539,-1393,-397,223]
["Tilvækst kalve",-5345,-2480,-5122,-672,-400,-2448,-2710,-2798,3353,-2504]
["Kvæg, tilskud",8462,5190,6492,5306,6807,3329,1907]
["Kvæg andet",11748,10651,3090,1820,-762,13061,17460,10837,7609,17616]
["Bruttoudbytte Kvæg",95857,67345,81986,73328,80923,70352,58580,66491,70793,76313]
[null,null,null,null,""]
["Sopolte salg",0,22,0,0,0,15,0,36,0,0]
["7 kg's grise salg",334,387,0,0,3,0,0,0,8,0]
["Smågrise salg",1378,1042,278,2191,4123,896,1045,1362,1797,1241]
["Salgtesvin salg",116708,70448,65662,50744,42451,36512,46208,63793,57415,74613]
["7 kg's grise køb",-4964,-1629,-3051,-2621,-3665,-1438,-972,-1950,-2318,-4174]
["30 kg's grise køb",-37735,-25855,-18673,-19169,-15065,-13336,-18538,-27146,-16428,-21183]
["Soplte køb",0,-42,-94,-258,0,-14,-13,-34,0,-137]
["Tilvækst salgtesvin",-2308,-1490,-2705,-778,-1482,-589,-3614,-861,-2042,1787]
["Tilvækst smågrise",-1959,183,-169,510,-107,146,-208,90,-782,-875]
["Tilvækst øvrige svin",-190,126,81,542,70,-49,-156,-367,-1098,-453]
["Svin andet",-27,409,484,-191,-131,441,184,441,1185,38]
["Bruttoudbytte Svin",71238,43602,41813,30970,26198,22585,23936,35364,37738,50858]
[null,null,null,null,""]
["Æg salg",1906,2023,2268,9384,15250,13709,76841,87579,47078,48466]
["Høns indkøb",-180,-311,-420,-1304,-1784,-2048,-6405,-4503,-4037,-5800]
["Slagtekyllinger salg",15132,6069,4676,10472,24344,6099,169111,258599,213549,120443]
["Fjerkræ andet",1164,-356,242,1363,-4285,-1001,-35973,-50994,-30203,-18740]
[null,null,null,null,""]
["Minkskind salg",6751,8157,8834,12771,6588,7379,8140,16924,9635,26551]
["Mink i øvrigt salg",27,-295,27,45,53,27,393,378,12,140]
["Pelsdyr andet",240,-2600,-1406,-263,963,-386,-1064,-2439,928,4895]
[null,null,null,null,""]
["Får",6753,596,638,722,1091,1034,631,353,1077,1070]
["Husdyr i øvrigt",2556,2235,4368,5595,3032,3413,3226,693,1576,1212]
["Bruttoudbytte andre husdyr",34349,15518,19227,38786,45252,28225,214901,306591,239616,178236]
[null,null,null,null,""]
["Maskinstationsindtægter",29750,23735,23356,33023,38167,37907,27485,21501,21593,37911]
["Skovindtægter",4349,2944,3022,2571,1602,2713,0]
["Andre landbrugsindtægter",71783,36505,41226,53346,37479,49857,49055,30797,36824,53610]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",860195,592626,566530,566985,523980,553464,652621,779477,778791,695900]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",4061,3840,3518,2412,2542,1250,704,781,849,925]
["Tilskud miljøforanstaltninger, MVJ",6900,1663,2791,1333,1287,664,2107,1812,2152,2182]
["Lejeindtægter",29978,15871,16833,21753,17554,18169,15486,10187,11768,18248]
["Andre landbrugsindtægter, pasningsaftale",3055,733,625,2787,1192,1824,1341,1653,1501,1073]
["Andre landbrugsindtægter, videresalg",4073,2493,1673,1455,972,803,653,335,604,266]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",3820,2382,2501,1612,1309,1413,2591,1068,1857,4058]
["Andre landbrugsindtægter, sten grus m.v.",703,181,292,1032,163,1247,846,182,619,1212]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,1,-721,6,0,-14,-32]
["Andre landbrugsindtægter, udbet. kapitalfond",56,49,255,101,78,134,162,529,1434,1236]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,89,73,22,10,196,1155]
["Andre landbrugsindtægter, sygedagpenge",1776,1914,1268,1828,2186,1863,1425,1172,1680,1480]
["Andre landbrugsindtægter, øvrige",14528,6688,10954,15530,11710,25851,23712,13067,14176,26385]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-41670,-29574,-31532,-25957,-29277,-25013,-21498,-26869,-26273,-22682]
["Gødning",-66635,-56983,-51673,-47366,-59052,-50477,-39018,-43665,-41013,-37615]
["Planteværn",-45610,-33233,-31934,-31209,-34251,-30787,-23747,-24128,-22602,-21266]
["Diverse. vedr. planteavl",-24961,-23463,-19585,-27013,-25084,-23009,-18610,-19685,-21653,-21888]
["Produktionsrådg. planteavl",-5840,-5416,-733,-1506,-1275,-1415,0]
["Stykomkostninger Mark",-184716,-148670,-135458,-133051,-147663,-129286,-102873,-114347,-111540,-103451]
["Foderkorn excl. IO",-9302,-6554,-4922,-3817,748,-4124,-7659,-21645,-23399,-11410]
["Foderkorn IO",-18002,-13831,-19833,-11467,696,-16164,-15174]
["Indkøbt kraftfoder",-26327,-18873,-23359,-16559,-20323,-14997,-13683,-20466,-14870,-15925]
["Indkøbt tilskudsfoder",-2793,-3647,-2314,-2267,-1772,-2213,-1734,-2412,-4374,-2837]
["Indkøbt smågrise blanding",-10,-54,65,-109,-135,-43,-367,545,-45,-98]
["Indkøbt færdigblanding",-29557,-17850,-22302,-12986,-10667,-9741,-13301,-22651,-15998,-19387]
["Indkøbt fjerkræfoder",-9123,-4258,-3403,-8760,-18294,-7704,-114308,-190801,-161732,-84947]
["Indkøbt pelsdyrfoder",-4146,-3944,-5520,-6415,-4212,-2763,-3542,-4253,-2646,-7700]
["Indkøbt mælkeprodukter",-2229,-1606,-1928,-1622,-2054,-1278,-1080,-1702,-1894,-1551]
["Indkøbt hjælpeprodukter",-1625,-1156,-1239,-1064,-1034,-1030,-1246,-1291,-1106,-1219]
["Andet indkøbt kraftfoder",-3243,-2282,-3699,-5699,-4636,-3360,-3723,-3960,-6467,-16646]
["Indkøbt grovfoder",-10757,-4013,-4500,-3022,-5152,-3756,-3390,-3144,-3700,-3991]
["Andet indkøbt foder",-708,-679,-569,0,-569,-495,-505,-534,-567,-710]
["Eget grovfoder",-16139,-6747,-5801,-10975,-8126,-7345,-8599,-1278,120,-149]
["Andet eget foder",-1642,-364,-354,-227,-96,0,0]
["Dyrlæge og medicin",-3519,-3034,-3342,-3598,-3414,-3551,-3836,-4078,-3468,-4184]
["Produktionsrådgivning",-7097,-226,-271,-251,-223,-344,-493,-861,-611,-592]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-10659,-9056,-10129,-12469,-10340,-9863,-17645,-15351,-13409,-12983]
["Skovomkostninger",-1445,-1390,-1483,-962,-442,-878,0]
["Diverse vedrørende andet",-20,-30,0,-34,-20,0,-1024,-357,-575,-1221]
["Stykomkostninger i alt incl. IO",-336398,-248262,-250361,-235823,-237730,-218934,-314182,-435678,-391110,-309153]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-23951,-22702,-23238,-19300,-18921,-19240,-21718,-22743,-24763,-23567]
["Energi",-9981,-9342,-11631,-10181,-10596,-8252,-15144,-17489,-20732,-16315]
["Maskinstation diverse",-47267,-35362,-36840,-32574,-31645,-29259,-29790,-30046,-29421,-27961]
["Maskinstation høst af korn og frø",-12823,-8578,-9523,-8269,-8639,-7904,-7496]
["Maskinstation - optagning",-1329,-595,-544,-611,-723,-416,-434,-439,-354,-232]
["Maskinstation, husdyrgødning",-7602,-4530,-4706,-4052,-4140,-3989,-3694,-3943,-4385,-3388]
["Maskinstation, høst af grovfoder",-2711,-2318,-1520,-1760,-1861,-2357,-2471,-1559,-2213,-2125]
["Vedligehold bygninger, gårdsplads mv.",-15454,-13002,-12148,-11241,-11124,-10853,-12051,-11434,-10271,-11222]
["Vedligehold grundforbedring",-9879,-5474,-8390,-5262,-7368,-5338,-5378,-6505,-5430,-5314]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-80,-79,-63,-223,-185,-219,0]
["Vedligehold markredskaber",-39215,-28142,-26731,-24291,-24615,-23094,-22277,-21733,-19466,-19061]
["Vedligehold staldinventar",-6253,-3588,-3652,-3092,-3070,-2764,-3732,-4754,-3698,-5420]
["Vedligehold andet inventar",-14666,-14096,-14383,-14476,-17476,-16223,-15648,-14800,-18442,-17587]
["Investeringer over driften",-5749,-6368,-5119,-5538,-4851,-5787,-5537,-15695,-6403,-6192]
["Lønomkostninger",-16099,-10704,-7933,-12051,-9931,-11127,-22835,-18914,-9594,-17446]
["Ejendomsskat",-18933,-15213,-15165,-13712,-14532,-12979,-11742,-11169,-10083,-10127]
["Forsikringer",-28547,-24268,-24027,-23339,-24018,-22836,-22829,-22410,-21518,-21344]
["Diverse omkostninger",-37424,-33206,-32152,-33610,-33751,-44941,-60009,-39481,-33351,-36259]
["Økonomirådgivning",-3230,-2328,-2264,-1914,-1962,-1662,-2099,-19730,-20865,-20775]
["Regnskab",-23083,-20765,-20915,-20919,-20499,-19556,0]
["Kontante kapacitetsomkostninger ialt",-324275,-260659,-260943,-246416,-249906,-248797,-264885,-269607,-249438,-249993]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-56719,-44888,-45521,-42590,-43904,-45696,-46885,-43784,-40278,-40253]
["Afskrivninger beboelse, landbrug",-15089,-13043,-13292,-12371,-11789,0,0]
["Afskrivninger grundforbedring",-1688,-1201,-1361,-1477,-1466,-1383,-1258,-1697,-1241,-1388]
["Afskrivninger stamplanter",-16,-25,-6,-6,-5,0,0]
["Afskrivninger markredskaber",-62219,-48722,-50147,-47872,-50546,-47738,-43012,-43481,-39358,-39933]
["Afskrivninger staldinventar",-8050,-6205,-7503,-7894,-7112,-8354,-14048,-13643,-13125,-13383]
["Afskrivninger specialinventar",-1091,-944,-796,-1672,-1206,-1888,-1290,-2288,-2018,-1531]
["Afskrivninger bl. driftsmidler mv.",-7048,-5085,-5111,-4894,-5103,-5250,-4896,-4785,-4486,-4625]
["Afskrivninger i alt",-151920,-120112,-123736,-118776,-121132,-110308,-111388,-109678,-100507,-101113]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-5039,-1336,-4587,-2541,2921,-1801,-6899,-212,-1165,-907]
["Nedskrivninger, beboelse",0,-2786,-557,-347,-1110,-1182,-3747]
["Nedskrivninger, grundforbedringer",0,-26,0,0,0,-40,-1,-400,-21550,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-1866,-109,-174,-76,-109,-534,-47,-255,-52]
["Nedskrivninger, staldinventar",-781,0,-176,-6,-332,-17,-1488,-33,-13,-67]
["Nedskrivninger, andet inventar",0,-107,-8,0,0,-20,-5,-127,0,0]
["Nedskrivninger, blandede driftsmidler",-101,-10,-72,-28,-42,-24,-70,-188,-10,-33]
["Nedskrivninger i alt",-5921,-6131,-5508,-3096,1361,-2011,-8997,-1006,-22993,-1059]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",4100,-1714,317,1787,-3713,-313,-473,-8300,-1040,840]
["Tab/gevinst, beboelse",-833,-940,1127,-2819,580,-1557,-2541]
["Tab/gevinst, grundforbedringer",125,60,309,373,-10,62,8,-509,-1173,-272]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",10462,7814,6863,5573,8008,4908,2955,5876,4331,2672]
["Tab/gevinst, staldinventar",7174,-537,955,283,-207,265,311,1141,75,183]
["Tab/gevinst, andet inventar",207,-41,291,195,116,318,236,424,-172,-167]
["Tab/gevinst, blandede driftsmidler mv.",-1058,-835,-503,-904,-577,-327,-426,-797,-383,-476]
["Tab/gevinst i alt",20177,3807,9359,4487,4197,4912,2611,-2165,1637,2779]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-461940,-383095,-380828,-363800,-365479,-356205,-382659,-382457,-371302,-349387]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",2425,510,1644,1075,1665,1301,4417,891,583,787]
["Forpagtningsindtægter",35618,21548,25176,22433,18472,19200,20926,18143,11819,15270]
["Forpagtningsudgifter",-47897,-38175,-38022,-35643,-33463,-29751,-30492,-27166,-25346,-25795]
["Renteindtægter",4474,4478,6318,5081,5804,6855,7116,7631,7422,8782]
["Aktieindkomst",5473,6095,7405,5841,5881,4520,2408,1671,1577,1690]
["Renteudgifter, realkredit dkr, fast",-11702,-15620,-14653,-16314,-18057,-18976,-23630,-24977,-29474,-33565]
["Bidrag, realkredit dkr, fast",-7204,-6123,-5393,-5171,-5143,-4887,-3999]
["Renteudgifter, realkredit dkr, variabel",-1203,-4021,-5776,-9045,-10546,-12589,-13690,-19603,-28336,-27277]
["Bidrag, realkredit dkr, variabel",-35077,-22413,-21266,-16026,-15979,-13350,-11297]
["Renteudgifter, realkredit fr. valuta, fast",-1,-47,-29,-31,-96,-115,-56,-85,-287,-385]
["Bidrag, realkredit fr. valuta, fast",-9,-24,-23,-11,-33,-33,-22]
["Renteudgifter, realkredit fr.valuta, variabel",-638,-1147,-1673,-2599,-4276,-5383,-7756,-13296,-21024,-26562]
["Bidrag, realkredit fr. valuta, variabel",-4438,-3160,-4547,-6019,-6657,-6548,-7275]
["Renteudgifter, anden realkreditgæld",-300,-139,-83,-78,-81,-34,-46,-17,-114,-186]
["Renteudgifter, pengeinstitut",-12455,-9217,-8634,-10331,-11403,-11263,-13512,-9301,-10928,-9032]
["Renteudgifter, kassekredit",-15036,-13544,-12513,-13853,-14002,-14509,-17998,-16657,-19234,-15744]
["Renteudgifter, udlandslån",-1786,-1077,-1332,-1320,-1583,-2247,-2101,-1678,-2760,-3730]
["Renteudgifter, prioritetsomkostninger",-7521,-8822,-5801,-6656,-4895,-7236,-11147,-6084,-6889,-4661]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-954,-887,-697]
["Renteudgifter, øvrig gæld",-3904,-3421,-3335,-4013,-4614,-4703,-5864,-10823,-4676,-4132]
["Realiseret gevinst gæld",1794,1248,499,1969,2356,2486,1838,592,591,1880]
["Realiseret tab gæld",-3957,-8102,-4560,-4940,-3581,-9890,-5722,-6926,-5331,-4540]
["Realiseret gevinst værdipapirer",18534,8849,12207,11172,29631,13754,6709,7478,5637,12087]
["Realiseret tab værdipapirer",-15199,-5297,-10517,-9327,-13310,-23431,-8384,-7512,-8380,-15333]
["Finansiering i alt",-100962,-98506,-85606,-93806,-83908,-116831,-119577,-107718,-135149,-130446]
["Heraf renteudgift henført privat",-12942,-13037,-12849,-14142,-13993,-21011,-23534,-20801,-24132,-23827]
["Heraf rentendtægt henført privat",6374,7201,8594,6910,7018,6175,4218,3558,3513,4333]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",9074176,6940423,6953799,6253213,6697437,6205345,5640229,5584764,5516114,5978465]
["Driftsbygninger",915480,748301,767892,750575,767846,784831,806504,840402,803677,835526]
["Fast ejendom, i øvrigt",533564,471883,484377,443496,511776,597343,566436,547984,513130,497078]
["Stamplanter",246,207,102,68,29,0,0]
["Betalingsrettigheder",8775,8541,10223,9879,19512,0,0,23363,21173,33535]
["Mælkekvote",0,0,0,0,0,244,1417,2270,5065,9835]
["Andre immaterielle aktiver",987,709,466,3436,4167,3949,2802,5493,2497,3575]
["Inventar markbrug",472443,367426,355260,339724,366102,328254,300524,278584,263447,281467]
["Inventar husdyrbrug",55251,37610,38033,41904,39061,46200,70628,71949,73088,86707]
["Inventar andet",11534,11351,10359,12951,11963,16120,12728,18189,15136,14135]
["Kvæg",109044,87419,98759,85927,88635,75758,93181,86142,82119,77003]
["Svin",20630,12837,14085,9772,8282,7433,9675,13454,15279,15692]
["Fjerkræ",888,610,564,1740,3176,1412,18981,18933,8329,11002]
["Pelsdyr",13921,13362,14535,18439,9151,6919,9699,11614,6706,16614]
["Får",4924,1216,1530,1270,2074,1532,1206,964,1592,1637]
["Andre husdyr",4186,6367,8741,9996,9457,13797,11894,5378,10203,7173]
["Beholdninger egen avl",211346,128244,143339,113169,164004,126478,122554,129288,111501,125761]
["Beholdninger indkøbt foder",5026,4019,4193,3456,3931,4462,8578,9815,8617,6049]
["Jordbeholdninger",19460,15170,13651,13541,14843,12728,10567,10850,10129,9447]
["Andre beholdninger",52039,40794,38532,32446,36216,30796,26902,29899,25597,22786]
["Igangværende arbejde",0,24,0,0,0,207,5,0,0,30]
["Tilgodehavende",373491,330445,331019,304376,300330,320127,266606,223445,226139,222565]
["Mellemregning I/S-interessenter",23574,6255,30269,8512,21946,20445,3640,26349,28990,19904]
["Andel I/S",32516,20521,24567,11772,21030,-2853,33484,9610,7962,9392]
["Finansielle kontrakter og værdipapirer",571848,524430,537769,468952,4259,4510,3841,3711,4386,8313]
["Andelskapital",77459,51749,48294,39891,33593,29232,27191,28082,31367,29793]
["Leveringsrettigheder",14273,12563,7805,0,0,0,0]
["Kassekredit (positiv)",165104,130864,124376,123164,155965,124172,99651]
["Landbrugsaktiver ialt",12201346,9451438,9530060,8638713,9294786,8781660,8171883,8650330,8444585,8986056]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",286751,220907,245259,233252,253626,302758,317939,200387,206243,202449]
["Beboelse",1047019,1020013,1008739,1000288,1029846,1009418,974929,960995,951187,952539]
["Private aktiver",365508,287687,287699,299718,307901,140462,132612,121725,113820,119066]
["Immaterielle anlægsaktiver",5519,4655,4767,3731,5042,4370,5521,4273,4920,4890]
["Øvrige materielle anlægsaktiver",78655,61507,74428,68202,56494,53001,43595,41667,37263,71727]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",13426,9191,11762,6759,8903,25627,24984,23057,26440,22164]
["Aktier mv",323968,291820,319140,281346,255062,278015,195995,152975,140077,181331]
["Obligationer mv",104789,125572,100381,88121,82857,75977,51656,46478,60674,75183]
["Pantebreve",43865,40199,56860,47678,51612,70253,17603,16522,13036,16394]
["Indlån mv.",261299,268260,250658,254595,225035,231696,214854,336555,286198,317358]
[null,null,null,null,""]
["Aktiver ialt primo",14738627,11781250,11889754,10928322,11577378,10942854,10119385,9916905,9665006,10290460]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-927694,-783299,-718141,-692458,-717116,-638988,-647980,-598026,-604721,-649605]
["Variabelt forrentet Dkr",-3912746,-2462329,-2310069,-1856864,-1840371,-1579623,-1409655,-1217606,-1130484,-1024414]
["Fast forrentet fremmed valuta",-2176,-4193,-4108,-3146,-14752,-13651,-36844,-17109,-63994,-25890]
["Variabelt forrentet fremmed valuta",-526317,-401106,-580068,-715585,-847372,-913346,-1038613,-1046240,-1043911,-1113102]
["Diverse realkreditlån",6991,3300,22976,"",8309,5470,4820,2003,868,-1175]
["Realkreditinstitut gæld ialt primo",-5361942,-3647627,-3589410,-3252037,-3411301,-3140138,-3128272,-2876978,-2842242,-2814186]
["Variabelt forrentet Dkr",-477742,-249350,-207976,-227739,-247008,-229442,-229599,-157772,-171615,-152910]
["Fast forrentet Fremmed valuta",-7283,-3155,-4617,-4389,-1443,-3127,-4325,-3037,-5347,-5139]
["Variabelt forrentet fremmed valuta",-22467,-18037,-22641,-23726,-33360,-37665,-33020,-32586,-50029,-85240]
["Pante- og gældsbreve",-63589,-35235,-38419,-34772,-40291,-31938,-22658,-24187,-34549,-28295]
["Anden langfristet gæld",-39176,-30665,-28361,-29489,-31466,2450,0,-6177,-1847,-691]
["Leasingforpligtelser",-36757,-29113,-20479,-16760,-16632,-14798,-15185,-12241,-11896,-9662]
["Mellemregning interessenter",-14800,-15109,-8574,-6962,-10342,-8300,-9197,-3009,-5134,-3425]
["Moms",-37951,-21223,-24068,-20217,-22109,-23918,-23050,-25839,-16839,-17369]
["Leverandørgæld",-279896,-200457,-231672,"",-208404,-221667,-223479,-212918,-190723,-197348]
["Anden gæld, finansielle kontrakter",-68742,-19484,-24739,-17937,-31152,-29677,-17696,-18463,-21796,-21678]
["Kassekredit",-213758,-177562,-164897,-178125,-166423,-166220,-218957,-173554,-193648,-172852]
["Gæld uden for landbruget",-7656,-3065,-6484,-5309,-1251,-1527,-1693,-1123,-348,-1085]
["Gæld i alt",-6630793,-4450082,-4372338,-4035449,-4221182,-3909833,-3930647,-3547883,-3546012,-3509878]
["Hensættelser (negative)",-2105685,-1794903,-1838848,-1728007,-1881761,-1701346,-1487634,-1541270,-1403242,-1551886]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",8891570,6948905,6967311,6264058,6700872,6228573,5681195,5581325,5487767,5724307]
["Driftsbygninger",840378,704375,735859,724723,732976,758925,816645,806328,798110,816080]
["Fast ejendom, i øvrigt",524019,462424,484072,444580,449665,610837,554311,580729,498964,518979]
["Stamplanter",231,243,96,62,92,0,0]
["Betalingsrettigheder",6430,6880,8439,8078,10961,19933,18977,21911,20589,22513]
["Mælkekvote",0,0,0,0,0,51,118,649,2219,3361]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",919,733,497,3101,2028,3830,2754,10676,2729,3611]
["Inventar markbrug",471340,363156,343796,334594,353681,324992,283640,288935,263817,278515]
["Inventar husdyrbrug",46431,31827,33300,"",35362,39768,71101,62096,66141,79993]
["Inventar andet",10601,10477,8825,12164,10581,14661,12136,15696,13530,13682]
["Kvæg",84868,79501,87317,85956,85613,74769,82932,81952,85074,74722]
["Svin",16173,11656,11292,10046,6763,6941,5697,12317,11358,16152]
["Fjerkræ",1294,669,661,2169,3968,2032,13039,14699,8501,13988]
["Pelsdyr",13866,11006,13240,17972,10194,6341,8685,10296,8035,22988]
["Får",8400,1247,1039,1170,1564,1630,1102,839,1715,1632]
["Andre husdyr",4047,6004,8428,9212,9724,13417,10750,4543,9962,6839]
["Beholdninger egen avl",202994,142560,123724,119770,126929,141684,106305,121247,120539,119810]
["Beholdninger indkøbt foder",5227,3321,4242,3376,4042,3727,7680,7918,8596,7043]
["Jordbeholdninger",19313,15408,15098,11596,14650,13063,10539,10675,10860,9516]
["Andre beholdninger",49747,41911,39076,34597,34919,30868,24465,27576,28571,26549]
["Igangværende arbejde",0,0,0,0,0,227,0,2,0,103]
["Tilgodehavende",399549,340951,330967,307553,306782,303249,251043,244085,246731,230172]
["Mellemregning I/S interessenter",8336,8888,30327,9787,23671,19990,4447]
["Andel I/S",64829,24689,23672,10866,22800,-4461,30088,31472,9922,8778]
["Finansielle kontrakter",528,1902,3606,5134,4005,5597,3695,3271,4856,7453]
["Andelskapital",80832,50151,47131,38693,33489,28044,25308,25654,29083,27874]
["Leveringsrettigheder",14240,13310,9346,0,8716,6877,5169,0,0,0]
["Kassekredit (positiv)",176441,137974,140465,118840,136725,132159,116117]
["Landbrugsaktiver ialt",11942606,9420169,9471826,8622987,9130771,8787726,8147939,8617172,8425321,8720802]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",265378,185838,215337,212603,233454,274199,289447,209239,210324,217133]
["Beboelse",1051583,1024827,1015762,1003810,1032685,1013124,983905,956763,978244,960419]
["Private aktiver",376364,301364,294120,304591,308481,140313,131601,125264,117575,116679]
["Immaterielle anlægsaktiver udenfor landbrug",5393,4327,4451,3481,3046,4298,5406,4102,3876,4760]
["Påbegyndte investeringer udenfor landbrug",7,8,29,1,5,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",83846,63007,80632,71263,66364,77649,78106,67409,63728,94173]
["Øvrige aktiver, udenfor landbrug",23053,20392,21294,27625,25625,35420,39264,35278,31151,29565]
[null,null,null,null,""]
["Aktier mv",359587,348904,300307,306329,259817,299783,229918,176425,153088,157098]
["Obligationer mv",108281,133361,99506,99084,94572,82175,59951,39977,61001,74477]
["Pantebreve",45826,42628,53812,45863,55187,68227,18485,19108,13578,17195]
["Indlån mv.",449132,393513,410356,367005,225989,204425,220073,328884,304511,317048]
["Hensættelse (positive)",2388,3226,4259,4498,3158,3243,4201,2725,5922,6418]
[null,null,null,null,""]
["Aktiver ialt ultimo",14537003,11803590,11831225,10950299,11439151,10990582,10208296,9958264,9714586,10054257]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-962611,-842953,-733307,-669687,-725048,-691290,-669438,-587983,-553997,-620516]
["Variabelt forrentet Dkr",-3722486,-2482413,-2439675,-2095450,-1929311,-1705888,-1513837,-1326015,-1285543,-1110684]
["Fast forrentet fremmed valuta",-1973,-4005,-3591,-2454,-10574,-11463,-13758,-15782,-62238,-25693]
["Variabelt forrentet fremmed valuta",-432199,-311411,-417157,-489022,-754077,-744617,-914145,-969618,-968731,-1086392]
["Diverse realkreditlån",7991,5438,25634,"",16835,6327,5212,2278,859,-2147]
["Realkreditinstitut gæld ialt, ultimo",-5111279,-3635345,-3568096,-3236812,-3402174,-3146930,-3105966,-2897120,-2869649,-2845432]
["Variabelt forrentet Dkr",-257734,-244378,-214081,-228888,-235939,-213897,-268469,-200810,-181921,-182528]
["Fast forrentet Fremmed valuta",-5419,-2780,-4244,-3232,-1342,-1651,-2092,-1932,-4128,-2997]
["Variabelt forrentet Fremmed valuta",-19400,-15908,-17521,-19686,-22896,-32907,-29442,-23254,-38265,-53870]
["Pante- og gældsbreve",-61344,-36125,-38199,-36082,-37118,-32729,-25574,-22125,-31328,-27659]
["Anden langfristet gæld",-31853,-26551,-24231,-25338,-28378,-635,-3093,-4859,-2980,-2585]
["Leasingforpligtigelser",-39950,-31443,-24335,-22423,-18896,-15669,-13050,-12019,-13512,-10730]
["Mellemregning I/S-interessenter",-17008,-6500,-7597,-8557,-11094,-8838,-7859,25569,30351,20343]
["Moms",-47329,-27906,-21783,-22963,-20175,-21348,-21151,-23000,-23315,-19777]
["Leverandørgæld",-297174,-197081,-225332,-217240,-206261,-218407,-243470,-207566,-196607,-204237]
["Anden gæld, finansielle kontrakter mv",-68787,-20064,-20072,-16447,-29771,-17449,-21993,-11518,-22948,-26460]
["Kassekredit",-170199,-157028,-158583,-171289,-171988,-158913,-185466,-188419,-200022,-174588]
["Gæld uden for landbruget",-8311,-1849,-3927,-3757,-1761,-1256,-1578,-1300,-364,-795]
["Gæld i alt ultimo",-6135786,-4402958,-4328001,-4012715,-4187794,-3870629,-3929202,-3597140,-3591370,-3556274]
["Hensættelser (negative)",-2095810,-1753191,-1776111,-1685649,-1814580,-1665734,-1459834,-1482793,-1368008,-1451280]
["Andre hensatte forpligtigelser",-2910,-5355,-4706,-4459,-4785,-2351,-1833,-1034,-276,-143]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1990,1985,1908]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",60,60,59,58,57,57,56,55,55,54]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",149,143,144,140,135,136,130]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",6,7,7,5,5,5,5,5,5,5]
["Økologisk jordbrug omlægningsår",126,133,131,104,101,90,97,92,97,92]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",586,572,579,581,574,563,575,577,579,593]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",448399,537377,493760,493449,447877,459392,447431,455250,422048,417195]
["Personlig indtjening, ægtefælle",210395,208488,205611,202147,195377,191339,187280,179622,179154,181157]
["Ejerløn",343857,358607,363943,366034,137080,127251,121805,127148,128594,0]

{"sheet":"1.8 Deltid konv","index":9,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:52:59 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 1664)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",759,1029,1232,1451,1414,1673,1665,1581,1578,1724]
["Antal vejet",8736,15305.2,15443.53,16271.93,17529.8,17637.939999999999,17781.52,18119.310000000001,18795.64,18635.07]
["Kredsnummer",null,null,null,null,null,null,null,null,344,315]
["Ejendomsnummer",null,null,null,null,null,null,null,null,3519,3716]
["Landbrugsareal, ha",63,50,51,45,48,44,39,40,41,41]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,1,0]
["Antal slagtesvin produceret",65,38,43,40,35,34,45,61,56,84]
["Antal minktæver",8,7,10,10,6,4,5,6,4,9]
["Dyreenheder",7,5,6,6,7,5,11,15,12,11]
["Beregnet antal normtimer",1156,1002,1013,973,1032,963,959,1005,983,966]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",560649,407542,361981,338680,300190,347561,279408,320041,378547,303000]
["Bruttoudbytte Kvæg",88612,67741,82795,74034,81402,70388,59193,67405,70669,75426]
["Bruttoudbytte Svin",46184,27139,24404,22082,22023,19148,23610,36222,39467,52063]
["Bruttoudbytte andre husdyr",31430,14609,18139,30076,37606,21816,205872,302437,233283,172108]
["Skovindtægter",4345,2964,3148,2639,1566,2677,0]
["Maskinstationsindtægter",30257,24519,24348,33465,38995,38254,27730,21789,22040,38800]
["Andre landbrugsindtægter",68679,32328,38116,51983,34657,48830,48328,30014,35704,52433]
["Bruttoudbytte ialt",830156,576842,552931,552958,516438,548674,644141,777907,779710,693829]
[null,null,null,null,""]
["Stykomkostninger Mark",-191228,-153844,-140096,-137188,-153017,-132844,-105111,-116198,-114057,-106517]
["Korn inkl. IO",-26360,-19234,-24021,-15148,1698,-20337,-22177,-300404,-261307,-183916]
["Færdigblanding mv.",-74639,-47326,-58803,-50579,-63633,-42657,-152977]
["Eget grovfoder inkl. IO",-7862,-4794,-2165,-10522,-7828,-7089,-8374]
["Øvrige stykomkostninger husdyr",-12669,-12089,-13009,-15946,-13491,-13703,-23037,-20622,-17870,-18735]
["Skovomkostninger",-1498,-1358,-1552,-953,-446,-813,0]
["Stykomkostninger i alt",-314255,-238645,-239646,-230336,-236717,-217443,-311677,-437224,-393234,-309168]
[null,null,null,null,""]
["Dækningsbidrag",515900,338197,313285,322622,279721,331231,332464,340683,386476,384661]
[null,null,null,null,""]
["Energi og brændstof",-33606,-32277,-34806,-29536,-29868,-27664,-36667,-40323,-45958,-40109]
["Maskinstation",-69871,-49211,-51852,-46404,-46310,-43505,-43226,-41990,-44359,-38560]
["Vedligeholdelse",-84156,-64567,-65489,-58600,-64051,-58618,-58993,-59210,-57673,-58894]
["Investeringer over driften",-5838,-6199,-4876,-5382,-4831,-5654,-5541,-16125,-6417,-6165]
["Lønomkostninger",-14040,-9867,-7213,-11462,-9901,-10940,-22362,-18522,-9258,-17675]
["Ejendomsskat og forsikringer",-47356,-40030,-39816,-37486,-39036,-36110,-34749,-33797,-31734,-31629]
["Diverse omkostninger",-62501,-56293,-55263,-56319,-56142,-66362,-61049,-59107,-54167,-56762]
["Kontante kapacitetsomkostninger",-317368,-258444,-259317,-245189,-250140,-248853,-262588,-269074,-249566,-249794]
[null,null,null,null,""]
["Afskrivninger",-152289,-121292,-124794,-119413,-121506,-110515,-110764,-109900,-100491,-100536]
["Nedskrivninger",-6338,-6568,-5873,-3251,1476,-2075,-9303,-861,-24101,-1080]
["Tab/gevinst",9834,3369,9840,4710,4244,5015,2475,-2417,1757,2708]
["Kapacitetsomkostninger i alt",-466162,-382935,-380143,-363143,-365926,-356427,-380180,-382252,-372401,-348701]
[null,null,null,null,""]
["Resultat af primær drift",49739,-44738,-66857,-40520,-86205,-25196,-47716,-41569,14075,35960]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",144699,115638,118802,105206,116602,109659,99866,101499,107385,103035]
[null,null,null,null,""]
["Forpagtningsindtægt",35346,21215,25869,22430,18481,19212,21097,18239,11509,15142]
["Forpagtningsafgift",-46358,-35594,-37227,-34322,-33395,-29959,-30605,-27490,-25704,-26002]
["Renteindt, landbrug og fin.tilskud",6178,3992,6975,5183,6541,6532,9906,6748,6181,6746]
["Realiseret gevinst/tab finansaktiver",3315,3572,300,2113,17173,-10293,-1453,97,-2426,-3197]
["Renteudgifter, landbrug",-88277,-82299,-75827,-80497,-84418,-88442,-96881,-87656,-103190,-103208]
["Finansomkostninger ialt, landbrug",-89795,-89114,-79909,-85093,-75617,-102950,-97937,-90062,-113631,-110519]
[null,null,null,null,""]
["Driftsresultat",104642,-18214,-27965,-20407,-45220,-18487,-45787,-30119,7830,28475]
[null,null,null,null,""]
["Ejerløn",-344797,-358059,-362124,-365317,-138442,-127748,-121904,-127593,-128985,0]
["Korr. værdiændring stambes/foderbeh.",2355,1399,-1133,-1526,1328,89,-4810]
["Driftsresultat efter ejerløn mv.",-237800,-374874,-391221,-387250,-182333,-146146,-172501]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-2050,-1941,-1989,-1896,-2008,-198,-200,-105,-122,-270]
["Nedskrivning immaterielle aktiver",-71,-286,-422,-138,-1139,-1909,-5545,-3853,-1510,-4917]
["Gevinst/tab immaterielle aktiver",11112,5089,12893,4357,11164,9085,35505,33929,340,13971]
["Anden virksomhed og engangsposter",55527,55722,47293,56951,48728,50204,42220,48336,39144,37169]
["Renteindtægter, privat",6496,7618,9004,7020,7023,6240,4221,3619,3590,4454]
["Renteudgifter, privat",-12979,-12950,-12747,-14037,-14047,-20978,-23249,-20704,-24006,-23841]
["Urealiseret regulering værdipapirer",36619,64102,-37691,19272,10317,23415,26845,26260,15382,-23784]
["Urealiseret regulering gæld",2334,-45,-1406,161,-1207,15457,1099,7388,-6046,-9469]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,-9,0,"",-315,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",201630,99085,-13028,50958,13296,62734,35107,64700,34588,21790]
[null,null,null,null,""]
["Private indtægter/omkostninger",439043,482897,457047,451154,417689,446742,434866,428364,417697,410327]
[null,null,null,null,""]
["Årets resultat før skat",640672,581982,444019,502113,430985,509476,469973,493064,452285,432117]
[null,null,null,null,""]
["Skat af årets resultat",-213959,-200490,-169584,-176688,-136971,-146654,-156102,-145489,-148987,-151749]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",10439592,8240602,8326768,7515525,7990766,7664853,0,6977122,6789831,7063506]
["Stamplanter",247,260,102,65,96,0,0]
["Betalingsrettigheder EU",6771,7103,8736,8254,11232,20189,19133,21827,20558,22279]
["Mælkekvoter og andre leveringsrettigheder",974,728,491,3238,2123,4027,2980,11725,5018,6787]
["Inventar og maskiner",533852,409948,391845,389420,404755,382809,366776,368621,343627,370642]
["Besætning",122184,104765,115222,123541,115405,102546,120683,122816,123344,135113]
["Beholdning",284511,207581,187072,172241,184708,192055,149630,169828,170947,166302]
["Tilgodehavende",468278,372021,388792,327473,359859,322342,287523,306424,292457,262591]
["Andelskapital og financielle kontrakter",267442,206390,201851,167845,185460,175086,152435,148830,138387,141064]
["Landbrugsaktiver i alt",12123852,9549398,9620879,8707603,9254404,8863907,8166344,8127193,7884169,8168283]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1326567,1217881,1240262,1221732,1270658,1286100,0,215952,217644,219547]
["Private aktiver",381934,304499,297490,305317,309807,141209,131690,1071195,1089971,1075598]
["Øvrige aktiver udenfor landbrug",113027,89652,106753,103473,98622,113359,119612,104867,96872,127609]
["Værdipapirer og indlån",807262,815665,750029,719114,654999,665139,539012,457926,445372,482727]
["Hensættelser (positive)",2509,3436,4286,4640,3313,3386,4398]
[null,null,null,null,""]
["Aktiver i alt",14755151,11980532,12019699,11061878,11591803,11073100,10227104,9977133,9734028,10073764]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-5154459,-3638969,-3593665,-3258075,-3429625,-3164532,-3102213,-2894763,-2858473,-2835894]
["Pengeinstitutter",-282693,-259860,-237563,-245674,-257593,-244252,-290661,-220876,-215421,-233158]
["Pante- og gældsbreve",-63338,-35604,-37301,-37383,-38750,-33938,-26337]
["Anden langfristet gæld",-33529,-25295,-24958,-25611,-29500,-643,-3212]
["Anden gæld",-475890,-282411,-292810,-285087,-282790,-283211,-303876,-284530,-296299,-297063]
["Kassekredit",-166599,-150603,-154773,-169030,-170541,-158399,-176248,-188464,-198622,-171988]
["Gæld i alt",-6176509,-4392742,-4341071,-4020859,-4208799,-3884975,-3902546,-3588632,-3568814,-3538103]
[null,null,null,null,""]
["Hensættelser (negative)",-2135473,-1792762,-1815121,-1717000,-1847292,-1674025,-1458693,-1489003,-1376708,-1470269]
[null,null,null,null,""]
["Egenkapital",6443168,5795028,5863508,5324019,5535711,5514100,4865865,4899498,4788506,5065391]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",153687,32176,15586,29527,-3516,16885,-22596,1082,26544,46260]
["Private indtægter",439043,482897,457047,451154,417689,446742,434866,428364,417697,410327]
["Resultat før regulering og skat",592729,515073,472633,480681,414173,463627,412270,429445,444241,456587]
[null,null,null,null,""]
["Privat",-229736,-258629,-233511,-249105,-241191,-244397,-241938,-254363,-246978,-252814]
["Formueindtægter/-udgifter",-9217,-9175,-8933,-7103,-17503,-28986,-26545,-27493,-27007,-28403]
["Privat udtræk",-238953,-267803,-242444,-256208,-258694,-273383,-268483,-272182,-270525,-266996]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-6341,1111,-1980,"",308,-2175,-679,-2474,-1403,-2855]
["Betalt skat",-206186,-194725,-180917,-177771,-152878,-162902,-153830,-151671,-138221,-146947]
["Ændring i udskudt skat",-7773,-5765,11333,1084,15908,16248,-2272,6182,-10766,-4801]
["Skat af årets resultat",-213959,-200490,-169584,-176688,-136971,-146654,-156102,-145489,-148987,-151749]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",133477,47891,58626,47763,18816,41415,-12993,9300,23062,37843]
["Regulering ialt fra resultat",47943,66919,-28614,21757,17126,45849,57703,63618,8043,-24470]
["Værdireguleringer",48852,11868,34137,35414,-59459,24550,56950,3516,27298,-201598]
["Pensionsindbetaling",-26895,-20789,-18698,-19657,-18284,-23107,-15271,-27385,-17151,-21186]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",203377,105879,45450,84952,-42115,88708,86389,51565,40984,-208657]
[null,null,null,null,""]
["Egenkapital primo",6239791,5689964,5817565,5240418,5575709,5426502,4778790,4848757,4747646,5274180]
[null,null,null,null,""]
["Egenkapital ultimo",6443168,5795028,5863508,5324019,5535711,5514100,4865865,4900322,4788630,5065522]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",640672,581982,444019,502113,430985,509476,469973,493064,452285,432117]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",3335,13143,-18547,-4429,6103,-2064,0]
["Afskrivninger m.v., landbrug",139803,121629,110344,115630,107769,100597,87833,83208,124127,90125]
["Afskrivninger andre erhverv",8167,6704,10563,8104,7565,7447,5667,4658,5985,5737]
["Regulering I/S",-5874,-7931,-2026,-3562,-2225,0,0,10396,451,142]
["Gevinst/tab finansaktiver",-1436,-623,-1039,-346,-1172,1561,-880,-982,-574,-385]
["Urealiseret regulering finansaktiver",-36619,-64102,37691,-19272,-10317,-23415,-26845,-26260,-15382,23784]
["Gevinst/tab gæld",2209,6862,3703,3423,1374,7437,3889,6534,4579,2780]
["Urealiseret regulering gæld",-2334,45,1406,161,1207,-15457,-1099,-7388,-6046,-9469]
["Øvrige tilbageførsler",-222,-233,-287,306,143,261,170]
["Tilbageførsel i alt",107029,75494,141806,99693,110448,78430,68735,70166,125232,131652]
[null,null,null,null,""]
["Betalt skat",-205975,-194725,-180917,-177771,-152797,-162878,-152435,-151671,-138221,-146947]
["Privat",-229736,-259445,-233511,-249105,-241191,-244397,-241938,-254363,-246978,-252814]
["Afskrivninger privat tlbf.",21733,20652,20675,20678,18869,19309,18950,19712,16473,17425]
["Formueindtægter/-udgifter",-9217,-9175,-8933,-7103,-17503,-28986,-26545,-27493,-27007,-28403]
["Pensionsindbetaling",-27185,-21262,-18227,-19657,-18156,-23582,-16072,-27385,-17151,-21186]
["Privat udtræk, skat og pension i alt",-450380,-463955,-420912,-433099,-410779,-440535,-418040,-436151,-413252,-420366]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-11033,4741,-594,3071,1083,-2166,-2032,-2474,-1403,-2855]
[null,null,null,null,""]
["Til invest og afdrag",286287,198262,164318,171777,131736,145282,122981]
[null,null,null,null,""]
["Besætning (realforskydning)",5591,14838,12429,3437,2308,2731,22575,12857,-195,-6325]
["Beholdninger (realforskydninger)",3790,-30585,38744,-4235,33260,-16334,20900,13047,-13066,891]
["Flerårige afgrøder",0,0,0,0,5,0,0,-2,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",295668,182516,215491,170979,167309,131678,166456,152072,151004,137969]
[]
["Investeringer"]
["Jord",-32606,-23949,-20715,-10110,-1495,-16742,32111,-9091,-2901,-9090]
["Immaterielle aktiver",-145,-510,-401,-49,-387,143,1864,-4570,1369,3362]
["Grundforbedring",-3624,-655,-1569,-1034,-1344,-2069,-3507,-1201,-663,-1018]
["Stamplanter",0,-65,0,65,-73,0,0]
["Driftsbygninger",-20600,-7800,-19227,-15764,-21652,-18215,-68011,-17581,-37600,-23332]
["Inventar markbrug",-53720,-37847,-31435,-36108,-30681,-38565,-23090,-48525,-35162,-34443]
["Inventar husdyrbrug",-5553,-573,-1283,-3445,-3533,-1498,-16289,-3712,-5989,-6944]
["Inventar andet",-976,-778,137,-1220,-99,-2075,-40,961,-571,-1428]
["Beboelse, landbrug",-27668,-11912,-19938,-20242,-18760,-28744,-10490,-36126,-20291,-37035]
["Private aktiver",-38883,-42010,-30757,305317,-28487,-23012,-22381,-28591,-25005,-19484]
["Aktiver udenfor landbrug",-1026,17695,4661,-10616,-20133,-11582,-19733,-21519,-10920,-22863]
["Investeringer ialt",-184801,-108405,-120528,-129708,-126643,-142361,-129565,-169955,-137734,-152276]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",110867,74111,94963,41272,40666,-10683,36891,-17883,13270,-14307]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-30159,-9022,-49048,-5612,-1044,41540,-22387,-26271,-39024,-11663]
["Realkreditinstitutter",-25632,-24545,-29110,-3258075,-5229,16327,-26123,-2894763,-2858473,-2835894]
["Pengeinstitutter lån, netto",-54268,-11678,-141,-600,-19326,-21749,33782,36021,-7137,-6203]
["Anden gæld",17232,-5335,-14171,-285087,-25202,-17379,21067,-284530,-296299,-297063]
["Kassekredit, ændring",-17876,-21458,-5035,-9456,7638,-6996,-33549,14087,6862,-917]
["Ændring hensættelser",20,22,22,-2,-1,11,-3,6,21,3]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-110682,-72016,-97484,-41542,-43164,8164,-33069,25507,-13249,14009]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",153687,32177,15587,29527,-3515,0,0]
["Private indtægter/omkostninger",439043,482897,457047,451154,417689,0,0]
["tilbf. værdiændr. stambesætning mm",-348,1266,-1836,-2191,1226,0,0]
["Beregnet skat",-193226,-170310,-149770,-150089,-128779,0,0]
["Privat udtræk",-238953,-268620,-242444,-256208,-258694,0,0]
["Pensionsindbetaling",-27185,-21262,-18227,-19657,-18156,0,0]
["Konsolidering",133018,56148,60358,52393,9763,711,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-225612,-106096,-110150,-89065,-21621,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",-1.9,-3.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-2.4994486054731149},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":-2.5461852999074366},-0.69851341823094526,-3.7285404381054495E-2,-0.38761450177587758,-0.33828076948754332,0.21252188613173942,1.9412269878276387]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":-12.749892791234419},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":-42.614095367535654},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-49.598231967460677},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":-46.219061845565122},-14.373651822677649,-0.69768204799206812,-5.7506042931594168,-3.6737039260477151,2.2346769952931216,23.824890571019662]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":62.144946251066067},{"$f":"C37*100/C27","v":58.629052669535156},{"$f":"D37*100/D27","v":56.658968298033571},{"$f":"E37*100/E27","v":58.34475674463522},54.163520112772488,60.369363228438019,51.613544239537617,43.794823802845329,49.566633748444936,55.44031742691643]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":-2.9660874898807541},{"$f":"(C209+C67)*100/C148","v":-5.6234758486067715},-5.9100627133108716,-6.3070774165156056,-2.5643860382162291,-2.3167516004425019,-2.5052893986988951,-2.603767670777553,-2.6935678889369195,0]
["Soliditetsgrad, pct",44.2,47.4,{"$f":"D148*100/D108","v":48.782486150443532},{"$f":"E148*100/E108","v":48.129431548603229},47.755392323351252,49.797256414192951,47.57813160010889,49.11553248814063,49.194742402631263,50.284302868322108]
["Rentedækningsgrad",15.7,-76.900000000000006]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",19.399999999999999,14.8,18.7,13.9,15.6,12.6,10.7,13.6,13.9,11.5]
["Vinterbyg, ha",2.8,2.4,1.9,2.4,2.4,2.2999999999999998,2,1.7,1.9,2.1]
["Vårhvede",0.4,0.3,0.4,0.4,0.4,0.4,0.3,0.5,0.3,0.3]
["Vinterhvede, ha",15.5,14,10.4,11.6,12.5,11.9,10.5,8.8000000000000007,9.8000000000000007,12.1]
["Triticale, ha",0.1,0.1,0.1,0.1,0.2,0.2,0.1,0.2,0.3,0.4]
["Rug, ha",2.2999999999999998,2,1.4,1.5,1.5,1.7,1.3,1.1000000000000001,0.8,0.6]
["Havre, ha",1.7,1,1.5,1,1,0.6,0.6,0.8,1.1000000000000001,0.7]
["Kernemajs/majs til modenhed, ha",0.1,0,0.1,0,0.1,0,0.1,0.1,0.1,0.1]
["Blandsæd",0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.1]
["Korn areal, ha",42.3,34.6,34.6,30.9,33.700000000000003,29.8,25.6,27,28.4,28]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.2,0.2,0.2,0.1,0.2,0.2,0.2,0.2,0.2,0.4]
["Almindelig rajgræs, ha",1.1000000000000001,0.7,0.7,0.4,0.5,0.4,0.5,0.6,0.4,0.3]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0.1,0.1,0.1,0.1,0.1,0,0,0,0,0]
["Engrapgræs, ha",0.4,0.3,0.2,"",0.1,0.1,0.1,0.1,0.1,0.1]
["Rødsvingel, ha",0.4,0.3,0.4,0.2,0.3,0.2,0.2,0.2,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0.1]
["Roefrø og andre frø",0.1,0,0,0,0,0,0,0,0,0.1]
["Spinatfrø, ha",0.1,0.2,0.2,0.1,0.1,0.1,0.1,0.1,0,0]
["Frøareal ialt, ha",2.6,2.1,2.1,1.2,1.5,1.2,1,1.2,0.9,1]
[null,null,null,null,""]
["Sukkerroer",0.6,0.5,0.6,"",0.6,0.5,0.4,0.6,0.5,0.7]
["Spisekartofler",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.2,0.2]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.6,0.2,0.3,0.2,0.2,0.2,0.1,0,0.1,0.1]
["Proceskartofler, ha",0,0,0,0,0.1,0,0,0,0.1,0]
["Stivelseskartofler",0.5,0.4,0.3,0.2,0.3,0.3,0.2,0.2,0.3,0.2]
["Raps, ha",4.4000000000000004,3.4,3.1,3.2,3.5,3.6,2.7,2.8,2,1.9]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0.2,0.1,0.1,0,0,0,0,0,0.1,0]
["Ærter og andre bælgsæd",0.1,0,0,0,0.1,0.1,0,0,0,0.1]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0.1,0.1,0,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0,0,0,0,0,0.1,0.1,0,0,0.1]
["Pil til energi, ha",0.1,0,0.1,0.1,0,0,0,0,0,0]
["Majs til energi, ha",0.2,0.2,0.2,0,0,0.1,0,0.1,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0,0,0,0,0,0,0,0.1,0.1]
["Sædskiftegræs, ha",2.4,2.2000000000000002,2.4,2.6,2.6,2.4,3,2.5,2.7,2.9]
["Helsæd, ha",0.3,0.3,0.4,0.3,0.3,0.4,0.5,0.4,0.4,0.4]
["Vedvarende græs, ha",4.7,3.5,3.7,3.5,3.2,3.3,3.5,2.8,3.4,3.2]
["Majs, ha",1.3,0.5,0.6,0.7,0.6,0.7,0.6,0.5,0.7,0.6]
["Kolbemajs, ha",0,0.1,0,0,0,0,0,0,0,0]
["Andet grovfoder, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.2]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",61,48.7,49,44.1,47.3,43.1,38.200000000000003,38.9,40.4,39.799999999999997]
["Udyrkede arealer, ha",0.7,1.4,1.4,1,1,0.8,0.6,0.5,0.6,0.8]
["Randzoner, ha",0.9,0.1,0.1,0.1,0.1,0.3,0.3,0.2,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0.1,0,0.1,0.1,0,0,0.1]
["Landbrugsareal, ha",62.6,50.2,50.6,45,48.5,44.3,39.200000000000003,40,41,41]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",49.8,40.200000000000003,39.9,35.700000000000003,39.4,35.6,31.8,32.799999999999997,33.200000000000003,33.299999999999997]
["egen bortforpagtet areal, ha",6.1,3.8,4.3,4.0999999999999996,3.5,3.5,4,3.4,1.9,2.6]
["Egen skov, krat, hede m.v.",2.6,2.4,2.4,2.2000000000000002,8.5,2.2000000000000002,2.5,1.5,1.6,1.7]
["Tilforpagtet dyrkbart landbrugsareal, ha",12.8,10,10.6,9.6,9,8.6,7.5,6.9,7.7,7.3]
["Tilforpagtet skov m.v., ha",0.1,0.1,0.3,0.1,0.1,0.1,0,0,0,0]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",5.8,4,4,3.5,3.6,3.2,2.2000000000000002,2,1.7,1.5]
["Areal med lerjord (jb 5, 6), ha",29.1,24,23.9,20.3,22.8,20.7,17.899999999999999,18.399999999999999,17.100000000000001,18.8]
["Areal med fin sand (jb 2 og 4), ha",15.6,12.6,11.8,11.2,11,10.3,10.199999999999999,10,10.9,10]
["Areal med grovsand (jb 1 og 3), ha",10.9,8.6999999999999993,9,8.8000000000000007,9.8000000000000007,9.1,8.1,8.6999999999999993,9.9,9.1]
["Særlige jordbundstyper, ha",1.3,1.1000000000000001,1,0.9,1,0.9,0.9,0.7,0.9,0.8]
["Markvanding, antal brug",0.14000000000000001,0.13,0.12,0.12,0.14000000000000001,0.13,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001]
["Herpå areal vand",47.81,41.81,42.54,38.14,40.619999999999997,39.450000000000003,31.73,33.83,38.69,36]
["Antal m3 vand forbrugt til vanding",489,507,675,219,281,143,252,353,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,1,1,2,1,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,1,1,1,1,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",63,59,43,54,51,60,53,54,51,51]
["Hkg vinterbyg pr ha",66,63,50,62,56,61,61,58,56,51]
["Hkg vårhvede pr ha",65,71,45,61,52,56,61,53,51,55]
["Hkg vinterhvede pr ha",81,80,62,79,71,78,74,70,70,63]
["Hkg triticale pr ha",52,61,54,54,49,53,50,51,47,41]
["Hkg rug pr ha",65,62,51,64,54,60,60,55,60,51]
["Hkg havre pr ha",101,50,43,53,50,54,48,52,49,50]
["Hkg kernemajs pr ha",0,125,50,61,57,45,46,58,302,774]
["Hkg græsfrø pr ha",9,49,14,13,13,13,18,12,14,20]
["Hkg alm. rajgræs pr ha",16,19,42,15,34,25,40,27,20,13]
["Hkg italiensk rajgræs pr ha",22,17,4,18,9,0,16,21,14,19]
["Hkg rødsvingel pr ha",12,13,12,14,14,49,44,15,16,0]
["Hkg sukkerroer pr ha",131,132,105,"",152,120,132,128,113,111]
["Hkg spisekartofler pr ha",168,131,305,181,202,223,227,258,237,182]
["Hkg læggekartofler pr ha",293,286,231,290,262,150,288,251,228,227]
["Hkg proceskartofler pr ha",398,392,424,329,253,315,1446,317,336,336]
["Hkg stivelsekartofler pr ha",477,416,555,383,443,413,459,433,384,375]
["Hkg raps pr ha",38,46,38,47,29,42,40,38,36,31]
["Hkg rødkløver pr ha",0,0,0,0,5,9,10,7,1,6]
["Hkg spinatfrø pr ha",25,16,9,13,8,84,25,17,13,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.08,1.18,1.25,1.07,1.01,1.1599999999999999,1.17,1.35,1.54,1.39]
["Kr pr kg solgt maltbyg",1.1399999999999999,1.26,1.3,1.1399999999999999,1.08,1.22,1.25,1.47,1.58,1.57]
["Kr pr kg solgt hvede",1.2,1.21,1.2,1.07,1.01,1.1200000000000001,1.18,1.45,1.51,1.36]
["Kr pr kg solgt rug",1.02,1.05,1.22]
["Kr pr kg solgt havre",1.1000000000000001,1.1100000000000001,1.2,0.96,0.95,1.02,0.99,1.1599999999999999,0,0]
["Kr pr kg solgt kernemajs",0.68,0.35,1.07]
["Kr pr kg solgt raps",2.81,2.72,2.64,2.69,2.63,2.5499999999999998,2.46,2.83,3.4,3.09]
["Kr pr kg solgt fabriksroer",1.0900000000000001,1.0900000000000001,1.3,1.05,1.37,1.1399999999999999,1.6,1.79,1.81,1.64]
["Kr pr kg solgt spisekartofler",2.72,3.59,2.62,2.29,2.3199999999999998,1.79,1.49,2.06,1.52,2.14]
["Kr pr kg solgt industrikartofler",0.82,0.84,0.9,0.76,0.89,0.71,0.71,0.7,0.61,0.6]
["Kr pr kg solgt stivelseskartofler",0.45,0.4,0.48,0.45,0.45,0.46,0.44,0.43,0.47,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0.2,0.2,0.3,0.2,0.2,0.3,0.1,0.2,0.2,0.2]
["Antal årsopdræt",1,1,1,1,0,1,1,1,1,1]
["Stk årsopdræt pr årsko",3.22,2.99,2.31,5.0599999999999996,2.21,2.2400000000000002,5.92,3.68,3.79,4.42]
["Udskiftningsprocent",64,69,60,55,60,49,66,53,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1727,1886,4446,5457]
["Kg EK mælk i alt",1902,1250,2295,991,1797,2299,1053,1190,1451,1972]
["Kg EK mælk pr ko",8113,6868,8261,6454,8204,8667,7094,6935,7380,8464]
["Gennemsnitlig fedtprc.",4.5999999999999996,4.74,4.49,3.83,4.3600000000000003,4.1900000000000004,4.18,4.3899999999999997,0,0]
["Gennemsnitlig proteinprc.",3.78,3.76,3.67,3.17,3.47,3.47,3.4,3.49,0,0]
["Gennemsnitlig celletal",162,177,100,86,110,136,158,141,0,0]
["Kr. pr. kg ekm",6.35,3.47,3.46,4.07,2.4300000000000002,2.86,3.96,2.87,2.76,2.79]
["Pct. jerseybesætninger",1,0,0,1,0,1,1,0,1,1]
[null,null,null,null,""]
["Kr pr solgt ko",7812,7770,8220,8686,7448,7352,8151,8103,7775,6981]
["Kr pr solgt kvie levebrug",6827,5545,6886,5955,7054,7327,8204,8059,8538,4568]
["Kr pr købt kvie",3300,2672,3189,3734,2618,3577,4145,3707,3683,3815]
[null,null,null,null,""]
["Ha grovfoder pr årsko",18.09,18.23,12.77,24.41,16.54,14.04,28.79,20.72,21.02,17.5]
[null,null,null,null,""]
["Pct. rørmalkning",4,3,4,3,3,4,3,3,7,6]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",1,0,0,1,1,1,1,1,1,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",3.9,3.6,3.7,3.6,3.4,3.1,4,3.7,3.6,3.3]
[null,null,null,null,""]
["Antal slagtekalve produceret",7,5,7,6,7,5,5,7,6,6]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",260,257,162,146,217,243,245,246,0,0]
["Pris pr solgt slagtekalv",4077,5652,4371,4273,5850,6979,7160,6133,4541,6217]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,0,0,0,0.1,0.1,0.5,0.1]
["Antal fravænnede grise pr årsso",0,0,10.3,29.1,22,22.6,18.8,20.5,15.5,13.8]
["Antal fravænnede grise produceret",0,0,0,1,0,1,1,2,8,2]
["Gennemsnitsvægt solgte 7 kg's grise",15,18.899999999999999,0,0,10,0,0,0,8,0]
["Stk 7 kg's grise solgt",1,2,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",240,199,0,0,200,0,0,0,197,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,1141.7,335.5,937,228.4,81.900000000000006,62.3,0,0]
["Antal smågrise produceret",16,7,8,8,17,9,5,5,0,0]
["Stk 7 kg's grise købt",17,7,7,9,18,7,4,3,9,23]
["Kr pr købt 7 kg's gris",309,240,233,302,216,205,231,584,272,191]
["Antal smågrise solgt",4,3,1,1,19,3,3,1,4,3]
["Vægt 30 kg's grise solgt",31,26,20,22,20,0,30,33,33,14]
["Kr pr solgt 30 kg's gris",389,420,349,443,233,331,391,1673,435,385]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",65,38,43,40,35,34,45,61,56,84]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",50,35,36,33,29,30,44,64,40,60]
["Kr 30 kg's grise købt",509,486,400,475,405,350,416,435,428,358]
["Stk slagtesvin solgt",64,44,48,40,37,36,49,65,62,87]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",3,3,3,3,2,2,4,7,8,8]
["Pris pr solgt slagtesvin",1241,1047,893,1002,918,858,937,1007,976,878]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,993,0,1244,0,0]
["Pris pr købt sopolt",0,743,1800,0,0,1663,2240,2083,0,2312]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",2,4,7,19,11,19,238,309,144,165]
["Antal hønepladser",0,0,0,0,9,7,171,0,0,0]
["Antal producerede slagtekyllinger",952,414,237,322,1111,288,9886,17182,14669,8742]
["Kg æg solgt",0,630,118,2356,1546,1204,50856,30529,2203,2007]
["Antal slagtekyllinger solgt",935,389,233,301,1074,201,9949,17061,14547,8859]
["Kg. slagtekylling solgt",518,106,64,0,323,0,0,0,0,3822]
["Pct. burhøns",0,0,0,0,0,0,0,0,1,0]
["Pct. skrabehøns",1,1,1,1,1,0,7,5,4,4]
["Pct. frilandshøns",0,0,0,0,0,0,0,2,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,1,1]
[null,null,null,null,""]
["Antal minktæver (1. juli)",8,7,10,10,6,4,5,6,4,9]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",6.8,5,4.5999999999999996,5.2,5.6,5.0999999999999996,4.9000000000000004,4.8,4.5999999999999996,8.9]
["Antal minkskind solgt",45,46,44,52,31,19,26,29,21,72]
["Kr. pr. solgt minkskind",160,192,212,259,226,398,322,601,479,386]
["Antal mink avlsdyr tæver, primo",9,8,12,13,8,5,8,7,5,15]
["Antal mink avlsdyr tæver, ultimo",0,5,10,12,8,5,7,7,6,21]
["Antal minkskind, primo",60,50,46,59,28,18,26,29,20,63]
["Antal minkskind, ultimo",70,47,47,58,31,19,24,31,20,67]
["Antal mink avlsdyr hanner, primo",0,1,1]
["Antal mink avlsdyr hanner, ultimo",0,1,1]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",364590,269820,233266,217448,192216,220734,175684,196911,267338,206675]
["Korn IO",18117,13033,19787,11495,-1021,16318,14820,21650,18021,19644]
["Frøafgrøder",34315,29310,26404,17176,17983,18144,12890,18355,12669,11482]
["Handelsroer",11151,8738,8258,7625,11442,9140,9960,14300,11006,13810]
["Kartofler",50539,23344,28506,21281,23851,19352,13742,15440,20156,14890]
["Raps",47264,40464,27598,34135,26839,39143,25444,29416,25009,18944]
["Ærter m.v.",4310,1690,1144,930,912,513,481,482,785,775]
["Andre industriafgrøder",1598,517,679,542,1266,389,443,593,1060,1240]
["Gartneriafgrøder",2457,4788,5822,10781,11981,9936,9525,10943,9220,9062]
["Grovfoder excl. IO",14530,9517,8738,7681,3637,6016,8757,6425,5799,5423]
["Grovfoder IO",9352,4302,43,9269,10429,6847,6857,4662,6356,503]
["Energiafgrøder m.v.",2427,2019,1735,319,655,1031,805,866,1128,553]
["Bruttoudbytte Planteavl incl. IO",560649,407542,361981,338680,300190,347561,279408,320041,378547,303000]
[null,null,null,null,""]
["Mælkesalg",11886,4248,7702,3964,4300,6499,4051,3402,4026,5546]
["Økologi- og markedstillæg",0,0,0,0,0,0,84,17,0,0]
["Kvalitetstillæg",72,46,127,62,78,104,51,54,66,73]
["Non-GM tillæg",16,13,11]
["Kvalitetsprogramtillæg (Arlagården)",92,32,92,"",-19,-20,-16,-3,-8,-51]
["Sæsonregulering",0,0,0,0,0,0,2,-50,-85,-75]
["Køer salg",8573,7200,9764,7978,7543,7621,8571,8925,8119,8890]
["Slagtekalve salg",71945,48171,69101,56853,60295,41645,39802,51064,48863,48130]
["Spædkalve salg",1388,801,772,1718,9499,1188,87,210,601,161]
["Kvier levebrug salg",2788,1138,1051,424,955,2029,1403,1022,1976,182]
["Kvier køb",-2932,-1736,-1761,-2925,-2104,-3087,-3468,-3321,-2479,-2264]
["Tilvækst køer og opdræt",-6242,-5041,-5644,702,-2757,1456,-7610,-1381,-362,11]
["Tilvækst kalve",-5647,-1618,-5178,-779,-202,-2429,-2583,-2692,3229,-2677]
["Kvæg, tilskud",8969,5351,6762,5454,7031,3384,1919]
["Kvæg andet",-2296,9135,-2,580,-3216,11999,16899,10158,6721,17498]
["Bruttoudbytte Kvæg",88612,67741,82795,74034,81402,70388,59193,67405,70669,75426]
[null,null,null,null,""]
["Sopolte salg",0,23,0,0,0,16,0,37,0,0]
["7 kg's grise salg",358,415,0,0,3,0,0,0,9,0]
["Smågrise salg",1475,1116,297,523,4325,935,1094,1426,1884,1296]
["Salgtesvin salg",79504,46139,42915,39737,34289,30946,45644,65251,59996,76337]
["7 kg's grise køb",-5314,-1745,-1717,-2752,-3844,-1501,-1018,-2041,-2429,-4373]
["30 kg's grise køb",-25396,-17186,-14548,-15481,-11573,-10523,-18281,-27680,-17077,-21450]
["Soplte køb",0,-45,-2,0,0,-15,-13,-36,0,-143]
["Tilvækst salgtesvin",-3087,-1476,-2469,-77,-876,-1250,-3621,-907,-2061,1544]
["Tilvækst smågrise",-1068,-382,-212,45,-138,153,-218,94,-935,-714]
["Tilvækst øvrige svin",-1,-27,-57,-15,11,-52,-160,-384,-1146,-475]
["Svin andet",-288,308,198,102,-175,439,183,461,1227,40]
["Bruttoudbytte Svin",46184,27139,24404,22082,22023,19148,23610,36222,39467,52063]
[null,null,null,null,""]
["Æg salg",497,1334,1485,5808,4641,5607,65013,75577,30804,33328]
["Høns indkøb",-57,-116,-260,-463,-167,-434,-4842,-1728,-772,-2023]
["Slagtekyllinger salg",16197,5862,4236,5108,25537,6367,170295,265657,220876,126188]
["Fjerkræ andet",-1512,-459,157,144,-4198,-1354,-36215,-53554,-31163,-20531]
[null,null,null,null,""]
["Minkskind salg",7227,8737,9418,13414,6911,7703,8523,17721,10100,27817]
["Mink i øvrigt salg",29,-316,29,47,56,28,411,396,12,147]
["Pelsdyr andet",257,-2785,-1499,-276,1010,-403,-1114,-2554,973,5129]
[null,null,null,null,""]
["Får",7074,631,593,708,964,923,460,299,1068,1011]
["Husdyr i øvrigt",1718,1721,3980,5585,2852,3379,3341,625,1384,1041]
["Bruttoudbytte andre husdyr",31430,14609,18139,30076,37606,21816,205872,302437,233283,172108]
[null,null,null,null,""]
["Maskinstationsindtægter",30257,24519,24348,33465,38995,38254,27730,21789,22040,38800]
["Skovindtægter",4345,2964,3148,2639,1566,2677,0]
["Andre landbrugsindtægter",68679,32328,38116,51983,34657,48830,48328,30014,35704,52433]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",830156,576842,552931,552958,516438,548674,644141,777907,779710,693829]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,139,270,138,136,36,1,25,52]
["Tilskud miljøforanstaltninger, MVJ",6590,1381,2070,1252,1016,480,1682,1512,1840,1875]
["Lejeindtægter",30737,16148,17406,22136,17827,18312,15643,10323,11934,18463]
["Andre landbrugsindtægter, pasningsaftale",2405,642,633,2788,1129,1867,1389,1702,1506,1124]
["Andre landbrugsindtægter, videresalg",4349,2613,1743,1513,1014,837,684,350,633,274]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",3783,2370,2595,1632,1269,1366,2562,1109,1903,4169]
["Andre landbrugsindtægter, sten grus m.v.",752,193,311,1084,171,1302,886,191,648,1250]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,1,-753,6,0,-14,-33]
["Andre landbrugsindtægter, udbet. kapitalfond",60,52,272,106,82,140,170,554,1446,1294]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,93,76,23,11,206,1125]
["Andre landbrugsindtægter, sygedagpenge",1887,1994,1258,1881,1926,1883,1467,1199,1681,1449]
["Andre landbrugsindtægter, øvrige",15901,6316,11163,15776,11559,25861,23780,13062,13898,24853]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-40529,-28802,-31108,-25906,-29699,-25034,-20982,-25650,-25534,-22717]
["Gødning",-70967,-60492,-54650,-49518,-61822,-52508,-40597,-45513,-42819,-39271]
["Planteværn",-48811,-35591,-33939,-32769,-35911,-32122,-24839,-25245,-23674,-22274]
["Diverse. vedr. planteavl",-25239,-23588,-19666,-27506,-25586,-23180,-18694,-19789,-22031,-22256]
["Produktionsrådg. planteavl",-5681,-5371,-733,-1489,-1283,-1393,0]
["Stykomkostninger Mark",-191228,-153844,-140096,-137188,-153017,-132844,-105111,-116198,-114057,-106517]
["Foderkorn excl. IO",-8243,-6200,-4234,-3654,677,-4020,-7357,-22629,-24544,-11806]
["Foderkorn IO",-18117,-13033,-19787,-11495,1021,-16318,-14820]
["Indkøbt kraftfoder",-25580,-19357,-23955,-17091,-21114,-15546,-14209,-21273,-15404,-16294]
["Indkøbt tilskudsfoder",-2000,-1457,-2190,-2348,-1856,-2301,-1807,-2521,-4570,-2934]
["Indkøbt smågrise blanding",-11,-4,-2,-115,-141,-45,-384,571,-48,-103]
["Indkøbt færdigblanding",-14554,-8860,-11951,-8253,-8221,-7399,-12784,-23057,-16715,-19431]
["Indkøbt fjerkræfoder",-9179,-3847,-2855,-4528,-14043,-4526,-110097,-189796,-160147,-81847]
["Indkøbt pelsdyrfoder",-4437,-4224,-5884,-6738,-4418,-2885,-3709,-4454,-2774,-8068]
["Indkøbt mælkeprodukter",-2384,-1715,-2050,-1692,-2150,-1333,-1108,-1777,-1973,-1610]
["Indkøbt hjælpeprodukter",-1412,-1035,-992,-1041,-999,-1020,-1253,-1306,-1113,-1227]
["Andet indkøbt kraftfoder",-2652,-2106,-3782,-5121,-4837,-3409,-3785,-2844,-5594,-15870]
["Indkøbt grovfoder",-11154,-3682,-4218,-2953,-5166,-3677,-3314,-3122,-3662,-3635]
["Andet indkøbt foder",-708,-681,-607,0,-597,-516,-529,-556,-593,-743]
["Eget grovfoder",-7862,-4794,-2165,-10522,-7828,-7089,-8374,-1330,206,-202]
["Andet eget foder",-567,-359,-316,-206,-91,0,0]
["Dyrlæge og medicin",-3205,-2927,-3123,-3587,-3395,-3518,-3848,-4094,-3431,-4146]
["Produktionsrådgivning",-7008,-209,-248,-241,-220,-350,-504,-872,-612,-584]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-9161,-8922,-9638,-12083,-9854,-9834,-17642,-15283,-13228,-12785]
["Skovomkostninger",-1498,-1358,-1552,-953,-446,-813,0]
["Diverse vedrørende andet",-21,-32,0,-36,-21,0,-1043,-372,-599,-1219]
["Stykomkostninger i alt incl. IO",-314255,-238645,-239646,-230336,-236717,-217443,-311677,-437224,-393234,-309168]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-24022,-22971,-23350,-19588,-19286,-19441,-21862,-22832,-25085,-23788]
["Energi",-9584,-9306,-11455,-9948,-10582,-8222,-14805,-17490,-20873,-16321]
["Maskinstation diverse",-46441,-34638,-36628,-32501,-31845,-29450,-29711,-29778,-29312,-27644]
["Maskinstation høst af korn og frø",-12594,-7727,-9024,-7794,-8292,-7632,-7245]
["Maskinstation - optagning",-1423,-630,-580,-638,-753,-432,-448,-457,-371,-235]
["Maskinstation, husdyrgødning",-6910,-3958,-4343,-3768,-3821,-3756,-3455,-3674,-4245,-3214]
["Maskinstation, høst af grovfoder",-2503,-2258,-1277,-1702,-1598,-2235,-2367,-1465,-2086,-2032]
["Vedligehold bygninger, gårdsplads mv.",-15576,-13158,-12445,-11249,-11171,-10929,-11822,-11324,-10246,-11264]
["Vedligehold grundforbedring",-10201,-5462,-8576,-5142,-7570,-5416,-5330,-6561,-5531,-5366]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-70,-79,-67,-229,-184,-228,0]
["Vedligehold markredskaber",-38077,-28307,-26915,-24594,-24778,-23290,-22582,-22032,-19744,-19266]
["Vedligehold staldinventar",-5305,-3254,-3175,-2888,-2835,-2697,-3675,-4681,-3667,-5515]
["Vedligehold andet inventar",-14928,-14307,-14311,-14497,-17513,-16058,-15583,-14613,-18484,-17482]
["Investeringer over driften",-5838,-6199,-4876,-5382,-4831,-5654,-5541,-16125,-6417,-6165]
["Lønomkostninger",-14040,-9867,-7213,-11462,-9901,-10940,-22362,-18522,-9258,-17675]
["Ejendomsskat",-19011,-15504,-15440,-13893,-14790,-13114,-11833,-11248,-10154,-10208]
["Forsikringer",-28345,-24527,-24376,-23593,-24246,-22996,-22916,-22549,-21580,-21421]
["Diverse omkostninger",-36525,-33299,-32137,-33572,-33771,-45204,-59012,-39488,-33341,-36011]
["Økonomirådgivning",-3200,-2305,-2229,-1896,-1947,-1645,-2037,-19620,-20825,-20751]
["Regnskab",-22776,-20689,-20898,-20852,-20424,-19513,0]
["Kontante kapacitetsomkostninger ialt",-317368,-258444,-259317,-245189,-250140,-248853,-262588,-269074,-249566,-249794]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-56380,-45156,-45903,-42692,-43916,-45450,-46410,-43761,-40326,-39942]
["Afskrivninger beboelse, landbrug",-15208,-13185,-13388,-12403,-11802,0,0]
["Afskrivninger grundforbedring",-1674,-1203,-1362,-1497,-1476,-1373,-1239,-1701,-1222,-1362]
["Afskrivninger stamplanter",-17,-27,-6,-6,-5,0,0]
["Afskrivninger markredskaber",-62995,-49537,-50931,-48462,-51169,-48355,-43511,-43940,-39643,-40481]
["Afskrivninger staldinventar",-7625,-6058,-7199,-7709,-6875,-8179,-13566,-13395,-12724,-12648]
["Afskrivninger specialinventar",-1162,-1007,-846,-1738,-1234,-1947,-1203,-2315,-2071,-1511]
["Afskrivninger bl. driftsmidler mv.",-7230,-5120,-5159,-4906,-5028,-5210,-4835,-4789,-4504,-4591]
["Afskrivninger i alt",-152289,-121292,-124794,-119413,-121506,-110515,-110764,-109900,-100491,-100536]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-5394,-1431,-4891,-2669,3112,-1880,-7106,-221,-1221,-950]
["Nedskrivninger, beboelse",0,-2984,-593,-365,-1164,-1234,-3923]
["Nedskrivninger, grundforbedringer",0,-28,0,0,0,-41,-1,-419,-22589,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-1999,-116,-183,-79,-106,-559,-49,-267,-54]
["Nedskrivninger, staldinventar",-836,0,-188,-6,-349,-18,-1558,-34,-14,-51]
["Nedskrivninger, andet inventar",0,-115,-8,0,0,-21,-5,-133,0,0]
["Nedskrivninger, blandede driftsmidler",-108,-11,-77,-29,-44,-9,-74,-4,-10,-24]
["Nedskrivninger i alt",-6338,-6568,-5873,-3251,1476,-2075,-9303,-861,-24101,-1080]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-2027,-1834,338,1877,-3895,-283,-486,-8686,-1042,880]
["Tab/gevinst, beboelse",16,-1003,1202,-2961,659,-1562,-2660]
["Tab/gevinst, grundforbedringer",463,64,330,391,-10,60,9,-533,-1230,-285]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",10978,7679,7316,5729,8184,4953,2895,5993,4523,2538]
["Tab/gevinst, staldinventar",1046,-616,836,264,-210,270,291,1186,78,199]
["Tab/gevinst, andet inventar",221,-43,312,191,113,347,247,444,-181,-175]
["Tab/gevinst, blandede driftsmidler mv.",-862,-878,-494,-781,-597,-331,-482,-821,-389,-448]
["Tab/gevinst i alt",9834,3369,9840,4710,4244,5015,2475,-2417,1758,2708]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-466162,-382935,-380143,-363143,-365926,-356427,-380180,-382252,-372401,-348701]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",2524,475,1704,1088,1736,1265,4559,919,543,509]
["Forpagtningsindtægter",35346,21215,25869,22430,18481,19212,21097,18239,11509,15142]
["Forpagtningsudgifter",-46358,-35594,-37227,-34322,-33395,-29959,-30605,-27490,-25704,-26002]
["Renteindtægter",4569,4680,6507,5191,5977,6935,7167,7735,7633,8945]
["Aktieindkomst",5580,6454,7768,5923,5851,4572,2401,1713,1595,1746]
["Renteudgifter, realkredit dkr, fast",-11809,-15697,-14552,-16324,-17981,-18958,-23191,-24478,-28902,-33068]
["Bidrag, realkredit dkr, fast",-7230,-6176,-5326,-5194,-5111,-4851,-3853]
["Renteudgifter, realkredit dkr, variabel",-1455,-3971,-5675,-9190,-10718,-12764,-13849,-19862,-28653,-27474]
["Bidrag, realkredit dkr, variabel",-34399,-22276,-21487,-16050,-16058,-13466,-11439]
["Renteudgifter, realkredit fr. valuta, fast",-1,-50,-31,-33,-101,-119,-59,-89,-294,-379]
["Bidrag, realkredit fr. valuta, fast",-9,-26,-25,-11,-35,-33,-23]
["Renteudgifter, realkredit fr.valuta, variabel",-598,-1155,-1725,-2611,-4328,-5389,-7627,-13317,-20905,-26558]
["Bidrag, realkredit fr. valuta, variabel",-4576,-3229,-4597,-6132,-6733,-6551,-7237]
["Renteudgifter, anden realkreditgæld",-321,-119,-86,-81,-85,-34,-23,-18,-119,-144]
["Renteudgifter, pengeinstitut",-10411,-8990,-8774,-10111,-10991,-11042,-12540,-8847,-10682,-8733]
["Renteudgifter, kassekredit",-14257,-12992,-11956,-13712,-13686,-14422,-17061,-16596,-18951,-15540]
["Renteudgifter, udlandslån",-1657,-1025,-1212,-1272,-1613,-2246,-2133,-1711,-2706,-3715]
["Renteudgifter, prioritetsomkostninger",-7597,-8619,-5677,-6667,-4959,-7303,-11300,-6145,-6726,-4556]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-917,-884,-629]
["Renteudgifter, øvrig gæld",-3834,-3233,-3184,-3966,-4688,-4806,-5907,-10764,-4679,-4104]
["Realiseret gevinst gæld",1892,1172,508,1870,2316,2589,1859,569,604,1898]
["Realiseret tab gæld",-4077,-7977,-4145,-5050,-3695,-10120,-5749,-7154,-5197,-4674]
["Realiseret gevinst værdipapirer",18948,9101,11313,11543,30778,13922,6756,7561,5625,12409]
["Realiseret tab værdipapirer",-15632,-5529,-11013,-9430,-13605,-24215,-8209,-7464,-8052,-15606]
["Finansiering i alt",-96279,-94446,-83652,-92110,-82641,-117783,-116966,-107197,-134060,-129903]
["Heraf renteudgift henført privat",-13003,-13006,-12813,-14280,-14042,-20978,-23249,-20704,-24006,-23841]
["Heraf rentendtægt henført privat",6496,7618,9004,7020,7023,6240,4221,3619,3590,4454]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",9003275,7056999,7068461,6338760,6802440,6265242,5660796,5592421,5526335,5992359]
["Driftsbygninger",881322,755420,777879,750368,769227,783227,800830,841859,801876,828555]
["Fast ejendom, i øvrigt",534045,478863,495428,445746,513939,600592,563043,547621,513824,495014]
["Stamplanter",263,222,109,71,31,0,0]
["Betalingsrettigheder",9205,8789,10572,10125,19902,0,0,23116,21113,33459]
["Mælkekvote",0,0,0,0,0,251,1448,2330,5068,8834]
["Andre immaterielle aktiver",1043,701,458,3591,4367,4095,2903,5642,2550,3629]
["Inventar markbrug",476009,375908,362181,346309,372856,333488,305110,281743,266737,285389]
["Inventar husdyrbrug",45294,35252,37605,41226,37838,44257,66206,69406,69872,80638]
["Inventar andet",12292,12121,11004,13546,12441,16679,13270,18679,15626,14392]
["Kvæg",96743,86038,97198,86155,88201,75294,93354,85692,81754,76403]
["Svin",14089,8498,8723,7415,6794,6512,9607,13813,15930,16218]
["Fjerkræ",729,432,421,887,1736,788,17043,17844,6639,10209]
["Pelsdyr",14901,14313,15496,19367,9599,7223,10155,12160,7029,17406]
["Får",5006,943,1472,1053,1950,1465,1043,909,1588,1578]
["Andre husdyr",2716,5907,7713,10066,9144,13994,12056,5255,10209,6978]
["Beholdninger egen avl",205748,131144,145683,114536,167319,126060,123175,130793,112079,127560]
["Beholdninger indkøbt foder",4522,3777,3534,3245,3780,4380,8510,9742,8610,6010]
["Jordbeholdninger",19720,15336,14118,13930,15380,13059,10859,11214,10489,9784]
["Andre beholdninger",55236,43329,40561,33902,37879,32006,27986,31127,26704,23809]
["Igangværende arbejde",0,25,0,0,0,216,0,0,0,31]
["Tilgodehavende",363698,337695,332605,307144,304196,325040,264612,225564,229161,225018]
["Mellemregning I/S-interessenter",23165,6578,32270,8941,23022,21316,3811,27589,30387,20853]
["Andel I/S",31056,15161,21523,7142,22060,-2968,35058,10062,8346,9880]
["Finansielle kontrakter og værdipapirer",590603,551856,563608,485981,4468,4542,3897,3674,4411,8628]
["Andelskapital",74069,53023,50300,41099,34544,30045,27922,28675,32089,30450]
["Leveringsrettigheder",15237,13301,8307,0,0,0,0]
["Kassekredit (positiv)",162385,130283,124287,122035,159606,125090,99559]
["Landbrugsaktiver ialt",12052850,9592766,9673548,8732939,9422720,8854284,8185491,8652773,8450569,8989911]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",298176,228090,256757,239319,256938,305766,321559,206671,213415,203960]
["Beboelse",1048658,1021790,1008616,999113,1030615,1006067,970361,951407,946537,951656]
["Private aktiver",370672,288157,292947,300201,310421,141562,132454,120219,113123,117545]
["Immaterielle anlægsaktiver",5907,4986,5082,3919,5289,4561,5781,4474,5157,5123]
["Øvrige materielle anlægsaktiver",74957,61810,73586,68378,58922,55048,44246,42290,36196,71921]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",14227,9734,12376,7015,9232,18178,20022,20187,25446,21890]
["Aktier mv",338197,306897,333287,290251,262196,284172,200038,154813,141594,184944]
["Obligationer mv",110142,133937,106342,92194,86645,78144,52855,47077,62696,77200]
["Pantebreve",44937,41990,59733,50013,53638,71287,16700,16991,13506,15486]
["Indlån mv.",269030,277541,256067,258726,229072,232407,216785,340093,289604,321658]
[null,null,null,null,""]
["Aktiver ialt primo",14634692,11967699,12078340,11048212,11732165,11019998,10133952,9932721,9688781,10308529]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-941573,-786711,-722372,-697434,-714241,-634712,-632947,-583317,-595509,-635505]
["Variabelt forrentet Dkr",-3715083,-2463499,-2334260,-1869997,-1859794,-1600377,-1433588,-1233910,-1135561,-1033410]
["Fast forrentet fremmed valuta",-2330,-4491,-4379,-3305,-15474,-14254,-33607,-15146,-62018,-26146]
["Variabelt forrentet fremmed valuta",-526428,-405147,-583422,-722730,-858144,-912129,-1029489,-1042875,-1038553,-1107036]
["Diverse realkreditlån",6837,3384,23190,"",8341,5332,4726,1930,806,-1406]
["Realkreditinstitut gæld ialt primo",-5178576,-3656465,-3621244,-3277557,-3439312,-3156140,-3124905,-2873318,-2830835,-2803502]
["Variabelt forrentet Dkr",-311061,-246061,-213525,-220422,-242415,-225095,-219431,-148560,-168316,-147431]
["Fast forrentet Fremmed valuta",-1224,-167,-348,-1937,-1513,-3170,-4505,-3174,-4460,-3412]
["Variabelt forrentet fremmed valuta",-23172,-19079,-23436,-24135,-33705,-36717,-33013,-33004,-49259,-85888]
["Pante- og gældsbreve",-65604,-35157,-37434,-36465,-41959,-33039,-23213,-24159,-34050,-28421]
["Anden langfristet gæld",-41150,-30252,-29059,-30294,-32832,2551,0,-6352,-1888,-822]
["Leasingforpligtelser",-35404,-29636,-19217,-16730,-16486,-14865,-15106,-12126,-11514,-9374]
["Mellemregning interessenter",-15842,-16180,-9132,-7313,-10848,-8665,-8591,-3151,-5381,-3588]
["Moms",-39046,-21284,-22850,-19226,-22284,-23673,-22904,-25971,-16036,-16507]
["Leverandørgæld",-277882,-199326,-220287,"",-207593,-221751,-220192,-213434,-191126,-198073]
["Anden gæld, finansielle kontrakter",-71445,-18882,-24787,-17265,-29887,-29864,-17453,-17779,-21800,-22154]
["Kassekredit",-184475,-172061,-159809,-178486,-162903,-165395,-209798,-174377,-191760,-172905]
["Gæld uden for landbruget",-6050,-1725,-4597,-4413,-1311,-1593,-1671,-1228,-478,-782]
["Gæld i alt",-6249897,-4446273,-4385724,-4049540,-4243049,-3921418,-3904392,-3536634,-3526904,-3492860]
["Hensættelser (negative)",-2146038,-1831490,-1876531,-1756420,-1911230,-1706906,-1484681,-1545635,-1413961,-1570464]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",9055870,7060979,7084156,6346471,6806221,6291536,5703504,5591643,5493498,5739071]
["Driftsbygninger",839716,710546,745256,722795,734080,757720,813106,805313,796226,807533]
["Fast ejendom, i øvrigt",544006,469076,497356,446259,450464,615597,554263,580166,500106,516902]
["Stamplanter",247,260,102,65,96,0,0]
["Betalingsrettigheder",6771,7103,8736,8254,11232,20189,19133,21827,20558,22279]
["Mælkekvote",0,0,0,0,0,54,119,631,2220,3093]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",974,728,491,3238,2123,3974,2861,11094,2797,3695]
["Inventar markbrug",478968,369502,350617,339815,359796,329698,287462,293050,266885,282204]
["Inventar husdyrbrug",43585,29258,31855,"",33932,37921,67472,59414,62812,74463]
["Inventar andet",11299,11188,9372,12718,11027,15190,11843,16157,13930,13975]
["Kvæg",84854,79380,86376,86078,85242,74321,83161,81619,84621,73737]
["Svin",9934,6613,5985,7368,5792,5363,5608,12617,11788,16574]
["Fjerkræ",1300,473,491,967,2877,1150,10962,12647,6842,12489]
["Pelsdyr",14842,11789,14116,18876,10693,6620,9093,10781,8422,24084]
["Får",8665,1090,968,1000,1400,1521,936,790,1707,1571]
["Andre husdyr",2588,5421,7288,9251,9401,13571,10922,4363,9965,6658]
["Beholdninger egen avl",207109,144449,126568,121480,129134,142731,106018,122323,121634,121483]
["Beholdninger indkøbt foder",4605,3112,3735,2898,3923,3553,7362,7799,8279,7104]
["Jordbeholdninger",20069,15655,15439,11884,15152,13451,10822,10988,11214,9874]
["Andre beholdninger",52728,44365,41330,35979,36499,32084,25428,28718,29819,27732]
["Igangværende arbejde",0,0,0,0,0,237,0,0,0,108]
["Tilgodehavende",395306,344033,335859,310807,311111,306147,251365,246697,250243,232117]
["Mellemregning I/S interessenter",8923,9289,32328,10279,24831,20840,4656]
["Andel I/S",64049,18700,20605,6387,23917,-4646,31502,32954,10400,9197]
["Finansielle kontrakter",566,2037,3844,5378,4201,5709,3689,3240,4827,7762]
["Andelskapital",78969,51328,49170,39858,34378,28798,25997,26183,29724,28553]
["Leveringsrettigheder",15202,14100,9950,0,9101,7147,5401,0,0,0]
["Kassekredit (positiv)",172706,138924,138886,116332,137780,133432,117347]
["Landbrugsaktiver ialt",12123852,9549398,9620879,8707603,9254404,8863907,8170034,8618915,8426662,8724703]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",273766,190974,225467,219500,237640,276080,291242,215952,217644,219547]
["Beboelse",1052801,1026908,1014794,1002232,1033019,1010021,975514,946976,973337,960074]
["Private aktiver",381934,304499,297490,305317,309807,141209,131690,124219,116634,115523]
["Immaterielle anlægsaktiver udenfor landbrug",5772,4635,4745,3656,3195,4486,5660,4295,4063,4987]
["Påbegyndte investeringer udenfor landbrug",7,9,31,1,5,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",83861,63781,79902,72013,68851,72287,74545,65269,61266,92530]
["Øvrige aktiver, udenfor landbrug",23387,21227,22076,27804,26575,36586,39407,35303,31543,30092]
[null,null,null,null,""]
["Aktier mv",375188,366255,314656,315468,268669,307491,235659,179304,154340,160132]
["Obligationer mv",113838,142180,105170,103386,99041,84401,61527,40194,63021,76882]
["Pantebreve",47638,44567,55927,47947,57832,68750,17486,19699,14074,16205]
["Indlån mv.",443304,401588,413162,368645,229457,204498,219942,332539,308003,323091]
["Hensættelse (positive)",2509,3436,4286,4640,3313,3386,4398,2853,6037,6692]
[null,null,null,null,""]
["Aktiver ialt ultimo",14755151,11980532,12019699,11061878,11591803,11073100,10227104,9977133,9734028,10073764]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-976929,-859783,-730820,-673465,-722404,-691566,-660856,-573409,-537568,-606494]
["Variabelt forrentet Dkr",-3746212,-2467530,-2459859,-2113495,-1946654,-1728717,-1525775,-1346326,-1297156,-1120149]
["Fast forrentet fremmed valuta",-2112,-4290,-3828,-2577,-11092,-11966,-9654,-13804,-60273,-25961]
["Variabelt forrentet fremmed valuta",-437128,-313023,-425370,-488182,-766034,-738352,-911059,-963370,-964228,-1080796]
["Diverse realkreditlån",7922,5657,26212,"",16559,6069,5132,2146,752,-2494]
["Realkreditinstitut gæld ialt, ultimo",-5154459,-3638969,-3593665,-3258075,-3429625,-3164532,-3102213,-2894763,-2858473,-2835894]
["Variabelt forrentet Dkr",-262596,-242967,-218570,-224043,-233246,-210196,-259084,-195436,-173881,-177185]
["Fast forrentet Fremmed valuta",-206,-92,-314,-1266,-1408,-1652,-2177,-2047,-3492,-2498]
["Variabelt forrentet Fremmed valuta",-19892,-16800,-18679,-20366,-22940,-32404,-29399,-23393,-38048,-53475]
["Pante- og gældsbreve",-63338,-35604,-37301,-37383,-38750,-33938,-26337,-22171,-30823,-27688]
["Anden langfristet gæld",-33529,-25295,-24958,-25611,-29500,-643,-3212,-4963,-2973,-2683]
["Leasingforpligtigelser",-39043,-30976,-21879,-22590,-19123,-15999,-12830,-12011,-13152,-10012]
["Mellemregning I/S-interessenter",-18001,-6962,-8094,-8921,-11638,-9226,-8228,26773,31814,21277]
["Moms",-45731,-28734,-21511,-22173,-19676,-21530,-20990,-22993,-23253,-19359]
["Leverandørgæld",-296282,-194324,-219224,-212057,-201312,-217914,-238830,-206514,-196358,-205696]
["Anden gæld, finansielle kontrakter mv",-71592,-20370,-19959,-16184,-29200,-17232,-21443,-11099,-22636,-26789]
["Kassekredit",-166599,-150603,-154773,-169030,-170541,-158399,-176248,-188464,-198622,-171988]
["Gæld uden for landbruget",-5242,-1046,-2142,-3163,-1841,-1311,-1554,-1409,-467,-513]
["Gæld i alt ultimo",-6176509,-4392742,-4341071,-4020859,-4208799,-3884975,-3902546,-3588632,-3568814,-3538103]
["Hensættelser (negative)",-2132892,-1787380,-1810548,-1712579,-1842484,-1671863,-1457064,-1488179,-1376583,-1470138]
["Andre hensatte forpligtigelser",-2581,-5383,-4573,-4421,-4808,-2163,-1629,-824,-125,-132]
[null,null,null,null,""]
[]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1990,1984,1904]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",60,60,59,58,57,57,56,55,55,54]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",143,130,131,133,130,131,128]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,7,9,8,8,10,6,7,5]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",581,569,576,579,571,560,572,574,577,592]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",449316,538747,494114,491701,448506,459557,448657,454480,421465,418652]
["Personlig indtjening, ægtefælle",210171,209384,203516,199442,190394,188196,185154,177794,177815,180254]
["Ejerløn",344797,358059,362124,365317,138442,127748,121904,127593,128985,0]

{"sheet":"1.9 Deltid øko","index":10,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:54:54 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 0 AND [norm_t_ejendom] <= 1664)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",56,80,58,79,68,86,97,92,90,123]
["Antal vejet",615,1089,1020.97,819,859,774,836,852.94,906,889]
["Kredsnummer"]
["Ejendomsnummer"]
["Landbrugsareal, ha",61,52,47,38,39,37,40,39,37,37]
["Årskøer",4,0,0,0,0,0,0,0,1,1]
["Årssøer",0,1,4,2,0,0,0,0,0,0]
["Antal slagtesvin produceret",323,221,201,107,80,115,61,33,2,44]
["Antal minktæver",0,0,0,0,0,0,0,0,0,0]
["Dyreenheder",19,12,11,9,9,11,13,12,12,15]
["Beregnet antal normtimer",1175,1028,1020,911,899,907,978,953,941,932]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",442375,338832,263905,261072,175365,211124,262851,290955,241108,214547]
["Bruttoudbytte Kvæg",198780,61782,69750,59303,71164,69534,45543,47074,73383,94913]
["Bruttoudbytte Svin",427121,274972,305150,207561,111408,100901,30879,17153,1870,25618]
["Bruttoudbytte andre husdyr",75814,28290,35680,211839,201276,174284,406929,394829,371003,306678]
["Skovindtægter",4398,2654,1119,1216,2344,3522,0]
["Maskinstationsindtægter",22542,12722,8351,24240,21273,29994,22265,15390,12300,19275]
["Andre landbrugsindtægter",115877,95206,88279,80428,95059,73255,64520,47421,60053,78291]
["Bruttoudbytte ialt",1286907,814458,772234,845660,677888,662614,832987,812822,759717,739322]
[null,null,null,null,""]
["Stykomkostninger Mark",-92216,-75946,-65297,-50862,-38415,-48197,-55259,-75027,-59313,-39169]
["Korn inkl. IO",-40711,-36567,-35864,-17970,-3738,-19154,-36780,-306641,-265662,-245545]
["Færdigblanding mv.",-341027,-218952,-225208,-230459,-177339,-154995,-239847]
["Eget grovfoder inkl. IO",-133710,-34187,-60806,-19969,-14201,-13177,-13387]
["Øvrige stykomkostninger husdyr",-42560,-15945,-24819,-24434,-24357,-15028,-22195,-21177,-22074,-24129]
["Skovomkostninger",-705,-1837,-443,-1142,-364,-2351,0]
["Stykomkostninger i alt",-650930,-383433,-412437,-344835,-258414,-252903,-367468,-402845,-347050,-308843]
[null,null,null,null,""]
["Dækningsbidrag",635977,431025,359798,500825,419475,409711,465520,409976,412667,430479]
[null,null,null,null,""]
["Energi og brændstof",-38552,-28771,-35835,-28388,-22348,-23572,-41004,-38303,-35880,-35121]
["Maskinstation",-98168,-81896,-72499,-64400,-61228,-53513,-57899,-58865,-54425,-56216]
["Vedligeholdelse",-105284,-61755,-63518,-58321,-59473,-55620,-61084,-59570,-49724,-52540]
["Investeringer over driften",-4486,-8744,-8781,-8626,-5269,-8815,-5451,-6561,-6110,-6755]
["Lønomkostninger",-45353,-22455,-18822,-23746,-10546,-15386,-32889,-27260,-16564,-12660]
["Ejendomsskat og forsikringer",-49247,-31761,-29737,-28402,-28627,-29109,-30787,-28958,-28829,-28147]
["Diverse omkostninger",-81295,-56399,-56356,-58912,-57635,-61523,-84633,-61413,-55246,-62732]
["Kontante kapacitetsomkostninger",-422386,-291782,-285548,-270794,-245126,-247538,-313748,-280931,-246778,-254171]
[null,null,null,null,""]
["Afskrivninger",-146679,-103531,-107732,-106118,-113497,-105602,-124673,-104963,-100835,-113219]
["Nedskrivninger",0,0,0,0,-984,-563,-2483,-4084,0,-630]
["Tab/gevinst",167098,9971,2078,45,3244,2555,5516,3178,-880,4258]
["Kapacitetsomkostninger i alt",-401966,-385342,-391203,-376867,-356362,-351148,-435387,-386799,-348494,-363763]
[null,null,null,null,""]
["Resultat af primær drift",234011,45683,-31405,123958,63113,58563,30133,23177,64173,66716]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",144887,122496,112052,88324,85486,84080,102509,98795,95707,97249]
[null,null,null,null,""]
["Forpagtningsindtægt",39470,26231,14697,22485,18281,18922,17302,16103,18250,17957]
["Forpagtningsafgift",-69755,-74446,-50044,-61895,-34845,-25005,-28096,-20274,-17912,-21465]
["Renteindt, landbrug og fin.tilskud",3418,2337,3694,3195,2048,5802,5843,4265,3722,10705]
["Realiseret gevinst/tab finansaktiver",3619,3280,22713,-3483,-1055,4341,-6392,-2812,-9299,-4266]
["Renteudgifter, landbrug",-136816,-100845,-95345,-81241,-88090,-82135,-138327,-95441,-127682,-123033]
["Finansomkostninger ialt, landbrug",-160065,-143442,-104285,-120939,-103661,-78075,-149669,-98158,-132920,-120102]
[null,null,null,null,""]
["Driftsresultat",218833,24737,-23638,91343,44938,64568,-17027,23813,26960,43863]
[null,null,null,null,""]
["Ejerløn",-330499,-366309,-391462,-380276,-109289,-115928,-119702,-117685,-120476,0]
["Korr. værdiændring stambes/foderbeh.",11121,1538,1012,-113,1192,5203,284]
["Driftsresultat efter ejerløn mv.",-100545,-340034,-414089,-289046,-63159,-46157,-136446]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-964,-1510,-1313,-452,-1468,-55,-3,-68,-127,-71]
["Nedskrivning immaterielle aktiver",0,0,0,-176,-3861,-162,-1993,-7011,-8726,-4881]
["Gevinst/tab immaterielle aktiver",-266913,1142,0,13513,-859,8199,1336,-19711,-383,94]
["Anden virksomhed og engangsposter",93269,47888,33059,51269,22925,37111,66096,28269,46534,23992]
["Renteindtægter, privat",4654,1343,2398,4728,6911,4684,4144,2245,1919,1809]
["Renteudgifter, privat",-12077,-13467,-13285,-11299,-13007,-21756,-29598,-22869,-26739,-23534]
["Urealiseret regulering værdipapirer",-4058,15812,-13279,4680,1691,8202,6916,17343,6468,-17513]
["Urealiseret regulering gæld",649,-225,-518,1453,-5531,11926,-6093,4812,-10020,-18571]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",33394,75719,-16576,155060,51739,112718,23778,26823,35886,5187]
[null,null,null,null,""]
["Private indtægter/omkostninger",434668,459514,480541,518373,514266,521501,467419,467087,472325,408047]
[null,null,null,null,""]
["Årets resultat før skat",468062,535234,463965,673433,566005,634219,491197,493910,508211,413235]
[null,null,null,null,""]
["Skat af årets resultat",-321516,-193058,-174392,-239280,-210007,-201575,-131833,-192324,-148202,-130539]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",7647605,6360337,6076728,5800928,5694780,6082518,0,6782720,6681304,6972598]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder EU",1588,3737,3942,4573,5432,14099,15644,23690,21233,27425]
["Mælkekvoter og andre leveringsrettigheder",141,805,584,374,89,562,585,2840,3496,10835]
["Inventar og maskiner",450513,342400,296320,309746,294922,302226,369036,326505,340596,404638]
["Besætning",220469,184818,224163,185791,167187,164042,154595,163501,151637,161639]
["Beholdning",174602,141630,107518,111675,95496,132925,135347,116205,119178,94267]
["Tilgodehavende",535736,409773,327092,342755,218452,237557,244189,188581,173876,190161]
["Andelskapital og financielle kontrakter",337378,160433,180852,185987,131409,117785,104657,125789,99433,103309]
["Landbrugsaktiver i alt",9368032,7603934,7217200,6941829,6607766,7051715,7674170,7729831,7590753,7964872]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1180513,1109242,1092501,1110735,1173923,1315176,0,66636,58462,166538]
["Private aktiver",297241,257297,243143,290176,281433,119896,129709,1312129,1217139,1108545]
["Øvrige aktiver udenfor landbrug",101945,60794,101150,80429,21841,208694,190069,147626,137811,147135]
["Værdipapirer og indlån",489835,285242,322463,308572,238990,414678,396830,301201,307093,258266]
["Hensættelser (positive)",681,275,3854,1686,0,0,0]
[null,null,null,null,""]
["Aktiver i alt",11438246,9316784,8980310,8733426,8323953,9110158,9808248,9557423,9311258,9645356]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-4497909,-3584411,-3181335,-2814366,-2841981,-2745831,-3185788,-2947196,-3101511,-3045358]
["Pengeinstitutter",-280556,-308137,-209863,-373637,-312906,-344222,-498721,-334758,-408793,-370122]
["Pante- og gældsbreve",-33021,-43439,-51781,-10248,-3824,-5181,-9345]
["Anden langfristet gæld",-8033,-44206,-13229,-19912,-5474,-465,-563]
["Anden gæld",-516463,-319015,-457887,-416567,-393419,-277393,-420237,-308453,-319920,-292589]
["Kassekredit",-221335,-247327,-216209,-216178,-201517,-170627,-381527,-187467,-229075,-229089]
["Gæld i alt",-5557317,-4546536,-4130304,-3850907,-3759121,-3543719,-4496181,-3777873,-4059300,-3937158]
[null,null,null,null,""]
["Hensættelser (negative)",-1576636,-1277662,-1261923,-1155821,-1249460,-1532699,-1524909,-1373874,-1193508,-1056366]
[null,null,null,null,""]
["Egenkapital",4304292,3492586,3588083,3726698,3315372,4033740,3787158,4405676,4058451,4651832]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",304680,60500,-1466,136041,61767,84608,23615,31457,48674,46129]
["Private indtægter",434668,459514,480541,518373,514266,521501,467419,467087,472325,408047]
["Resultat før regulering og skat",739348,520015,479075,654414,576033,606109,491034,498545,520999,454177]
[null,null,null,null,""]
["Privat",-228407,-248295,-264916,-292415,-307125,-295268,-292884,-304170,-303113,-293549]
["Formueindtægter/-udgifter",-12708,-16675,90,-16030,-10499,-33610,-51098,-30319,-32000,-27150]
["Privat udtræk",-241115,-264970,-264827,-308445,-317624,-328878,-343982,-326504,-324288,-310756]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",1736685,-936,-1053,"",0,0,0,0,0,1871]
["Betalt skat",-258933,-160436,-174137,-215815,-212886,-206861,-170273,-183582,-142665,-132420]
["Ændring i udskudt skat",-62583,-32622,-254,-23465,2879,5286,38441,-8742,-5537,1881]
["Skat af årets resultat",-321516,-193058,-174392,-239280,-210007,-201575,-131833,-192324,-148202,-130539]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1913402,61051,38804,96740,48402,75656,15219,-20283,48509,12883]
["Regulering ialt fra resultat",-271286,15219,-15110,19019,-10028,28110,163,-4635,-12788,-40942]
["Værdireguleringer",36758,52662,-17418,-566,-43978,-18935,-11782,110452,-12290,-210866]
["Pensionsindbetaling",-15757,-12863,-16638,-15828,-37984,-13372,-9400,-19844,-18581,-14882]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1663118,116068,-10361,99365,-43588,71459,-5799,71196,8253,-256744]
[null,null,null,null,""]
["Egenkapital primo",2641174,3376516,3598443,3627332,3358958,3963903,3792956,4339986,4053600,4908960]
[null,null,null,null,""]
["Egenkapital ultimo",4304292,3492586,3588083,3726698,3315372,4033740,3787158,4411183,4061853,4652216]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",468062,535234,463965,673433,566005,634219,491197,493910,508211,413235]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",18601,9924,16427,5759,12284,10940,0]
["Afskrivninger m.v., landbrug",247458,93928,106967,93188,117425,95628,122299,132659,110951,114449]
["Afskrivninger andre erhverv",-69704,8061,11034,11753,5201,4071,8835,2981,5795,4982]
["Regulering I/S",-18093,-21181,-4821,-6750,0,0,0,789,466,506]
["Gevinst/tab finansaktiver",2094,-667,-324,39,-351,-252,2958,-69,-75,1117]
["Urealiseret regulering finansaktiver",4058,-15812,13279,-4680,-1691,-8202,-6916,-17343,-6468,17513]
["Gevinst/tab gæld",1860,7526,10595,-1057,-1933,4495,3733,1012,7794,228]
["Urealiseret regulering gæld",-649,225,518,1453,5531,-11926,6093,-4812,-10020,-18571]
["Øvrige tilbageførsler",42732,376,1419,52,0,843,-109]
["Tilbageførsel i alt",228357,82380,155094,96850,136465,84658,136893,115216,128483,157367]
[null,null,null,null,""]
["Betalt skat",-258933,-160436,-174137,-215815,-212886,-206861,-170273,-183582,-142665,-132420]
["Privat",-228407,-248295,-264916,-292415,-307125,-295268,-292884,-304170,-303113,-293549]
["Afskrivninger privat tlbf.",144112,13592,23548,23760,16697,20195,19655,23648,24929,23463]
["Formueindtægter/-udgifter",-12708,-16675,90,-16030,-10499,-33610,-51098,-30319,-32000,-27150]
["Pensionsindbetaling",-15757,-12863,-16638,-15828,-7438,-13372,-16253,-19844,-18581,-14882]
["Privat udtræk, skat og pension i alt",-371692,-424677,-432053,-516328,-521251,-528916,-510853,-506703,-460983,-434870]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",1732123,7217,4305,707,0,2,2,0,0,1871]
[null,null,null,null,""]
["Til invest og afdrag",2056849,200154,191312,254662,181220,189964,117237]
[null,null,null,null,""]
["Besætning (realforskydning)",215037,15507,4755,-17857,14541,-21322,19377,-9770,-5049,-25633]
["Beholdninger (realforskydninger)",125990,-37334,30618,-11507,9118,17812,-7645,-578,-5604,4409]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2397877,178327,226686,225297,204879,186454,128970,92075,165058,114508]
[null,null,null,null,""]
["Investeringer"]
["Jord",3274303,-58183,-154,-79140,-19191,12445,-1923,63524,-78098,-6204]
["Immaterielle aktiver",270,-182,-305,-346,-699,418,1992,-2646,2581,7865]
["Grundforbedring",-1142,-1870,-1097,-724,-556,-408,-3728,-1852,-464,-949]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",581382,-8349,-16138,-48792,-14057,-13263,-20698,-62586,-36180,-56008]
["Inventar markbrug",10733,-53165,-25054,-55374,-34179,-32382,-27952,-20274,-37986,-25094]
["Inventar husdyrbrug",189742,-5721,-23267,-34132,-12850,-5274,-8432,-13511,-17633,-12395]
["Inventar andet",0,0,0,-48,235,13,-17482,135,-1339,-529]
["Beboelse, landbrug",242860,-4882,-2812,-50752,-43300,-6699,-20893,-41647,-12876,-35259]
["Private aktiver",-33231,5718,-63328,290176,-49974,-28449,-20437,-24876,-36023,-18188]
["Aktiver udenfor landbrug",79200,-1516,-13292,11322,-10434,-8690,-35984,-2290,-8720,-40074]
["Investeringer ialt",4344116,-128149,-145447,-288234,-185005,-82290,-155537,-106025,-226737,-186834]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",6741993,50179,81238,-62936,19874,104165,-26567,-13949,-61679,-72327]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-91407,-85358,-30577,-32633,434,-7267,29994,20422,-42642,19306]
["Realkreditinstitutter",-3469233,54662,61581,-2814366,9120,-18477,-20074,-2947196,-3101511,-3045358]
["Pengeinstitutter lån, netto",-2672119,-41225,3050,-66178,-52937,-45640,19302,-42868,77975,-15297]
["Anden gæld",22531,29290,-89637,-416567,60247,-16763,29608,-308453,-319920,-292589]
["Kassekredit, ændring",-408377,-7550,-25657,45215,-36739,-14392,-32257,31406,-3733,57365]
["Ændring hensættelser",0,0,0,-209,0,0,-1,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-6618606,-50180,-81240,62935,-19875,-102979,26566,13953,61534,81928]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",304681,60501,-1465,136041,61769,0,0]
["Private indtægter/omkostninger",434668,459514,480541,518373,514266,0,0]
["tilbf. værdiændr. stambesætning mm",53890,-223,1012,-113,-1904,0,0]
["Beregnet skat",-238349,-170477,-153986,-223333,-189570,0,0]
["Privat udtræk",-241115,-264970,-264827,-308445,-317624,0,0]
["Pensionsindbetaling",-15757,-12863,-16638,-15828,-7438,0,0]
["Konsolidering",298018,71483,44638,106696,59499,48760,0]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-431608,-120314,-81392,-179210,-98512,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",-1.6,-27.4,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-3.7209033140084311},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":-1.9193752967234843},0.58526077300913815,0.67334189718157966,0.73523097955344219,0.35730951286698182,1.1079454466955678,2.2280364484338735]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":8.6550931807815168},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":-24.366756787949779},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-40.54509384461187},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":-18.463093914812099},6.7372486310422959,8.7144249895112385,8.1924447800505895,3.4921544938498221,11.356334003319658,24.94839866796876]
["Dækningsgrad, pct",66.400000000000006,64.2,{"$f":"D37*100/D27","v":46.591836153290323},{"$f":"E37*100/E27","v":59.222973771965094},61.879691040407856,61.832529949563394,55.885626066193112,50.438595412033628,54.318515973711264,58.226185613305162]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":-0.59981990069446967},{"$f":"(C209+C67)*100/C148","v":-8.7559189666338924},-10.950889374632638,-6.5536568833857745,-1.4333233193741155,-2.8739581628959723,-3.1607342497989257,-2.6678784353312932,-2.9660354522923407,0]
["Soliditetsgrad, pct",40,30.6,{"$f":"D148*100/D108","v":39.955001553398489},{"$f":"E148*100/E108","v":42.671661728169447},39.82929745038205,44.277387944314469,38.611972291075837,46.154523034085649,43.623031388454706,48.232703904345264]
["Rentedækningsgrad",5,4.7]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",8.6,6.4,6.2,6.2,5.5,4.3,4.2,5.9,5.9,5.0999999999999996]
["Vinterbyg, ha",0.9,0.9,0.6,0.4,0.1,0,0.1,0.2,0.1,0.2]
["Vårhvede",1.1000000000000001,0.5,1,0.8,1.1000000000000001,0.8,1.4,1.7,2.2999999999999998,2.1]
["Vinterhvede, ha",1.6,1.6,0.8,1.8,1.8,2.4,1.6,1,1.8,1.5]
["Triticale, ha",0.9,0.2,0,0.2,0.2,0.8,1.7,0.7,1.2,1.6]
["Rug, ha",5.0999999999999996,10.7,3.9,3.5,4.7,4.5999999999999996,4.3,2.5,1.6,1.4]
["Havre, ha",7.6,4.2,7,3.6,2.9,1.7,3.2,4.9000000000000004,3,3.3]
["Kernemajs/majs til modenhed, ha",0,0,0,0,0,0,0,0,0,0]
["Blandsæd",0.6,1.1000000000000001,0.6,0.5,0.4,0.9,1,0.7,0.8,1]
["Korn areal, ha",26.4,25.7,20.100000000000001,17.100000000000001,16.7,15.5,17.5,17.5,16.600000000000001,16.100000000000001]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0,0.5,0.1,0.1,0,0.1,0.1,0.2,0.2]
["Almindelig rajgræs, ha",0.7,0.1,0.1,0,0,0.1,0.3,0.3,0.2,0.5]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0.1,0,0.1]
["Hundegræs, ha",0,0.1,0,0.2,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0,0,0.1,0,0,0,0.1,0.1,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0.1,0,0.1,0.2,0,0]
["Hvidkløver, ha",0.3,0.1,0.3,0,0,0,0.2,0.1,0.2,0.2]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",1,0.2,1.1000000000000001,0.3,0.2,0.3,0.9,0.8,0.7,1]
[null,null,null,null,""]
["Sukkerroer",0,0,0,"",0,0,0,0,0,0]
["Spisekartofler",0.5,0.3,0.2,0.3,0.1,0.6,0.5,0.4,0.1,0.1]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0,0,0,0,0,0,0,0,0,0]
["Proceskartofler, ha",0,0,0.1,0,0,0,0,0,0,0]
["Stivelseskartofler",0,0,0,0,0,0,0,0,0,0]
["Raps, ha",0.7,1.4,0.5,0.6,0.2,0.3,0.1,0.1,0.1,0]
["Andre olieprodukter, ha",0,0,0,0,0.2,0.2,0.2,0.2,0,0]
["Hestebønner, ha",4,3,3]
["Ærter til konsum",0,0.3,0.3,0.2,0.2,0.1,0.1,0.2,0.2,0.1]
["Ærter og andre bælgsæd",1.5,0.4,0.1,0,1.6,1.7,1,0.8,0.5,0.3]
["Græs/lucerne tørreri, ha",0.3,0.1,0.2,0.6,0.1,0.2,0.6,0.5,0.6,0.8]
["Andre industriafgrøder, ha",0.1,0.1,0,0,0,0,0.3,0.1,0,0]
["Grønsager, ha",0,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0]
["Frugt og bær, ha",0,0,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0,0,0,0,0,0,0,0,0.3,0.2]
["Pil til energi, ha",1.6,0.3,0,0,0,0.5,0.6,0.4,0.2,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",9.9,6.4,8.4,7.5,8.6999999999999993,8.4,8.6,9.3000000000000007,9.1,10.5]
["Helsæd, ha",0.6,1,2.2999999999999998,1.2,1.3,1.3,2.2999999999999998,1.7,1.7,1.8]
["Vedvarende græs, ha",12.4,9.3000000000000007,8.4,6.7,8,5.6,5.2,5.0999999999999996,4.9000000000000004,4.4000000000000004]
["Majs, ha",0.4,0.2,0.4,0.3,0.2,0.3,0.2,0.3,0.3,0.6]
["Kolbemajs, ha",0,0,0,0.1,0,0,0,0,0,0]
["Andet grovfoder, ha",0.5,1.1000000000000001,0.8,0.8,1,0.5,0.4]
["Grøngødning, økologisk",0,0.2,0,0,0,0.1,0.2,0,0,0]
["Dyrket areal i alt, ha",59.6,50.1,45.9,37.9,38.799999999999997,35.6,38.700000000000003,37.799999999999997,36.5,36.9]
["Udyrkede arealer, ha",0.6,1.5,1,0.4,0.3,0.4,0.7,0.4,0.6,0.3]
["Randzoner, ha",0.5,0,0.1,0.1,0.3,0.4,0.5,0.4,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0,0,0.1,0.2,0,0,0]
["Landbrugsareal, ha",60.7,51.7,47,38,39.4,36.6,40,39,37,37]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",38.9,31.4,32.6,27.1,28.2,29.5,31.7,32.5,31,31.8]
["egen bortforpagtet areal, ha",6.8,3.9,2.9,3,1.4,2.8,3.2,3.5,4.0999999999999996,2.4]
["Egen skov, krat, hede m.v.",2,2.1,2,2.2999999999999998,2.6,2.9,2.2000000000000002,2,2.1,2.4]
["Tilforpagtet dyrkbart landbrugsareal, ha",21.8,20,14.7,11.4,11.2,7,8.1999999999999993,6.1,6.1,6.1]
["Tilforpagtet skov m.v., ha",0.1,0,1.8,0,4.9000000000000004,0.2,0.3,0.2,0,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",1.1000000000000001,1.7,3.3,1.5,0.6,2.2999999999999998,1.6,1.5,1.8,1]
["Areal med lerjord (jb 5, 6), ha",14.2,17.600000000000001,7.7,12.2,8.8000000000000007,8.9,10.1,10.7,9.1,9.6]
["Areal med fin sand (jb 2 og 4), ha",25.7,21.3,21,13.5,17.899999999999999,13.1,15.3,13.1,11.2,10.9]
["Areal med grovsand (jb 1 og 3), ha",18.5,10,13.3,10.4,10.4,10.7,11.5,11.6,13.8,14.9]
["Særlige jordbundstyper, ha",1.2,0.8,0.8,0.9,1.8,1.6,1.3,1.7,1.2,1.7]
["Markvanding, antal brug",0.23,0.15,0.21,0.14000000000000001,0.15,0.18,0.16,0.13,0.2,0.18]
["Herpå areal vand",41.75,38.92,40.08,26.73,39.549999999999997,32.71,38.33,39.75,35.61,36.950000000000003]
["Antal m3 vand forbrugt til vanding",1761,438,640,45,35,103,584,382,0,0]
["Antal tons gylle anvendt (økologer)",374,150,200,213,209,206,209,182,0,0]
["Heraf tons konventionel gylle (økologer)",241,99,112,153,190,137,161,140,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",40,38,28,29,27,38,42,39,32,34]
["Hkg vinterbyg pr ha",40,39,42,38,35,32,28,35,51,27]
["Hkg vårhvede pr ha",32,26,15,29,27,42,33,36,32,31]
["Hkg vinterhvede pr ha",49,39,47,41,37,39,44,45,43,40]
["Hkg triticale pr ha",41,34,0,17,26,33,26,32,34,32]
["Hkg rug pr ha",37,42,40,43,39,35,46,46,41,36]
["Hkg havre pr ha",51,37,26,46,38,43,42,42,45,38]
["Hkg kernemajs pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg græsfrø pr ha",0,0,1,0,9,16,7,12,13,6]
["Hkg alm. rajgræs pr ha",10,10,0,0,0,10,14,11,8,8]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,13,10,3,6]
["Hkg rødsvingel pr ha",0,0,10,0,0,14,11,9,7,0]
["Hkg sukkerroer pr ha",0,0,0,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",114,99,87,128,35,17,247,189,79,98]
["Hkg læggekartofler pr ha",109,114,164,25,0,200,0,168,133,134]
["Hkg proceskartofler pr ha",0,0,229,0,0,133,219,0,0,0]
["Hkg stivelsekartofler pr ha",0,0,0,0,0,0,0,270,0,241]
["Hkg raps pr ha",27,27,25,17,12,31,22,24,17,17]
["Hkg rødkløver pr ha",0,0,0,0,6,1,23,3,0,2]
["Hkg spinatfrø pr ha",0,0,0,0,0,0,20,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.61,2.12,2.2599999999999998,2.33,2.06,1.8,1.98,2.17,2.3199999999999998,2.25]
["Kr pr kg solgt maltbyg",1.85,2.23,2.65,2.34,2.11,3.18,2.64,2.0699999999999998,2.4,2.25]
["Kr pr kg solgt hvede",1.97,2.4300000000000002,2.34,2.23,2.14,2.09,2.2000000000000002,2.64,2.38,2.33]
["Kr pr kg solgt rug",1.42,1.79,2.2799999999999998]
["Kr pr kg solgt havre",1.5,2.0699999999999998,2.2200000000000002,2.09,1.88,1.66,1.61,1.79,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.19,6.11,7.2,6.9,6.42,6.26,3.68,6.25,5.74,4.34]
["Kr pr kg solgt fabriksroer",0,0,0,0,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",3.02,3.59,3.3,2.99,4.0199999999999996,2.84,3.28,2.52,3.41,6.2]
["Kr pr kg solgt industrikartofler",0,0,2.17,0,2.5,1.64,1.21,0,0,0]
["Kr pr kg solgt stivelseskartofler",0,0,0,0,0,0,0,0.74,0,0.32]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",4.4000000000000004,0.4,0,0,0,0,0,0,0.6,1.4]
["Antal årsopdræt",2,1,0,0,0,0,1,1,1,2]
["Stk årsopdræt pr årsko",0.36,1.43,0,0,0,0,2343.02,0,2.23,1.67]
["Udskiftningsprocent",-177,184,0,0,0,0,11000,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,405,614,5459,13970]
["Kg EK mælk i alt",41690,1991,0,0,0,0,39,0,3278,12141]
["Kg EK mælk pr ko",9570,4982,0,0,0,0,76810,0,5945,8387]
["Gennemsnitlig fedtprc.",4.12,4.59,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",3.4,3.62,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",0,308,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",3.2,3.48,0,0,0,0,23.74,0,3.07,3.14]
["Pct. jerseybesætninger",0,0,1,1,0,0,1,1,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",10144,10861,9404,8879,5167,11706,8486,7884,7471,6195]
["Kr pr solgt kvie levebrug",8729,9502,0,0,0,5382,0,0,0,3966]
["Kr pr købt kvie",2359,5315,3557,1653,1488,2449,4099,2533,2730,6251]
[null,null,null,null,""]
["Ha grovfoder pr årsko",2.65,21.89,0,0,0,0,22617.759999999998,0,21.9,9.43]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,1,1,1,2,4,3]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",7,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,3,0,0,0,0,0,0,1,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",5.0999999999999996,4.2,5.3,2.6,3,3.2,2.8,3.2,3.2,3.5]
[null,null,null,null,""]
["Antal slagtekalve produceret",1,2,2,2,1,2,3,2,1,2]
["Antal årsdyr(stude)",0,0,0,"",1,1,1,2,2,1]
["Gennemsnits slagtevægt solgte kalve",236,270,259,264,269,261,279,275,0,0]
["Pris pr solgt slagtekalv",9366,7258,7572,7951,8356,8000,7442,8882,8461,7445]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.3,1.3,3.8,2.1,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",20.100000000000001,18.899999999999999,19.899999999999999,21.5,0,0,0,0,0,0]
["Antal fravænnede grise produceret",7,25,75,45,0,0,0,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,15.4,28.1,14.1,0,0,0,0,0,0]
["Antal smågrise produceret",0,20,106,29,0,0,0,0,0,0]
["Stk 7 kg's grise købt",0,0,35,0,0,0,0,0,0,0]
["Kr pr købt 7 kg's gris",0,0,670,0,0,0,0,0,0,0]
["Antal smågrise solgt",0,0,0,29,0,0,0,0,0,0]
["Vægt 30 kg's grise solgt",0,30,0,38,0,0,0,0,0,22]
["Kr pr solgt 30 kg's gris",0,738,0,1198,0,0,0,0,0,730]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",323,221,201,107,80,115,61,33,2,44]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",304,204,104,100,77,119,65,35,4,44]
["Kr 30 kg's grise købt",700,722,776,924,1118,652,372,455,689,352]
["Stk slagtesvin solgt",315,219,189,111,83,106,62,33,4,43]
["Antal sopolte købt",0,0,-1,-3,0,0,0,0,0,0]
["Vægt solgte slagtesvin",10,17,17,12,9,10,4,2,1,3]
["Pris pr solgt slagtesvin",2053,1890,2173,2435,2539,1550,935,995,1137,913]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,2124,1758,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",66,43,44,324,633,571,951,1012,1172,1216]
["Antal hønepladser",37,7,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,216,279,2854,0,0,3696,2534,1677,0]
["Kg æg solgt",8021,2380,3164,24629,93099,45917,94067,118787,65906,212271]
["Antal slagtekyllinger solgt",0,214,272,2738,0,0,3200,2393,1416,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",1,2,0,0,0,0,0,0,0,1]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",1,3,4,6,8,8,13,18,23,21]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",163065,179855,124585,134629,106421,114672,111553,134020,129981,124021]
["Korn IO",16365,25041,20525,10910,5936,12652,22690,31516,17964,10060]
["Frøafgrøder",9489,2990,8364,1464,962,5134,13690,9786,6946,7926]
["Handelsroer",0,0,0,0,0,0,0,0,0,0]
["Kartofler",18163,16346,10042,13471,2709,10806,37705,22658,6209,10289]
["Raps",11678,23087,8421,6918,1933,6393,2191,1658,1362,468]
["Ærter m.v.",41941,29097,18466,29347,13353,18629,11408,9450,6578,3661]
["Andre industriafgrøder",1179,885,4708,3211,166,534,1488,1881,2170,3139]
["Gartneriafgrøder",4480,6963,12317,22095,19583,21450,25528,46922,35342,18549]
["Grovfoder excl. IO",127126,24218,15586,12366,3799,5671,21716,20761,17955,26049]
["Grovfoder IO",48890,30525,40690,26660,20424,15049,13868,12167,16255,10186]
["Energiafgrøder m.v.",0,-174,200,0,79,135,1013,135,346,198]
["Bruttoudbytte Planteavl incl. IO",442375,338832,263905,261072,175365,211124,262851,290955,241108,214547]
[null,null,null,null,""]
["Mælkesalg",126884,6733,0,3,5,32,934,264,9123,35301]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,846,2638]
["Kvalitetstillæg",3659,47,0,0,0,0,-1,0,109,396]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",3069,149,0,"",0,0,-7,0,-5,-246]
["Sæsonregulering",0,0,0,0,0,0,0,-94,-22,9]
["Køer salg",20546,26699,12438,6306,9112,11198,10944,9987,8959,9970]
["Slagtekalve salg",20579,19044,26213,23226,15686,21030,18425,18479,23840,18911]
["Spædkalve salg",1986,137,0,0,478,2053,1676,0,466,2237]
["Kvier levebrug salg",8802,1148,0,0,0,980,0,0,0,365]
["Kvier køb",-541,-1426,-362,-1174,-1354,-3753,-6022,-158,-764,-569]
["Tilvækst køer og opdræt",-197649,-11020,-16544,676,121,1527,-6037,-1646,-1136,4687]
["Tilvækst kalve",-1054,-14604,-4265,1449,-4440,-2867,-5411,-5034,5922,1114]
["Kvæg, tilskud",1267,2924,2414,2364,2226,2072,1648]
["Kvæg andet",211234,31951,49856,26453,49331,37262,29395,25276,26045,20100]
["Bruttoudbytte Kvæg",198780,61782,69750,59303,71164,69534,45543,47074,73383,94913]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",0,11,0,35327,0,0,0,0,0,72]
["Salgtesvin salg",645181,412101,409744,269431,208996,163341,58215,32833,3860,38461]
["7 kg's grise køb",0,0,-23222,0,0,0,0,0,0,0]
["30 kg's grise køb",-213014,-147691,-81065,-92445,-86314,-77427,-24015,-15804,-2967,-15580]
["Soplte køb",0,0,-1483,-5379,0,0,0,0,0,0]
["Tilvækst salgtesvin",8758,-1691,-6276,-14712,-13846,14466,-3466,111,-1643,6892]
["Tilvækst smågrise",-14617,8133,485,9753,525,-3,10,0,2397,-4249]
["Tilvækst øvrige svin",-2875,2270,2158,11615,1268,42,-71,0,-95,8]
["Svin andet",3689,1838,4807,-6030,778,482,206,13,318,12]
["Bruttoudbytte Svin",427121,274972,305150,207561,111408,100901,30879,17153,1870,25618]
[null,null,null,null,""]
["Æg salg",21908,11716,14108,80443,231767,198339,328415,342554,384693,365773]
["Høns indkøb",-1927,-3063,-2852,-18003,-34784,-38833,-39657,-63447,-71787,-84978]
["Slagtekyllinger salg",0,8980,11337,117044,0,0,143941,108665,61545,0]
["Fjerkræ andet",39171,1099,1524,25572,-6075,7033,-30814,3409,-10288,18794]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0]
["Pelsdyr andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",2192,100,1322,990,3676,3560,4275,1497,1262,2295]
["Husdyr i øvrigt",14469,9458,10241,5793,6692,4184,768,2151,5577,4794]
["Bruttoudbytte andre husdyr",75814,28290,35680,211839,201276,174284,406929,394829,371003,306678]
[null,null,null,null,""]
["Maskinstationsindtægter",22542,12722,8351,24240,21273,29994,22265,15390,12300,19275]
["Skovindtægter",4398,2654,1119,1216,2344,3522,0]
["Andre landbrugsindtægter",115877,95206,88279,80428,95059,73255,64520,47421,60053,78291]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",1286907,814458,772234,845660,677888,662614,832987,812822,759717,739322]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",61749,57804,54636,44968,51601,26637,14913,17348,17941,19224]
["Tilskud miljøforanstaltninger, MVJ",11312,5622,13697,2938,6817,4869,11134,8190,8636,8624]
["Lejeindtægter",19196,11983,8170,14143,11977,14902,12157,7288,8337,13737]
["Andre landbrugsindtægter, pasningsaftale",12287,2008,503,2755,2493,844,314,619,1415,0]
["Andre landbrugsindtægter, videresalg",154,802,610,315,103,26,0,11,13,93]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",4348,2551,1085,1216,2128,2466,3204,216,904,1735]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,0,0,0,0,0,415]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,0,0,1178,19]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,0,1771]
["Andre landbrugsindtægter, sygedagpenge",203,791,1418,775,7494,1412,521,595,1677,2118]
["Andre landbrugsindtægter, øvrige",-4971,11903,7790,10641,14788,25621,22277,13154,19950,58515]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-57885,-40421,-37940,-26965,-20670,-24541,-32477,-52757,-41594,-21955]
["Gødning",-5090,-7677,-6655,-4598,-2532,-4187,-5433,-4399,-3547,-2916]
["Planteværn",-136,-93,-1609,-229,-368,-359,-521,-383,-362,-139]
["Diverse. vedr. planteavl",-21017,-21713,-18368,-17217,-14845,-19110,-16829,-17488,-13810,-14159]
["Produktionsrådg. planteavl",-8089,-6042,-725,-1852,-1109,-1909,0]
["Stykomkostninger Mark",-92216,-75946,-65297,-50862,-38415,-48197,-55259,-75027,-59313,-39169]
["Foderkorn excl. IO",-24346,-11526,-15339,-7060,2198,-6502,-14090,-731,347,-3103]
["Foderkorn IO",-16365,-25041,-20525,-10910,-5936,-12652,-22690]
["Indkøbt kraftfoder",-36934,-12072,-14336,-5980,-4194,-2481,-2495,-3320,-3778,-8195]
["Indkøbt tilskudsfoder",-14053,-34432,-4198,-666,-48,-199,-183,-102,-318,-817]
["Indkøbt smågrise blanding",0,-765,1079,0,0,0,0,0,0,0]
["Indkøbt færdigblanding",-242669,-144211,-178869,-107009,-60573,-63111,-24299,-14023,-1134,-18478]
["Indkøbt fjerkræfoder",-8329,-10040,-11697,-92836,-105049,-80125,-203874,-212152,-194617,-149923]
["Indkøbt pelsdyrfoder",0,0,0,0,0,0,0,0,0,0]
["Indkøbt mælkeprodukter",-21,-63,-77,-222,-110,-19,-467,-124,-257,-329]
["Indkøbt hjælpeprodukter",-4652,-2854,-4969,-1518,-1758,-1261,-1095,-989,-952,-1053]
["Andet indkøbt kraftfoder",-11633,-4758,-2446,-17174,-528,-2240,-2421,-27662,-24567,-32904]
["Indkøbt grovfoder",-5119,-8667,-8758,-4406,-4871,-5558,-5013,-3607,-4481,-11452]
["Andet indkøbt foder",-697,-650,-6,0,0,0,0,-62,-10,-9]
["Eget grovfoder",-133710,-34187,-60806,-19969,-14201,-13177,-13387,-183,-1676,965]
["Andet eget foder",-16920,-441,-932,-647,-208,0,0]
["Dyrlæge og medicin",-7974,-4538,-6652,-3829,-3807,-4287,-3577,-3726,-4247,-4970]
["Produktionsrådgivning",-8364,-462,-622,-468,-299,-205,-270,-635,-576,-770]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-31937,-10944,-17545,-20137,-20250,-10537,-17711,-16785,-17167,-17127]
["Skovomkostninger",-705,-1837,-443,-1142,-364,-2351,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-637,-31,-84,-1261]
["Stykomkostninger i alt incl. IO",-650930,-383433,-412437,-344835,-258414,-252903,-367468,-402845,-347050,-308843]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-22937,-18921,-21537,-13579,-11472,-14646,-18636,-20837,-18077,-18931]
["Energi",-15615,-9850,-14298,-14810,-10876,-8926,-22367,-17466,-17803,-16190]
["Maskinstation diverse",-59007,-45545,-40038,-34022,-27566,-24892,-31466,-35725,-31697,-34615]
["Maskinstation høst af korn og frø",-16070,-20525,-17062,-17701,-15702,-14112,-12840]
["Maskinstation - optagning",0,-105,0,-86,-101,-53,-135,-62,0,-180]
["Maskinstation, husdyrgødning",-17433,-12565,-10205,-9686,-10640,-9317,-8775,-9654,-7297,-7025]
["Maskinstation, høst af grovfoder",-5658,-3155,-5194,-2904,-7220,-5139,-4683,-3550,-4858,-4085]
["Vedligehold bygninger, gårdsplads mv.",-13721,-10810,-7661,-11087,-10156,-9132,-16926,-13780,-10780,-10356]
["Vedligehold grundforbedring",-5304,-5632,-5571,-7640,-3245,-3557,-6391,-5317,-3335,-4224]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-226,-81,0,-105,-203,-10,0]
["Vedligehold markredskaber",-55379,-25820,-23938,-18272,-21285,-18645,-15781,-15390,-13691,-14751]
["Vedligehold staldinventar",-19714,-8285,-10873,-7146,-7857,-4288,-4944,-6313,-4345,-3428]
["Vedligehold andet inventar",-10941,-11128,-15476,-14071,-16726,-19988,-17042,-18769,-17573,-19781]
["Investeringer over driften",-4486,-8744,-8781,-8626,-5269,-8815,-5451,-6561,-6110,-6755]
["Lønomkostninger",-45353,-22455,-18822,-23746,-10546,-15386,-32889,-27260,-16564,-12660]
["Ejendomsskat",-17826,-11128,-10996,-10120,-9261,-9911,-9804,-9495,-8599,-8431]
["Forsikringer",-31422,-20633,-18740,-18283,-19366,-19198,-20983,-19464,-20230,-19716]
["Diverse omkostninger",-50198,-31902,-32383,-34376,-33347,-38945,-81212,-39346,-33552,-41449]
["Økonomirådgivning",-3656,-2654,-2793,-2285,-2261,-2038,-3421,-22067,-21694,-21284]
["Regnskab",-27441,-21843,-21181,-22251,-22027,-20540,0]
["Kontante kapacitetsomkostninger ialt",-422386,-291782,-285548,-270794,-245126,-247538,-313748,-280931,-246778,-254171]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-61545,-41114,-39739,-40546,-43662,-51288,-56990,-44280,-39283,-46765]
["Afskrivninger beboelse, landbrug",-13404,-11048,-11848,-11724,-11538,0,0]
["Afskrivninger grundforbedring",-1891,-1177,-1336,-1085,-1265,-1597,-1662,-1618,-1630,-1916]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-51202,-37270,-38288,-36169,-37831,-33681,-32392,-33742,-33448,-28446]
["Afskrivninger staldinventar",-14098,-8273,-12093,-11564,-11941,-12332,-24297,-18900,-21450,-28790]
["Afskrivninger specialinventar",-76,-62,-44,-370,-617,-543,-3134,-1715,-908,-1954]
["Afskrivninger bl. driftsmidler mv.",-4464,-4587,-4382,-4660,-6644,-6161,-6199,-4708,-4117,-5347]
["Afskrivninger i alt",-146679,-103531,-107732,-106118,-113497,-105602,-124673,-104963,-100835,-113219]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,0,0,0,-984,0,-2483,0,0,0]
["Nedskrivninger, beboelse",0,0,0,0,0,0,0]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,0,0,-181,0,0,0,0]
["Nedskrivninger, staldinventar",0,0,0,0,0,0,0,0,0,-412]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,-382,0,-4084,0,-218]
["Nedskrivninger i alt",0,0,0,0,-984,-563,-2483,-4084,0,-630]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",91131,-19,0,0,0,-999,-196,-108,-980,0]
["Tab/gevinst, beboelse",-12886,-50,0,0,-1024,-1462,0]
["Tab/gevinst, grundforbedringer",-4665,0,0,0,0,117,0,0,0,0]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",3131,9698,6,2481,4422,3879,4215,3393,355,5477]
["Tab/gevinst, staldinventar",94225,578,2742,649,-142,142,736,179,0,-154]
["Tab/gevinst, andet inventar",0,0,-29,271,166,-342,0,0,0,0]
["Tab/gevinst, blandede driftsmidler mv.",-3836,-236,-642,-3356,-177,-242,761,-286,-255,-1065]
["Tab/gevinst i alt",167098,9971,2078,45,3244,2555,5516,3178,-880,4258]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-401966,-385342,-391203,-376867,-356362,-351148,-435387,-386799,-348494,-363763]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",1017,998,724,816,210,2123,1396,317,1401,6629]
["Forpagtningsindtægter",39470,26231,14697,22485,18281,18922,17302,16103,18250,17957]
["Forpagtningsudgifter",-69755,-74446,-50044,-61895,-34845,-25005,-28096,-20274,-17912,-21465]
["Renteindtægter",3113,1635,3459,2899,2272,5025,6044,5420,3046,5354]
["Aktieindkomst",3942,1047,1909,4208,6477,3338,2548,773,1194,530]
["Renteudgifter, realkredit dkr, fast",-10181,-14532,-16194,-16128,-19609,-19379,-32963,-35570,-41353,-43984]
["Bidrag, realkredit dkr, fast",-6822,-5380,-6403,-4711,-5800,-5723,-7095]
["Renteudgifter, realkredit dkr, variabel",2376,-4727,-7308,-6180,-7028,-8621,-10319,-14106,-21772,-23135]
["Bidrag, realkredit dkr, variabel",-44708,-24339,-17927,-15551,-14355,-10724,-8267]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,0,0,-25,0,0,-129,-521]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,-31,0]
["Renteudgifter, realkredit fr.valuta, variabel",-1206,-1023,-888,-2346,-3217,-5243,-10517,-12842,-23501,-26658]
["Bidrag, realkredit fr. valuta, variabel",-2473,-2186,-3783,-3772,-5111,-6489,-8090]
["Renteudgifter, anden realkreditgæld",0,-421,-47,-27,-4,-34,-537,-2,0,-1063]
["Renteudgifter, pengeinstitut",-41495,-12409,-6510,-14707,-19820,-16301,-34185,-18956,-16024,-15299]
["Renteudgifter, kassekredit",-26104,-21297,-20929,-16643,-20434,-16490,-37926,-17955,-25097,-20027]
["Renteudgifter, udlandslån",-3616,-1808,-3140,-2261,-975,-2279,-1422,-980,-3878,-4048]
["Renteudgifter, prioritetsomkostninger",-6434,-11676,-7680,-6440,-3588,-5709,-7905,-4794,-10262,-6874]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-1472,-926,-1717]
["Renteudgifter, øvrig gæld",-4896,-6062,-5626,-4946,-3089,-2348,-4964,-12093,-4610,-4729]
["Realiseret gevinst gæld",400,2324,366,3930,3178,140,1403,1068,316,1508]
["Realiseret tab gæld",-2260,-9850,-10844,-2758,-1244,-4636,-5136,-2080,-8110,-1737]
["Realiseret gevinst værdipapirer",12665,5314,25727,3794,6231,9922,5702,5713,5884,5346]
["Realiseret tab værdipapirer",-9047,-2034,-3014,-7277,-7286,-5581,-12093,-8525,-15183,-9613]
["Finansiering i alt",-167487,-155567,-115172,-127509,-109757,-95147,-175123,-118783,-157741,-141828]
["Heraf renteudgift henført privat",-12077,-13467,-13403,-11413,-13007,-21756,-29598,-22869,-26739,-23534]
["Heraf rentendtægt henført privat",4654,1343,2398,4728,6911,4684,4144,2245,1919,1809]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",10081318,5302026,5219379,4553556,4554636,4840422,5202779,5422098,5304071,5687216]
["Driftsbygninger",1400696,648250,616832,754690,739672,821385,927203,809443,841038,981664]
["Fast ejendom, i øvrigt",526734,373788,317209,398780,467640,523312,638594,555709,498723,540349]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",2677,5046,4947,4990,11553,0,0,28620,22411,35127]
["Mælkekvote",0,0,0,0,0,72,754,997,4998,30813]
["Andre immaterielle aktiver",192,823,587,357,102,617,650,2331,1397,2443]
["Inventar markbrug",421780,248220,250578,208897,228273,208979,202962,211457,195183,199247]
["Inventar husdyrbrug",196698,70744,44506,55367,64013,90492,164692,125978,139805,213934]
["Inventar andet",763,533,601,1125,2196,3398,1203,7769,4976,8740]
["Kvæg",283769,106825,122370,81393,97495,86325,89507,95699,89695,89568]
["Svin",113538,73822,95195,56601,38639,28402,11119,5830,1785,4672]
["Fjerkræ",3140,3110,2726,18691,32544,15619,60204,42069,43374,27629]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",3754,5050,2412,5592,4596,3066,4685,2145,1662,2869]
["Andre husdyr",25075,12835,24293,8602,15843,9308,8458,7988,10072,11267]
["Beholdninger egen avl",290861,87482,107896,86005,96344,135996,109344,97319,99518,88057]
["Beholdninger indkøbt foder",12184,7420,14167,7648,7006,6335,10039,11369,8761,6876]
["Jordbeholdninger",15757,12838,6582,5808,3877,5183,4362,3123,2664,2401]
["Andre beholdninger",6621,5161,7841,3521,2284,3223,3843,3816,2630,1342]
["Igangværende arbejde",0,0,0,0,0,0,114,0,0,0]
["Tilgodehavende",512590,228549,307027,249387,221443,208161,309021,178432,163443,171140]
["Mellemregning I/S-interessenter",29377,1723,0,0,0,582,0,0,0,0]
["Andel I/S",53256,95844,70600,103758,0,-236,0,0,0,-836]
["Finansielle kontrakter og værdipapirer",305437,138974,146923,130606,0,3784,2645,4498,3875,1697]
["Andelskapital",125620,33838,17950,15888,14188,10691,11652,15493,16391,16017]
["Leveringsrettigheder",581,2198,209,0,0,0,0]
["Kassekredit (positiv)",203733,139030,125717,145604,81658,103252,101628]
["Landbrugsaktiver ialt",14310714,7465158,7359624,6766623,6684001,7126694,7882434,8598435,8320437,8905252]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",124447,119955,71340,112724,186049,234209,240949,66893,57456,170788]
["Beboelse",1023750,995040,1010604,1023633,1014154,1085796,1072085,1164674,1047673,971039]
["Private aktiver",292157,281084,208321,290127,256471,115387,135975,153719,128287,150939]
["Immaterielle anlægsaktiver",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",131179,57248,87175,64696,6948,6356,29750,28423,59395,67664]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",2048,1572,2486,1664,2201,195360,130529,84006,47074,27902]
["Aktier mv",121849,79914,105145,104424,109471,137711,110004,113916,108606,105599]
["Obligationer mv",28747,8005,10214,7195,5541,26601,26156,33743,18746,32885]
["Pantebreve",28639,15020,13404,1291,10263,46686,36801,6547,3286,35427]
["Indlån mv.",151482,137824,168836,172504,142640,215499,173768,261383,215550,227227]
[null,null,null,null,""]
["Aktiver ialt primo",16215012,9160820,9037151,8546327,8418592,9184896,9809545,9580906,9171777,9911701]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-730545,-735344,-654140,-593593,-775785,-736428,-967729,-910496,-795828,-945165]
["Variabelt forrentet Dkr",-6720517,-2445888,-1944161,-1595949,-1444004,-1106688,-900616,-871248,-1025163,-835857]
["Fast forrentet fremmed valuta",0,0,0,0,0,93,-105699,-58809,-105002,-20531]
["Variabelt forrentet fremmed valuta",-524748,-344312,-529337,-573638,-627530,-941080,-1232666,-1117715,-1155061,-1240264]
["Diverse realkreditlån",9177,2122,19752,"",7657,8623,6832,3545,2153,3682]
["Realkreditinstitut gæld ialt primo",-7966633,-3523422,-3107887,-2745015,-2839662,-2775481,-3199878,-2954723,-3078900,-3038135]
["Variabelt forrentet Dkr",-2845433,-295585,-124053,-373113,-340748,-328514,-445873,-353453,-240059,-267756]
["Fast forrentet Fremmed valuta",-93352,-45148,-69196,-53101,0,-2155,-511,-114,-23748,-41345]
["Variabelt forrentet fremmed valuta",-12454,-3380,-10605,-15601,-26315,-59261,-33161,-23714,-66011,-71652]
["Pante- og gældsbreve",-34969,-36341,-53312,-1119,-6255,-6846,-10855,-24777,-44915,-25654]
["Anden langfristet gæld",-11132,-36470,-17798,-13485,-3602,140,0,-2456,-987,2067]
["Leasingforpligtelser",-55968,-21763,-39577,-17359,-19603,-13254,-16868,-14666,-19804,-15690]
["Mellemregning interessenter",0,-54,-129,0,0,0,-22094,0,0,0]
["Moms",-22391,-20361,-42501,-39912,-18530,-29501,-26154,-23038,-33496,-35441]
["Leverandørgæld",-308505,-216351,-403879,"",-224949,-219774,-293391,-201958,-182347,-182149]
["Anden gæld, finansielle kontrakter",-30359,-27955,-24021,-31293,-56963,-25415,-22864,-32993,-21695,-11694]
["Kassekredit",-629713,-254877,-241866,-170963,-238256,-185018,-413783,-156061,-232807,-171724]
["Gæld uden for landbruget",-30464,-21900,-35031,-23112,-41,-31,-2161,1094,2344,-7441]
["Gæld i alt",-12041374,-4503606,-4169853,-3755485,-3774923,-3645835,-4489099,-3786859,-3942424,-3866614]
["Hensættelser (negative)",-1532464,-1280698,-1268854,-1163510,-1280381,-1574641,-1550445,-1448539,-1180867,-1162454]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",6557711,5373771,5199887,4626685,4550973,4793773,5206690,5362133,5368867,5414838]
["Driftsbygninger",849784,617640,593705,763032,710452,786380,891918,827894,837181,995242]
["Fast ejendom, i øvrigt",240110,368927,283136,411212,433355,502365,555327,592692,475256,562518]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",1588,3737,3942,4573,5432,14099,15644,23690,21233,27425]
["Mælkekvote",0,0,0,0,0,0,89,1043,2188,8986]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",141,805,584,374,89,562,496,1797,1308,1849]
["Inventar markbrug",362975,273973,240616,230854,228892,217743,202367,201524,200155,201183]
["Inventar husdyrbrug",86850,67934,55148,"",64556,81859,148305,119079,135210,195914]
["Inventar andet",687,493,557,1151,1474,2624,18364,5902,5231,7541]
["Kvæg",85065,81201,101561,83518,93176,84985,78059,89019,94481,95369]
["Svin",104804,82535,91562,63256,26586,42907,7592,5941,2444,7324]
["Fjerkræ",1195,3423,3232,26043,26228,22133,57218,58298,42931,45409]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",4630,3460,2127,4542,4901,4106,4617,1879,1880,2908]
["Andre husdyr",24775,14199,25680,8431,16296,9912,7108,8365,9901,10629]
["Beholdninger egen avl",144544,116003,80699,85790,81928,117825,112405,98389,97818,84738]
["Beholdninger indkøbt foder",14076,6270,11909,12873,6480,7710,14437,10467,15167,5751]
["Jordbeholdninger",8575,11946,9929,5882,4413,4236,4522,4007,3515,2013]
["Andre beholdninger",7406,7412,4982,7131,2676,3154,3983,3301,2678,1765]
["Igangværende arbejde",0,0,0,0,0,0,0,42,0,0]
["Tilgodehavende",459825,297643,256968,242904,218452,237199,244189,188581,173876,189397]
["Mellemregning I/S interessenter",0,3258,61,0,0,598,0]
["Andel I/S",75912,108872,70063,99851,0,-239,0,0,0,0]
["Finansielle kontrakter",0,0,0,304,0,3035,3820,3936,5463,973]
["Andelskapital",107295,33613,16289,15536,15344,10872,10646,14409,15779,13657]
["Leveringsrettigheder",589,2198,211,0,860,735,245,0,0,0]
["Kassekredit (positiv)",229494,124623,164352,168676,115205,103143,89946]
["Landbrugsaktiver ialt",9368032,7603934,7217200,6941829,6607766,7051715,7677989,8580135,8397495,8639043]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",146232,113661,62109,75581,148044,231332,251278,66636,58462,166538]
["Beboelse",1034281,995581,1030392,1035154,1025879,1083844,1162373,1164674,1080051,967642]
["Private aktiver",297241,257297,243143,290176,281433,119896,129709,147455,137088,140903]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",83632,52129,91679,56368,15610,199843,153858,112861,114803,128617]
["Øvrige aktiver, udenfor landbrug",18313,8666,9471,24061,6231,8851,36212,34765,23008,18518]
[null,null,null,null,""]
["Aktier mv",137978,105043,83261,124754,79171,124149,107812,115278,127115,93508]
["Obligationer mv",29345,9420,13827,13617,3369,31456,26429,35364,19103,24048]
["Pantebreve",20088,15375,21820,4456,1215,56312,39729,6547,3286,37937]
["Indlån mv.",531918,280026,367907,334422,155235,202761,222860,251235,232071,190364]
["Hensættelse (positive)",681,275,3854,1686,0,0,0,0,3525,683]
[null,null,null,null,""]
["Aktiver ialt ultimo",11438246,9316784,8980310,8733426,8323953,9110158,9808248,9557423,9311258,9645356]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-759227,-606431,-770937,-594625,-779002,-684993,-851980,-897577,-894838,-914458]
["Variabelt forrentet Dkr",-3385465,-2691590,-2134361,-1736940,-1575384,-1185653,-1259906,-894544,-1044622,-912286]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,-101038,-57796,-102988,-20077]
["Variabelt forrentet fremmed valuta",-362186,-288753,-292922,-505710,-510065,-887388,-979780,-1102347,-1062147,-1203679]
["Diverse realkreditlån",8969,2362,16886,"",22471,12203,6916,5067,3084,5142]
["Realkreditinstitut gæld ialt, ultimo",-4497909,-3584411,-3181335,-2814366,-2841981,-2745831,-3185788,-2947196,-3101511,-3045358]
["Variabelt forrentet Dkr",-188682,-264205,-146179,-325150,-290904,-298243,-468078,-314960,-348708,-294519]
["Fast forrentet Fremmed valuta",-79460,-40552,-63685,-42300,0,-1612,-283,503,-17308,-13470]
["Variabelt forrentet Fremmed valuta",-12414,-3381,0,-6188,-22002,-44367,-30360,-20301,-42777,-62133]
["Pante- og gældsbreve",-33021,-43439,-51781,-10248,-3824,-5181,-9345,-21131,-41809,-27059]
["Anden langfristet gæld",-8033,-44206,-13229,-19912,-5474,-465,-563,-2659,-3108,-533]
["Leasingforpligtigelser",-52841,-38013,-61482,-19113,-14276,-8159,-17727,-12186,-20979,-25773]
["Mellemregning I/S-interessenter",-2908,-7,-68,-1318,0,0,0,0,0,764]
["Moms",-70031,-16279,-25897,-38667,-30360,-17195,-24583,-23152,-24613,-28528]
["Leverandørgæld",-309844,-235830,-317733,-320221,-307251,-229634,-342156,-229916,-201782,-173654]
["Anden gæld, finansielle kontrakter mv",-28935,-15757,-21784,-21682,-41411,-22379,-33696,-20428,-29419,-19579]
["Kassekredit",-221335,-247327,-216209,-216178,-201517,-170627,-381527,-187467,-229075,-229089]
["Gæld uden for landbruget",-51904,-13129,-30923,-15567,-121,-25,-2076,1020,1789,-6725]
["Gæld i alt ultimo",-5557317,-4546536,-4130304,-3850907,-3759121,-3543719,-4496181,-3777873,-4059300,-3937158]
["Hensættelser (negative)",-1569058,-1272692,-1255210,-1150598,-1245142,-1526066,-1518731,-1368367,-1190106,-1055982]
["Andre hensatte forpligtigelser",-7579,-4971,-6713,-5223,-4318,-6633,-6178,-5506,-3402,-384]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",60,58,55,55,55,55,55,54,52,53]
["Ejendom købt i fri handel",0,0,0,0,0,0,1,1,0,0]
["Driftsgren (Gtype)"]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",95,100,100,99,100,98,97,95,98,95]
["Økologisk jordbrug omlægningsår"]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",649,616,624,618,650,625,639,645,624,615]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",435373,518119,488410,528190,435047,455623,421343,471613,434145,386673]
["Personlig indtjening, ægtefælle",213577,195895,237312,255878,297064,262963,232516,218449,206927,200090]
["Ejerløn",330499,366309,391462,380276,109289,115928,119702,117685,120476,0]

{"sheet":"2.1 Planteavl alle","index":11,"n_rows":829,"n_cols":20,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:58:06 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: driftsres"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Antal",834,916,956,1182,1148,1132,1145,1062,1047,983,"Antal",726,822,877,891,950,988,892,892]
["Antal vejet",2431,2385.23,2697.95,2745.83,2472.98,2471.9699999999998,2823.27,2752.88,2672.05,2637.76,"Antal vejet",1528,2182,2061,2449,2699,2692,3001.95,2285.02]
["Kredsnummer",322,343,358,349,349,367,365,383,377,381,"Ejendomsnummer",null,null,null,null,null,null,3254,3355]
["Ejendomsnummer",3672,3562,3625,3512,3656,3483,3436,3381,3236,3271,"Landbrugsareal, ha",185,172,177,177,176,182,192,175]
["Landbrugsareal, ha",295,271,243,244,233,229,220,207,196,189,"Årskøer",0,0,0,0,0,0,0,0]
["Årskøer",1,1,1,1,1,1,0,0,0,0,"Årssøer",4,1,1,1,1,1,0,1]
["Årssøer",1,0,1,0,1,1,0,0,0,0,"Antal slagtesvin produceret",671,294,401,357,393,366,304,285]
["Antal slagtesvin produceret",150,178,165,152,183,131,158,145,152,132,"Antal minktæver",null,null,null,null,null,null,null,2]
["Antal minktæver",1,5,8,3,3,1,1,1,1,1,"Dyreenheder",27,16,16,18,19,19,1,13]
["Dyreenheder",8,9,8,8,11,9,10,11,9,8,"Beregnet antal normtimer",2722,2641,2574,2796,3047,3036,15,3281]
["Beregnet antal normtimer",3870,3819,3681,3735,3820,3654,3655,3319,3297,3374]
[null,null,null,null,"",null,null,null,null,null,null,"Bruttoudbytte Planteavl inklusive IO",1918413,1456505,1033440,1286705,1885072,1774280,0,2285224]
["Bruttoudbytte Planteavl inkl. IO",3794249,3711093,3015021,3026405,2722505,2987537,2999590,2878490,2856856,2408055,"Bruttoudbytte Kvæg",54312,366327,38971,63512,62039,89428,1759602,55027]
["Bruttoudbytte Kvæg",82104,67674,63353,74378,69566,67457,64483,46224,66982,67905,"Bruttoudbytte Svin",231946,137784,193971,160439,171012,180267,61064,167958]
["Bruttoudbytte Svin",129363,125666,78917,83217,103203,73182,81338,84364,93611,85315,"Bruttoudbytte andre husdyr",29124,10022,6436,23875,15509,17299,179635,81975]
["Bruttoudbytte andre husdyr",5659,22457,26244,14775,39931,34790,21494,13274,11722,21999,"Maskinstationsindtægter",null,null,null,null,null,null,null,180929]
["Skovindtægter",12816,16869,16772,20617,15759,15439,0,null,null,null,"Andre landbrugsindtægter",208926,148468,189649,216464,237597,257070,63874,166349]
["Maskinstationsindtægter",268745,298975,255404,390382,359542,338256,310852,202331,225195,325184,"Bruttoudbytte ialt",2442720,2119107,1462468,1750995,2371230,2318344,168543,2937460]
["Andre landbrugsindtægter",311064,288793,260948,393573,270262,250320,238404,208987,221627,237105]
["Bruttoudbytte ialt",4604000,4531527,3716660,4003348,3580769,3766982,3716162,3433669,3475993,3145563,"Stykomkostninger Mark",-357054,-330608,-333074,-359099,-456293,-548445,2392635,-669226]
[null,null,null,null,"",null,null,null,null,null,null,"Foderomkostninger inklusive IO",-217880,-154850,-114135,-116007,-156283,-160086,0,-218800]
["Stykomkostninger Mark",-1167531,-1145963,-987828,-1006771,-1052028,-963252,-924350,-841388,-787098,-713538,"Øvrige stykomkostninger husdyr",-16398,-36276,-11821,-15503,-14690,-14812,-664953,-23742]
["Korn inkl. IO",-64233,-79479,-62179,-51399,2349,-46953,-48815,-138605,-143984,-144958,"Stykomkostninger i alt",-591332,-521735,-459040,-490754,-627266,-723344,-192477,-911768]
["Færdigblanding mv.",-77069,-85573,-83397,-71794,-98322,-88473,-82649,null,null,null,"Dækningsbidrag",1851388,1597371,1003428,1260241,1743964,1595001,-22027,2025692]
["Eget grovfoder inkl. IO",-10930,-8284,-9090,-15233,-13365,-14172,-23446]
["Øvrige stykomkostninger husdyr",-14057,-12323,-13734,-15929,-18634,-12791,-17399,-6716,-19546,-21077,"Energi og brændstof",-73548,-70237,-86605,-101842,-122313,-158045,1513179,-160953]
["Skovomkostninger",-10194,-9465,-6392,-14865,-25463,-7626,0,null,null,null,"Maskinstation",-87683,-101966,-67668,-92784,-107004,-122138,0,-126490]
["Stykomkostninger i alt",-1344013,-1341087,-1162620,-1175992,-1205464,-1133266,-1096659,-986710,-950628,-879572,"Vedligeholdelse",-164884,-150477,-136860,-159116,-192999,-214129,-142160,-208267]
[null,null,null,null,"",null,null,null,null,null,null,"Investeringer over driften",null,null,null,null,null,null,-135309,-15191]
["Dækningsbidrag",3259987,3190441,2554040,2827356,2375305,2633715,2619503,2446959,2525365,2265991,"Lønomkostninger",-140794,-146781,-104443,-130286,-191534,-182728,-231907,-264229]
[null,null,null,null,"",null,null,null,null,null,null,"Ejendomsskat og forsikringer",-94483,-90690,-83186,-92813,-96881,-103346,0,-109351]
["Energi og brændstof",-198322,-218116,-219906,-203938,-196282,-201391,-234793,-207772,-213069,-219814,"Diverse omkostninger",-72983,-71937,-72027,-84161,-95151,-100937,-207995,-135568]
["Maskinstation",-302419,-288910,-236941,-246992,-238651,-213630,-201505,-176956,-187014,-166802,"Kontante kapacitetsomkostninger",-634374,-632088,-550788,-661002,-805881,-881322,-106139,-1020048]
["Vedligeholdelse",-387617,-348800,-319349,-325267,-325009,-309420,-301647,-280312,-257102,-254304,"Afskrivninger",-279336,-262284,-249937,-285643,-320062,-350606,-134012,-350007]
["Investeringer over driften",-20588,-19571,-16910,-18022,-14878,-16029,-16733,-17660,-15146,-14002,"Nedskrivninger",null,null,null,null,null,null,-957521,-3356]
["Lønomkostninger",-380666,-359373,-381470,-371096,-365864,-375021,-364315,-276785,-226144,-259999,"Tab/gevinst",null,null,null,null,null,null,-349502,19174]
["Ejendomsskat og forsikringer",-145116,-139541,-130761,-132863,-131241,-122807,-118937,-109033,-102114,-98623,"Kapacitetsomkostninger i alt",-913710,-894371,-800726,-946645,-1125943,-1231928,-10828,-1354237]
["Diverse omkostninger",-169486,-173108,-164170,-161831,-160854,-156808,-159016,-150725,-148759,-143688,"RESULTAT AF PRIMÆR DRIFT",937678,703000,202702,313596,618020,363073,10827,671455]
["Kontante kapacitetsomkostninger",-1604216,-1547420,-1469507,-1460008,-1432779,-1395106,-1396947,-1219244,-1149349,-1157232]
[null,null,null,null,"",null,null,null,null,null,null,"Afkoblet EU-støtte",0,0,379058,410096,402263,427701,206155,391964]
["Afskrivninger",-596828,-594816,-551236,-608399,-596160,-557567,-527945,-450845,-415704,-412371]
["Nedskrivninger",-10655,-4105,-14517,-22780,-25958,-8164,-6254,-24799,-6107,-4621]
["Tab/gevinst",30974,36057,36746,10727,36788,51787,47096,61486,43634,32191,"Forpagtningsindtægt",14664,17256,17070,16650,26715,29024,457680,21914]
["Kapacitetsomkostninger i alt",-2180725,-2110282,-1998514,-2080460,-2018109,-1909050,-1884051,-1633402,-1527526,-1542033,"Forpagtningsafgift",-267873,-217466,-182019,-222265,-245638,-261051,0,-276074]
[null,null,null,null,"",null,null,null,null,null,null,"Renteindtægter, landbrug",27679,34369,26251,37665,54836,78358,0,31195]
["Resultat af primær drift",1079262,1080159,555525,746896,357197,724665,735452,813557,997838,723958,"Realiseret gevinst/tab finansaktiver",null,null,null,null,null,null,22373,-73782]
[null,null,null,null,"",null,null,null,null,null,null,"Renteudgifter, landbrug",-351415,-361566,-360714,-373670,-512067,-931196,-307514,-419139]
[null,null,null,null,"",null,null,null,null,null,null,"Finansomkostninger ialt, landbrug",-576944,-527406,-499411,-541620,-676153,-1084865,743081,-715885]
["Afkoblet EU-støtte mv.",632400,596961,541830,538349,532011,543913,533017,495684,486808,430129,"Driftsresultat",360734,175595,82348,182072,344130,-294091,14258,349454]
[null,null,null,null,""]
["Forpagtningsindtægt",58167,56072,46123,42325,41474,30256,45236,27465,25636,25458]
["Forpagtningsafgift",-604718,-540956,-450508,-441645,-390525,-423216,-410802,-366882,-325707,-297810,"Afskrivning immaterielle aktiver"]
["Renteindt, landbrug og fin.tilskud",23002,22058,26049,35431,27852,28203,37442,33991,33400,32591,"Nedskrivning immaterielle aktiver",null,null,null,null,null,null,570,1571]
["Realiseret gevinst/tab finansaktiver",-10266,-5747,-24774,-30732,-44744,-31833,-45844,-60009,-63341,-78344,"Gevinst/tab immaterielle aktiver",null,null,null,null,null,null,64201,1330]
["Renteudgifter, landbrug",-373718,-400502,-386214,-430229,-427731,-439702,-437903,-400779,-480454,-470690,"Anden virksomhed og ekstraord.",92592,82447,90513,130136,104056,118185,478029,96129]
["Finansomkostninger ialt, landbrug",-907533,-869074,-789324,-824850,-793672,-836292,-811870,-766214,-810466,-788795,"Renteindtægter, privat",8361,7250,7195,20068,18707,22016,0,12618]
[null,null,null,null,"",null,null,null,null,null,null,"Renteudgifter, privat",-87905,-75950,-82592,-72661,-99857,-149263,0,-54312]
["Driftsresultat",804129,808046,308031,460395,95535,432286,456599,543106,674171,365930,"Urealiseret regulering værdipapirer",null,null,null,null,null,null,0,-55879]
[null,null,null,null,"",null,null,null,null,null,null,"Urealiseret regulering gæld",null,null,null,null,null,null,-19998,-57194]
["Ejerløn",-393809,-411897,-402523,-402761,-304391,-296383,-300137,-299817,-304626,0,"Resultat før personlig indtjening",-959800,-959800,-959800,-959800,-959800,-959800,-678074,324235]
["Korr. værdiændring stambes/foderbeh.",2475,6069,-6548,377,5061,-23,-2722,null,null,null,"Private indtægter",159282,180014,227731,212647,230133,243127,-98927,254414]
["Driftsresultat efter ejerløn mv.",412795,402218,-101040,58010,-203795,135880,153740,null,null,null,"ÅRETS RESULTAT FØR SKAT",533063,369356,325195,472263,597171,-60026,-418,578649]
[null,null,null,null,"",null,null,null,null,null,null,"Skat af årets resultat",0,-133271,-132102,-193483,-254363,-127039,-94289,-151714]
["Afskrivning immaterielle aktiver",-7971,-8553,-6502,-6496,-7073,-1239,-761,-574,-338,-422]
["Nedskrivning immaterielle aktiver",-8178,-754,-6226,-7248,-1242,-4170,-23901,-12085,-9831,-48491,"Udtræk til privat",-193416,-217695,-203753,-167760,-197449,-259691]
["Gevinst/tab immaterielle aktiver",20827,45540,67900,66228,45810,69222,58051,12794,8078,23477,"Formueudgifter",-32325,-12035,11055,-25561,-40413,-12772]
["Anden virksomhed og engangsposter",171695,160727,122191,155697,123085,123390,104485,152177,100585,93609,"Hensat til konsolidering",307322,6354,395,85459,104946,-459528]
["Renteindtægter, privat",17681,18116,25105,23461,19881,35290,15119,14464,14631,13742]
["Renteudgifter, privat",-35698,-34080,-34024,-40458,-42529,-53140,-52511,-48859,-55711,-57777,"BALANCE"]
["Urealiseret regulering værdipapirer",159867,187213,-63357,171723,89126,106924,88432,120681,91943,-110632,"Fast ejendom excl. beboelse",9913075,11870028,13961587,20029910,24059202,28566409,-76256,23544390]
["Urealiseret regulering gæld",4252,-10594,-7105,3377,-12046,52410,-16363,15036,-47430,-42735,"Betalingsrettigheder EU",0,0,356183,402692,242523,139833,29749,84897]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,-1119,"",1846,0,0,null,null,null,"Mælkekvoter og andre leveringsrettigheder",12990,333858,46487,152420,227389,194451,0,67151]
[null,null,null,null,"",null,null,null,null,null,null,"Inventar og maskiner",1284144,1151881,1134610,1348317,1633068,1788429,0,1945093]
["Resultat før personlig indtjening",1126135,1165661,405336,824226,312392,760552,629200,796751,776098,236697,"Besætning",157021,219884,114328,142097,116770,144589,26190538,107732]
[null,null,null,null,"",null,null,null,null,null,null,"Beholdning",712685,609101,580693,708270,957265,973699,126372,1115325]
["Private indtægter/omkostninger",294159,295730,313361,267526,258091,272980,270769,273009,269886,241343,"Tilgodehavende",null,null,null,null,null,null,5178,1246106]
[null,null,null,null,"",null,null,null,null,null,null,"Andelskapital og financielle kontrakter",null,null,null,null,null,null,2120011,391892]
["Årets resultat før skat",1420294,1461391,718697,1091752,570483,1033532,899969,1069761,1045984,478041,"Landbrugsaktiver i alt",12079915,14184753,16193888,22783707,27236217,31807410,146720,28502586]
[null,null,null,null,"",null,null,null,null,null,null,"Fast ejendom udenfor landbrug",740778,949067,1065065,1052763,1011309,1230215,948455,673571]
["Skat af årets resultat",-485360,-536752,-326417,-417164,-228052,-366236,-274674,-344030,-271412,-157367,"Beboelse",null,null,null,null,null,null,1401779,1135624]
[null,null,null,null,"",null,null,null,null,null,null,"Biler",null,null,null,null,null,null,167237,177495]
["BALANCE",null,null,null,null,null,null,null,null,null,null,"Øvrige aktiver udenfor landbrug",null,null,null,null,null,null,31249305,177465]
[null,null,null,null,"",null,null,null,null,null,null,"Andre aktiver",900610,669390,931977,1113395,1423961,1819549]
["Fast ejendom",31733748,32053926,29708682,30786265,30538682,28486333,0,26130653,25308768,24220646,"Værdipapirer og indlån",1741681,1823670,1910404,3215674,3053438,2617829,699174,1537792]
["Stamplanter",4353,4362,4504,3192,3898,0,0,null,null,null,"Aktiver i alt",15462984,17626880,20101334,28165538,32724925,37475002,1218311,32204532]
["Betalingsrettigheder EU",30295,34324,35750,37401,48181,65958,80431,85451,88915,76085]
["Mælkekvoter og andre leveringsrettigheder",15459,13466,16707,9411,9584,35958,37380,42765,54533,69299,"Realkreditinstitutter",-6323622,-6902301,-7364788,-7991060,-9477087,-10798717,256369,-11398048]
["Inventar og maskiner",3312793,3168176,2865322,3178136,3162164,3118573,2933268,2512323,2281416,2290292,"Pengeinstitutter",-338154,-422523,-588035,-645333,-967601,-854681,1730727,-1423672]
["Besætning",108661,117930,106980,118274,102266,87674,90776,113475,103604,96133,"Finanslån",-484023,-377765,-733366,-522645,-687914,-1175700]
["Beholdning",1811065,1693214,1526095,1514472,1356170,1608724,1453893,1421720,1356148,1121977,"Anden gæld",-829169,-713029,-856012,-1044347,-1371694,-1510832,35202894,-1693751]
["Tilgodehavende",1914484,1936923,1836373,2072174,1804035,1769748,1832636,1555152,1569055,1473823,"Kassekredit",-458913,-568352,-576281,-549085,-765194,-1035751,0,-711184]
["Andelskapital og financielle kontrakter",847854,798085,686180,563474,570260,498074,426869,378910,367080,376158,"Gæld i alt",-8433882,-8983970,-10118483,-10752470,-13269489,-15375681,-12238515,-15226655]
["Landbrugsaktiver i alt",39778712,39820405,36786594,38282799,37595241,35671040,34704995,32240449,31129519,29724413,"Hensættelser",null,null,null,null,null,null,-1665584,0]
[null,null,null,null,"",null,null,null,null,null,null,"Egenkapital",7029102,8642909,9982851,17413068,19455435,22099322,-1384950,16977878]
["Fast ejendom udenfor landbrug",1981595,2077553,1948904,2052157,2088971,2143203,0,782553,858144,766796,"PASSIVER I ALT",15462984,17626880,20101334,28165538,32724925,37475002]
["Private aktiver",519852,508502,517805,484992,499036,234573,216793,1367220,1349047,1308120,"Forpagtede værdier",8410593,6829415,5623482,7341837,8067160,8089253]
["Øvrige aktiver udenfor landbrug",325004,285470,297198,284994,318003,386095,357719,465876,247324,183112]
["Værdipapirer og indlån",2334959,1914732,1689172,2014124,1841918,1903104,1851741,1624481,1570511,1487170,"EGENKAPITALFORKLARING"]
["Hensættelser (positive)",19316,13619,9283,23727,11262,30884,46937,null,null,null,"Resultat efter finansiering",null,null,null,null,null,null,19120129,401968]
[null,null,null,null,"",null,null,null,null,null,null,"Private indtægter",null,null,null,null,null,null,0,254414]
["Aktiver i alt",44959438,44620280,41248956,43142792,42354431,40368898,39204856,36480579,35154545,33469611,"Resultat før regulering og skat",533063,369356,325195,472263,597171,-60026,null,656382]
[null,null,null,null,"",null,null,null,null,null,null,"Privat",-225741,-229730,-192698,-193321,-237862,-272463,-210699,-266022]
["Ansvarlig lånekapital",-6723,-3090,0,null,null,null,null,null,null,null,"Ekstraord. private indt./-udg.",null,null,null,null,null,null,238964,20599]
["Realkreditinstitutter",-18671305,-18765854,-17024713,-17906776,-17714424,-15790851,-15315599,-14154967,-13865249,-13019331,"Formueindtægter/-udgifter",null,null,null,null,null,null,28265,-34104]
["Pengeinstitutter",-1796999,-1780109,-1584782,-1701136,-1769077,-1708739,-1780734,-1753090,-1727473,-1751599,"Privat udtræk",null,null,null,null,null,null,0,-279527]
["Pante- og gældsbreve",-340576,-249893,-271706,-261271,-237962,-249218,-222373]
["Anden langfristet gæld",-385383,-409454,-341322,-433224,-420546,-29949,-30664,null,null,null,"Udlodning til interessenter",null,null,null,null,null,null,0,0]
["Anden gæld",-2887466,-2493328,-2281747,-2568866,-2240043,-2467763,-2568411,-2378848,-2178080,-1978423,"Indskud/udtræk interessenter",0,-5180,-3836,-23641,-14553,-11708,0,-117810]
["Kassekredit",-1180941,-1259930,-1369253,-1398182,-1358031,-1092149,-1097157,-967525,-935308,-891445,"Ud- og indbetaling interessenter",null,null,null,null,null,null,null,-33903]
["Gæld i alt",-25269393,-24961658,-22873523,-24283503,-23740084,-21338669,-21014938,-19254429,-18706110,-17640798,"Betalt skat",-129283,-121870,-136433,-120211,-170395,-168799,0,-151714]
[null,null,null,null,"",null,null,null,null,null,null,"Ændring i udskudt skat",null,null,null,null,null,null,-94707,0]
["Hensættelser (negative)",-5510312,-5622305,-5387338,-5459239,-5486683,-4492529,-4141706,-3906434,-3702776,-3490999,"Skat af årets resultat",null,null,null,null,null,null,null,225141]
[null,null,null,null,""]
["Egenkapital",14179732,14036317,12988095,13400050,13127665,14537700,14048212,13319715,12745659,12337814,"Ændring af egenkapital fra drift, privat og skat",null,null,null,null,null,null,null,-329815]
[null,null,null,null,"",null,null,null,null,null,null,"Regulering ialt fra resultat",null,null,null,null,null,null,29749,-47219]
["EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,"Kursændringer gæld",-22644,-40470,-12219,133953,94064,-54050]
[null,null,null,null,null,null,null,null,null,null,null,"Konjunktur byg og jord m.v.",144598,2087271,836241,5338204,3316803,4255373]
["Resultat efter finansiering",957808,952809,421302,599095,195971,537405,523742,660900,733685,414862,"Konjunktur rettigheder",0,0,812159,463986,-209391,-204844]
["Private indtægter",294159,295730,313361,267526,258091,272980,270769,273009,269886,241343,"Kursændringer finansaktiver",64105,100365,44616,291365,53039,-400580]
["Resultat før regulering og skat",1251966,1248539,734663,866621,454062,810385,794511,933910,1003571,656205,"Værdireguleringer",454062,454062,454062,454062,454062,454062,-39854,0]
[null,null,null,null,"",null,null,null,null,null,null,"Pensionsindbetaling",-47894,-40378,-47966,-57555,-88860,-51572,0,0]
["Privat",-252938,-274431,-259873,-251902,-261467,-251379,-268417,-304008,-294333,-281101,"Øvrige egenkapitalbevægelser",null,null,null,null,null,null,null,2871750]
["Formueindtægter/-udgifter",-38170,-18806,-19260,-23427,-19876,-46232,-22190,-25278,-11432,-8489]
["Privat udtræk",-291108,-293237,-279133,-275329,-281342,-297612,-290607,-301197,-281289,-263575,"Ændring af egenkapital",null,null,null,null,null,null,0,14106128]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-43160,-64902,-21674,"",-38431,-62389,-56372,-60833,-37897,-64018,"Egenkapital primo",6712885,6528849,8367389,11109819,16114753,19067992,0,0]
["Betalt skat",-310694,-295269,-223871,-223573,-178569,-209777,-190423,-206034,-165709,-146738,"Egenkapital ultimo",7029102,8642909,9982851,17413068,19455435,22099322,-67839,0]
["Ændring i udskudt skat",-174665,-241483,-102546,-193590,-49483,-156459,-84252,-137996,-105703,-10630]
["Skat af årets resultat",-485360,-536752,-326417,-417164,-228052,-366236,-274674,-344030,-271412,-157367,"PENGEBINDING"]
[null,null,null,null,"",null,null,null,null,null,null,"Årets resultat før skat",533063,369356,325195,472263,597171,-60026,1003977,5343]
["Ændring af egenkapital fra drift, privat og skat",432338,353647,107439,142764,-93763,84148,172858,227748,413562,235264,"Afskrivninger m.v., landbrug",312253,300825,309710,325173,377154,529269,0,2613]
["Regulering ialt fra resultat",168327,212851,-14847,227433,114575,223147,105458,135851,42422,-178803,"Afskrivninger andre erhverv",null,null,null,null,null,null,18116151,-1597]
["Værdireguleringer",222881,243363,36542,272129,127195,115670,836277,188451,372685,-792369,"Investeringsreguleringer tilbf.",null,null,null,null,null,null,19120129,55879]
["Pensionsindbetaling",-61343,-62253,-41172,-34019,-32821,-36798,-72458,-68057,-60675,-64122,"Gevinst/tab finansaktiver tilbageført",null,null,null,null,null,null,0,30151]
["Øvrige egenkapitalbevægelser",-1847,0,0,0,0,0,0,0,0,0,"Urealiseret regulering finansaktiver",null,null,null,null,null,null,0,57194]
[null,null,null,null,"",null,null,null,null,null,null,"Gevinst/tab gæld tilbagef.",null,null,null,null,null,null,-76256,437744]
["Ændring af egenkapital",760826,747609,86401,606005,117032,386167,1042134,491814,764810,-894521,"Urealiseret regulering gæld",null,null,null,null,null,null,359316,0]
[null,null,null,null,"",null,null,null,null,null,null,"Tilbageførsel i alt",null,null,null,null,null,null,20055,-117810]
["Egenkapital primo",13418905,13285718,12880852,12806313,13010488,14153793,13006075,12828787,11981580,13233172]
[null,null,null,null,"",null,null,null,null,null,null,"Betalt skat",-177177,-162248,-184399,-177766,-259255,-220372,-17929,22014]
["Egenkapital ultimo",14179732,14036317,12988095,13400050,13127665,14537700,14048212,13320601,12746390,12338651,"Privat",-225741,-229730,-192698,-193321,-237862,-272463,418,-34104]
[null,null,null,null,"",null,null,null,null,null,null,"Afskrivninger privat tlbf.",null,null,null,null,null,null,-9623,-48564]
["PENGEBINDING",null,null,null,null,null,null,null,null,null,null,"Formueindtægter/-udgifter",null,null,null,null,null,null,94289,-505637]
[null,null,null,null,"",null,null,null,null,null,null,"Pensionsindbetaling",null,null,null,null,null,null,0,-81828]
["Årets resultat før skat",1420294,1461391,718697,1091752,570483,1033532,899969,1069761,1045984,478041,"Privat udtræk, skat og pension i alt",null,null,null,null,null,null,-39854,0]
[null,null,null,null,"",null,null,null,null,null,null,"Indskud/udlodning interessentskaber/selskaber",0,-5180,-3836,-23641,-14553,-11708,0,3624]
["Værdiændring besætning/beholdning",4271,90921,-111268,-7474,29111,-43123,0,null,null,null,"Til investering og afdrag",442399,278396,258187,426652,462655,-35300]
["Afskrivninger m.v., landbrug",571832,526630,473835,567967,547835,450131,453715,414023,380278,409599,"Besætning",null,null,null,null,null,null,-68137,0]
["Afskrivninger andre erhverv",20222,20375,23674,26424,50340,32826,23106,27163,13693,13575,"Beholdninger",null,null,null,null,null,null,0,-195662]
["Regulering I/S",-50685,-37616,7112,-28116,-13374,0,0,2903,2366,-216,"Flerårige afgrøder",null,null,null,null,null,null,0,315094]
["Gevinst/tab finansaktiver",-545,-6754,-3582,-10369,-6996,-2217,-2963,4692,-5224,876,"Ændringer biologiske aktiver i alt",null,null,null,null,null,null,0,0]
["Urealiseret regulering finansaktiver",-159397,-187213,62914,-171571,-89126,-106924,-88432,-120681,-91943,110632,"Likviditet efter reg. og privat",null,null,null,null,null,null,27829,0]
["Gevinst/tab gæld",7607,21930,11788,10119,2463,35989,5646,2448,13325,11781]
["Urealiseret regulering gæld",-4252,10594,7105,3377,12046,-52410,16363,-15036,-47430,-42735,"Investeringer"]
["Øvrige tilbageførsler",503,-10248,721,2439,-2241,588,1535,null,null,null,"Jord",null,null,null,null,null,null,0,-7981]
["Tilbageførsel i alt",389511,428619,472299,386043,530058,357982,408970,315512,359925,588982,"Immaterielle aktiver",null,null,null,null,null,null,0,-77085]
[null,null,null,null,"",null,null,null,null,null,null,"Grundforbedring",null,null,null,null,null,null,0,-221964]
["Betalt skat",-310309,-295269,-223592,-223573,-178238,-209659,-190779,-206034,-165709,-146738,"Driftsbygninger",-131617,-108691,-114104,-226979,-174576,-82041,0,-6149]
["Privat",-252938,-272242,-259873,-251902,-261467,-251379,-268417,-304008,-294333,-281101,"Inventar markbrug",null,null,null,null,null,null,-335287,-4277]
["Afskrivninger privat tlbf.",23878,20881,23314,23537,21675,24249,26155,22441,22347,20197,"Inventar husdyrbrug",-240222,-234159,-233102,-304423,-399893,-359138,-18120,-93383]
["Formueindtægter/-udgifter",-38170,-18806,-19260,-23427,-19876,-46232,-22190,-25278,-11432,-8489,"Inventar andet",null,null,null,null,null,null,-14038,-30078]
["Pensionsindbetaling",-62141,-64622,-41535,-34019,-35313,-39344,-77365,-68057,-60675,-64122,"Besætning og beholdning",-154863,-10823,1552,-75563,-189457,19944]
["Privat udtræk, skat og pension i alt",-639680,-630059,-520947,-506147,-473218,-522366,-532596,-618273,-527991,-518201,"Mælkekvote m.v.",0,6601,-28134,-9012,4466,-4985]
[null,null,null,null,"",null,null,null,null,null,null,"Fast ejendom og jord m.v.",-335563,-268369,-233844,-286840,-581903,-604229]
["Indskud/udlodning mv interessentskaber/selskaber",18766,-44653,-16655,-8136,-39956,-62483,-56416,-60833,-37897,-64018,"Landbrugsinvestering i alt",-862265,-615440,-607633,-902817,-1341363,-1030450]
[null,null,null,null,"",null,null,null,null,null,null,"Beboelse",-94441,-107820,-184301,-175816,-194776,-513602,-126740,-23542]
["Til invest og afdrag",1188934,1215298,653394,963512,587367,784034,717205,null,null,null,"Biler m.v.",null,null,null,null,null,null,-224773,-641673]
[null,null,null,null,"",null,null,null,null,null,null,"Aktiver udenfor landbrug",null,null,null,null,null,null,-16242,-326579]
["Besætning (realforskydning)",226,7619,13862,5914,11140,8371,36364,18854,21398,17274,"Investeringer ialt",-956706,-723260,-791933,-1078633,-1536139,-1544052,-2940,0]
["Beholdninger (realforskydninger)",-93302,-281678,108596,-120472,101041,-132749,55226,-31613,-195706,-7818,"Likviditetsoverskud/-behov",-514307,-445058,-534125,-652285,-1073602,-1581554,-109473,0]
["Flerårige afgrøder",-75,0,-485,-115,112,0,0,-72,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Ændring finansaktiver og gæld"]
["Likviditet før anlægsinvesteringer",1095783,941239,775367,848840,699660,659657,808794,752504,703611,558278,"Tilgodehav. og værdipapirer",-114623,-182424,-587861,-309953,-486599,-122356,-938166,-74993]
[null,null,null,null,"",null,null,null,null,null,null,"Realkreditinstitutter",502835,502116,700048,589552,776637,1446644,0,-52699]
["Investeringer",null,null,null,null,null,null,null,null,null,null,"Pengeinstitutter lån, netto",59266,116195,453087,263995,632678,250925,0,113646]
["Jord",-475729,-585524,-498493,-659974,-826784,-613983,-510184,-525757,-236823,-399502,"Kassekredit, ændring",null,null,null,null,null,null,0,-12]
["Immaterielle aktiver",-3425,-5430,-9231,-4192,-4098,-3924,2209,-1135,2498,1345,"Anden gæld",110070,15135,-27421,133665,150005,4140,-120219,326972]
["Grundforbedring",-13687,-16788,-13523,-12771,-21773,-10700,-13269,-12903,-19795,-10057,"Ændring hensættelser",null,null,null,null,null,null,1214680,0]
["Stamplanter",-400,-674,-328,3192,-374,0,0,null,null,null,"Likviditetsanvendelse/fremskaffelse",557548,451022,537854,677259,1072722,1579352,-59496,0]
["Driftsbygninger",-126933,-141798,-101505,-164113,-287886,-180876,-192380,-166855,-130965,-136552]
["Inventar markbrug",-503383,-430388,-300991,-375322,-399598,-422782,-382403,-425073,-333626,-342827,"Nøgletal"]
["Inventar husdyrbrug",-15946,-32360,-17926,-28381,-29088,-23040,-9185,-22391,-15382,-6875,"Kg EK mælk pr ko",7371,446478,19199,7993,6262,8781,-9424,70.87]
["Inventar andet",-16714,-13601,-9935,-32791,-14475,-32604,-11923,17653,-53212,1748,"Antal fravænnede grise pr. årsso",18.899999999999999,22.1,23.2,23.7,21.9,23.5,0,1.9]
["Beboelse, landbrug",-59623,-77878,-65391,-72284,-115601,-87375,-103998,-130296,-80077,-81257,"Dækningsgrad (DB i forhold til bruttoudbytte)",0.76,0.75,0.69,0.72,0.74,0.69,0,47.3]
["Private aktiver",-76934,-51132,-59210,484992,-42512,-35520,-31956,-36342,-34488,-31291,"Forrentning i procent",3.2,2.1,1.3,1.3,1.9,1.1000000000000001,0,-22]
["Aktiver udenfor landbrug",-45394,-51530,-26889,-49977,-67900,-128218,-92418,-74101,-65878,-30971,"Gældsprocent",54,53,51,42,41,41,4,0]
["Investeringer ialt",-1338170,-1407105,-1103421,-1441642,-1810088,-1539021,-1345506,-1377199,-967749,-1036240,"Lønningsevne, kr. / normtime",120,31,-58,-72,-28,-175,0,42.1]
[null,null,null,null,"",null,null,null,null,null,null,"Afkastningsgrad",null,null,null,null,null,null,60.69,0]
["Likviditetsoverskud/-behov",-242387,-465866,-328054,-592802,-1110428,-879365,-536711,-624695,-264138,-477961,"Soliditetsgrad",null,null,null,null,null,null,0.8,0]
[null,null,null,null,"",null,null,null,null,null,null,"Konjunktur, kvæg",0,0,2014,3273,-170,8819]
["Ændring finansaktiver og gæld",null,null,null,null,null,null,null,null,null,null,"Konjunktur, svin",0,0,-543,239,-8861,7053]
["Tilgodehav. og værdipapirer",-49538,-170934,-5422,-245793,-94083,253929,-363154,103486,-153029,-42270,"Konjunktur mink",0,0,0,-7,-189,-90]
["Realkreditinstitutter",203034,484469,241649,-17906776,825428,660809,684967,-14154967,-13865249,-13019331,"Konjunktur fjerkræ",0,0,0,-44,153,-307]
["Pengeinstitutter lån, netto",-67296,41040,81914,-48253,-37266,-28262,10697,-30913,-45194,-23322,"Konjunktur korn og andre salgsafgrøder",0,0,0,0,216304,-232838]
["Anden gæld",233686,256435,-58621,-2568866,185750,-40248,149927,-2378848,-2178080,-1978423,"Konjunktur eget grovfoder",0,0,0,0,2373,-766]
["Kassekredit, ændring",-77397,-138567,49910,115097,221544,12624,71316,112698,-49809,97013]
["Ændring hensættelser",-21,-307,-456,-325,-694,12169,7598,190,68,-125,"Bilag 1: Produktionstekniske oplysninger, planteavl"]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",242468,472136,308974,612603,1100679,833154,532893,616273,268935,484753,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",45.7,0]
[null,null,null,null,"",null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Konsolideringsanalyse"]
["Resultat efter finansiering",957809,952810,421304,599095,195972,0,0,null,null,null,"Bilag 1 Produktionstekniske oplysninger, planteavl"]
["Private indtægter/omkostninger",294159,295730,313361,267526,258091,0,0,null,null,null,"Afgrødefordeling, ha"]
["tilbf. værdiændr. stambesætning mm",-8398,940,-5517,-9720,-16617,0,0,null,null,null,"Vårbyg, ha",111.2,36.200000000000003,35.1,39.5,38.700000000000003,51.6,2009,1.8]
["Beregnet skat",-464008,-469817,-266701,-311157,-210090,0,0,null,null,null,"Vinterbyg, ha",0,3.3,7.2,6.7,5.8,5.3,0,53.9]
["Privat udtræk",-291108,-291048,-279133,-275329,-281342,0,0,null,null,null,"Vårhvede",0,1,2.4,1.2,1.2,1.9,0,1.5]
["Pensionsindbetaling",-62141,-64622,-41535,-34019,-35313,0,0,null,null,null,"Vinterhvede, ha",0,45.3,54.3,49.2,47.9,44.3,0,3]
["Konsolidering",426312,423993,141778,233897,-89503,148610,0,null,null,null,"Triticale, ha",0,3.2,2.2000000000000002,3.9,3.2,3.1,45.6,1.9]
[null,null,null,null,"",null,null,null,null,null,null,"Rug, ha",0,2,7.4,2.1,2.6,2,6,0.4]
["Nøgletal - konsolidering",null,null,null,0,null,null,null,null,null,null,"Havre, ha",0,1.3,3.2,4.4000000000000004,3.8,5.2,1.3,1.9]
["Ændring i resultat - nulkonsolidering",-745175,-751526,-291399,-410153,17762,0,0,null,null,null,"Kernemajs/majs til modenhed, ha",null,null,null,null,null,null,55.1,113.1]
["nulpunktsrente pct",null,null,null,null,null,null,null,null,null,null,"Blandsæd",null,null,null,null,null,null,2.7,0]
["nulpunktsmælkepris kr/kg EKM",null,null,null,null,null,null,null,null,null,null,"Korn areal, ha",null,null,null,null,null,null,3.2,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg",null,null,null,null,null,null,null,null,null,null,"Græsfrø, ha",16.100000000000001,17.600000000000001,10.8,14.8,12.8,10.6,0.4,0.1]
["Nulpunktspris minkskind",null,null,null,null,null,null,null,null,null,null,"Almindelig rajgræs",null,null,null,null,null,null,0.4,0.1]
[null,null,null,null,"",null,null,null,null,null,null,"Italiensk rajgræs",null,null,null,null,null,null,117.7,0.9]
["Øknomiske nøgletal",null,null,null,null,null,null,null,null,null,null,"Hundegræs, ha",null,null,null,null,null,null,0,0]
["Virksomhedens afkast, pct.",2.2999999999999998,2.2999999999999998,0.8,1.4,0.4,1.3,3.1,null,null,null,"Rapgræs, ha",null,null,null,null,null,null,0,0]
["Virksomhedens overskudsmargin, pct",16.3,18.3,5.4,9.9,-2.7,13.9,0,null,null,null,"Rødsvingel, ha",null,null,null,null,null,null,null,0]
["Dækningsgrad, pct",71.900000000000006,71,68.599999999999994,70.099999999999994,64.2,69.599999999999994,70.2,null,null,null,"Kløverfrø, ha",3.3,1.3,1,1.8,1.7,1.5,7,0.8]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":3.977508178574884},{"$f":"(C209+C67)*100/C148","v":3.8536675967064578},0.14460165251332086,1.4651736374118007,-0.82588183047023211,-2.0387200176093878,-2.1364782934653892,null,null,null,"Rødkløver",null,null,null,null,null,null,4.4000000000000004,0.6]
["Soliditetsgrad, pct",31.7,31.8,32.200000000000003,31.3,31.6,35.200000000000003,35.5,null,null,null,"Hvidkløver",null,null,null,null,null,null,0.2,0]
["Rentedækningsgrad",10.1,17.7,18.100000000000001,106.9,24.4,143.80000000000001,0,null,null,null,"Roefrø og andre frø",0,0.8,0.5,0.9,1.1000000000000001,0.7,0.7,8.6999999999999993]
[null,null,null,null,"",null,null,null,null,null,null,"Spinatfrø, ha",null,null,null,null,null,null,null,0]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0,"Frøareal ialt, ha",null,null,null,null,null,null,1,8.5]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Fabriksroer",11.6,8.1,8.3000000000000007,10.1,11.2,11.3,0,0.3]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Spisekartofler",5.2,2.6,1.1000000000000001,2.1,2.9,3.2,0.1,1.2]
[null,null,null,null,"",null,null,null,null,null,null,"Tidlige spisekartofler",null,null,null,null,null,null,1.1000000000000001,0.9]
["Afgrødefordeling, ha",null,null,null,null,null,null,null,null,null,null,"Læggekartofler, ha",0,0,0,0,0.9,1,0.7,5.4]
["Vårbyg, ha",81.8,66.8,85.1,60,66.099999999999994,58.8,50.8,53.6,57.9,43.5,"Proceskartofler, ha",null,null,null,null,null,null,0,13.5]
["Vinterbyg, ha",9.1999999999999993,8.8000000000000007,6.7,10.9,7.7,7.8,8.4,6.8,6,6.9,"Stivelseskartofler",0,1.9,0.6,2.2000000000000002,5.4,6.4,15.2,0]
["Vårhvede",2.9,2,3.3,1.9,1.5,2.2000000000000002,2.1,2.6,2.6,1.5,"Raps, ha",5.9,7.6,6.3,6.8,9.4,9.6,0,1]
["Vinterhvede, ha",66.8,73.2,42,65.3,60.9,65.7,64.8,52.8,50.4,58.1,"Andre olieprodukter, ha",null,null,null,null,null,null,12.1,0.7]
["Triticale, ha",0.4,0.4,0.5,0.6,0.7,1,1.3,0.8,1.1000000000000001,1.4,"Ærter til konsum",null,null,null,null,null,null,4.5,0.1]
["Rug, ha",12.3,14.2,6.8,9.5,8.5,10.1,8.4,6.7,5.2,4.5999999999999996,"Ærter og andre bælgsæd",6.1,4,3.4,2.1,1.5,1,0.1,0.3]
["Havre, ha",8.8000000000000007,3.4,6,4.7,3.9,2.2999999999999998,2.2000000000000002,3.9,3.3,2.6,"Græs/lucerne tørreri, ha",null,null,null,null,null,null,1.5,3.7]
["Kernemajs/majs til modenhed, ha",0.9,0.8,0.2,0.2,0.3,0.5,0.4,1,0.9,0.8,"Andre industriafgrøder, ha",null,null,null,null,null,null,1.2,1.4]
["Blandsæd",0.7,0.3,0.6,0.5,0.7,0.4,0.5,1.4,1.6,1.4,"Grønsager, ha",0.5,2.2999999999999998,1.5,1.1000000000000001,1.2,1.7,6.7,0.8]
["Korn areal, ha",183.8,169.8,151.30000000000001,153.6,150.30000000000001,148.80000000000001,139,129.6,129,120.7,"Frugt og bær, ha",null,null,null,null,null,null,10.6,0]
[null,null,null,null,"",null,null,null,null,null,null,"Andre gartneriafgrøder",2,1.3,0.9,1.8,3.4,2.7,0.1,0]
[null,null,null,null,"",null,null,null,null,null,null,"Energiafgrøder, ha",null,null,null,null,null,null,1.2,0]
["Græsfrø, ha",2,1.4,1.7,1.6,2.1,2.2999999999999998,2.4,2.2999999999999998,2.1,3.3,"Pil til energi, ha",null,null,null,null,null,null,null,0]
["Almindelig rajgræs, ha",9.1999999999999993,7.1,5.6,4.2,3.8,3.9,4.9000000000000004,5.3,3.6,2.5,"Majs til energi, ha",null,null,null,null,null,null,null,0]
["Italiensk rajgræs, ha",0.4,0.3,0.1,0.3,0.1,0.1,0.2,0.1,0.1,0]
["Hundegræs, ha",1.2,1,0.9,0.7,0.2,0.2,0,0,0,0.1,"Foderroer, ha",0,0,0,0,0,0.1,0.3,0.2]
["Engrapgræs, ha",3.3,3.2,2.2000000000000002,"",1.5,1.3,0.9,1.2,1.1000000000000001,0.8,"Sædskiftegræs, ha",1.9,5.7,6.3,5.2,2.2000000000000002,3.9,0.4,3.1]
["Rødsvingel, ha",3.4,3.6,3.4,2.9,2.5,2.2999999999999998,2.4,2,1,0,"Helsæd, ha",1.1000000000000001,3.4,0.4,0.6,0.3,0.5,1.9,1.1000000000000001]
["Bakkesvingel, ha",0,0,0,null,null,null,null,null,null,null,"Vedvarende græs, ha",2.6,3.6,6.4,4.7,3.8,4.7,0.6,0]
["Strandsvingel, ha",2,2,1,null,null,null,null,null,null,null,"Majs, ha",1.2,3.8,1.8,2.2999999999999998,1.8,2,0.2,0.1]
["Rødkløver, ha",0.2,0.1,0.1,0,0,0,0.1,0.1,0,0,"Kolbemajs, ha",null,null,null,null,null,null,0.6,0]
["Hvidkløver, ha",1.3,1.2,1.1000000000000001,0.9,0.8,0.7,0.5,0.9,0.6,0.6,"Andet grovfoder, ha",0,2.2999999999999998,0.3,0.1,0.2,0.3,0,170.8]
["Roefrø og andre frø",0.2,0.2,0.2,0.2,0.2,0.1,0.2,0.2,0.3,0.5,"Ha udtagne arealer",15.9,13.8,15.1,14,13.3,7.9]
["Spinatfrø, ha",1.3,2.7,2.2000000000000002,1.9,1.3,0.8,0.8,0.7,0.4,0,"Dyrket areal i alt, ha",184.6,172.4,176.7,177.5,176.3,182.4,0,3.6]
["Frøareal ialt, ha",24.4,22.6,18.7,15.5,12.6,11.8,12.5,12.9,9.3000000000000007,7.8,"Grøngødning, økologisk, ha",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Juletræer/pyntegrønt, ha",0,0.1,0.1,0.2,0.4,0.6,0,0.4]
["Sukkerroer",7.7,6.9,7.5,"",6.9,5.2,7.5,7.9,8.1999999999999993,8.6999999999999993]
["Spisekartofler",2.2000000000000002,3.2,3.8,3.1,3.8,3.7,4.3,3.6,3.7,5.0999999999999996,"Egen landbrugsareal dyrket, ha",null,null,null,null,null,null,0.8,112.4]
["Tidlige spisekartofler",0.3,0.4,0.6,0.4,0.4,0.2,0.3,0.3,0.3,0.1,"egen bortforpagtet areal, ha",null,null,null,null,null,null,4.2,2]
["Læggekartofler, ha",2.5,2.2000000000000002,2.2000000000000002,1.5,1.9,1.7,1.8,1.5,1.5,1.5,"Egen skov, krat, hede m.v.",null,null,null,null,null,null,2,5]
["Proceskartofler, ha",1.7,1.8,2.8,1.5,1.7,1.7,1.5,1.2,1,1.3,"Tilforpagtet landbrugsareal, ha",81.099999999999994,68,54.9,61.1,58.4,59.7,0,61.7]
["Stivelseskartofler",14,13.4,11.1,7.9,9.8000000000000007,8.9,8.3000000000000007,6.9,7.3,7,"Tilforpagtet skov m.v., ha",null,null,null,null,null,null,0.3,0.4]
["Raps, ha",21.5,21.2,15.4,22,17.399999999999999,20.8,17.8,18.5,11.1,12.1,"Jordbundsforhold"]
["Andre olieprodukter, ha",0.1,0.1,0,0.1,0.2,0.2,0.2,0.2,0.1,0.1]
["Hestebønner, ha",3,1,3,null,null,null,null,null,null,null,"Areal med lerjord (jb 7,9), ha",null,null,null,null,null,null,186.8,9.3000000000000007]
["Ærter til konsum",1.2,1,0.8,1,0.6,0.8,0.6,0.7,0.4,0.7,"Areal med lerjord (jb 5, 6), ha",8,8,9,10,11,12,4.8,93]
["Ærter og andre bælgsæd",1.1000000000000001,0.7,0.8,0.5,1.5,1.1000000000000001,1,0.6,0.4,0.7,"Areal med fin sand (jb 2 og 4), ha",37.1,41.9,42.8,31.9,25.9,31.6,0,33.6]
["Græs/lucerne tørreri, ha",0.1,0.1,0,0.1,0,0,0,0.2,0.3,0.3,"Areal med grovsand (jb 1 og 3), ha",22.4,21.2,15.3,30.9,36.299999999999997,43.3,0.4,31]
["Andre industriafgrøder, ha",0.3,0.3,0.1,0.2,0.2,0.2,0.3,0.2,0.3,0.3,"Særlige jordbundstyper, ha",2.5,1.1000000000000001,5.8,3.1,2.8,3.3,0,2.5]
["Grønsager, ha",1.1000000000000001,1.9,2.8,2.2000000000000002,3,2.5,2.8,2.2999999999999998,2.1,2,"Markvanding, antal brug",0.1,0.1,0.1,0.2,0.2,0.3,125.2,0.21]
["Frugt og bær, ha",0.6,0.8,1.2,0.9,0.9,1.2,1.4,1.2,1.2,1.1000000000000001,"Herpå areal vand",0.1,0.1,0,0,0,0,1.5,121.78]
["Andre gartneriafgrøder",0.2,0.1,0.2,0.2,1,0.5,0.5,0.4,0.7,0.7]
["Energiafgrøder, ha",0.3,0.1,0.3,0.2,0.2,0.1,0.1,0.4,0,0.3,"Udbytter pr ha"]
["Pil til energi, ha",0.4,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,"Hkg vårbyg pr ha",66,54,55,50,52,50,0.4,0]
["Majs til energi, ha",1.8,1.6,0.7,1.4,0.8,0.7,1,0.9,1.2,0,"Hkg vinterbyg pr ha",0,59,52,52,49,57,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Hkg vårhvede pr ha",0,67,35,50,47,56,0,52]
["Foderroer, ha",0.1,0,0.1,0,0,0,0.1,0.1,0,0.1,"Hkg vinterhvede pr ha",0,75,74,73,69,84,4.8,56]
["Sædskiftegræs, ha",5.3,3.8,3.1,5,4.5,5,5.2,3.8,4.2,4.8,"Hkg triticale pr ha",0,46,52,44,43,43,103.8,55]
["Helsæd, ha",0.3,0.6,0.8,0.6,0.5,0.5,0.6,0.8,0.9,0.5,"Hkg rug pr ha",0,54,41,48,43,49,35,69]
["Vedvarende græs, ha",7.9,6.8,6.3,7.5,5.8,5.8,5,5,5.5,5.7,"Hkg havre pr ha",0,55,46,40,44,36,45.3,48]
["Majs, ha",4.5999999999999996,3.3,3.1,3.1,2.9,2.8,3.2,2.4,2.5,2.6,"Hkg kernemajs pr ha",null,null,null,null,null,null,2.5,53]
["Kolbemajs, ha",0.4,0.2,0.2,0.6,0.7,0.2,0.3,0.1,0.3,0.2,"Hkg græsfrø pr ha",null,null,null,null,null,null,0.27,48]
["Andet grovfoder, ha",0.4,0.3,0.4,0.6,0.2,0.2,0.2,null,null,null,"Hkg fabriksroer pr ha",105,138,112,105,105,114,126.48,164]
["Grøngødning, økologisk",0,0.1,0,0,0,0,0,0,0,0,"Hkg spisekartofler pr ha",0,0,0,0,195,167,0,43]
["Dyrket areal i alt, ha",287.7,265.2,237.3,239,228,224.9,215.5,202.2,192.1,185.3,"Hkg læggekartofler pr ha",0,0,0,0,227,254,0,32]
["Udyrkede arealer, ha",3,5.4,4.8,4.2,3.7,3.1,3.1,3.2,3.2,3.4,"Hkg proceskartofler pr ha",0,0,0,0,341,373,0,17]
["Randzoner, ha",4.0999999999999996,0.2,0.2,0.2,0.4,0.8,1,0.8,0,0,"Hkg stivelsekartofler pr ha",0,393,379,328,398,462,0,0]
["Juletræer/pyntegrønt i mark, ha",0.6,0.4,0.3,0.6,0.5,0.6,0.4,0.5,0.5,0.4,"Hkg raps pr ha",0,39,35,36,34,37,0,114]
["Landbrugsareal, ha",295.39999999999998,271.2,242.7,244,232.6,229.4,220,207,196,189,"Hkg rødsvingel pr ha",null,null,null,null,null,null,null,273]
[null,null,null,null,"",null,null,null,null,null,null,"Hkg spinatfrø pr ha",null,null,null,null,null,null,null,254]
["Egen dyrkbart landbrugsareal, ha",156.9,152.6,141.30000000000001,144.4,146.30000000000001,134.9,132.1,129.30000000000001,124.2,121.7,"Hkg korn IO (konteret)",null,null,null,null,null,null,64,358]
["egen bortforpagtet areal, ha",5.8,5.9,5.2,3.8,4.0999999999999996,2.5,2.5,2.2999999999999998,2.2999999999999998,2]
["Egen skov, krat, hede m.v.",6.1,6.7,6,6.2,6.7,6.6,6.1,6,17.600000000000001,6,"Priser"]
["Tilforpagtet dyrkbart landbrugsareal, ha",138.5,118.6,101.4,99.5,85.8,94.5,87.6,77.3,71.5,66.8,"Kr pr kg solgt byg",0,1,0.83,0.89,1.34,1.53,41,2]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.4,0.4,0.3,0.3,0.5,0.5,0.5,0.4,"Kr pr kg solgt maltbyg",null,null,null,null,null,null,49,0]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,"Kr pr kg solgt hvede",0,0.96,0.78,0.81,1.2,1.58,46,0]
[null,null,null,null,"",null,null,null,null,null,null,"Kr pr kg solgt raps",0,1.72,1.51,1.79,1.98,2.73,116,0]
["Areal med lerjord (jb 7,9), ha",33.200000000000003,31.1,24.3,22.7,21.2,20.5,19.399999999999999,18.3,15.9,11.3,"Kr pr kg solgt fabriksroer",null,null,null,null,null,null,13,1]
["Areal med lerjord (jb 5, 6), ha",130,122.4,106.3,114.7,103.6,105.7,103.7,103.4,96.6,91.3,"Kr pr kg solgt spisekartofler",0,1.33,1.1100000000000001,1.44,1.76,1.45,30,0.97]
["Areal med fin sand (jb 2 og 4), ha",67,54.7,49.7,50,49.6,45.3,44.5,39.200000000000003,36,37.5,"Kr pr kg solgt industrikartofler",0,0,0,0,0,2101.96,5,0.96]
["Areal med grovsand (jb 1 og 3), ha",59.9,58.4,55.2,48.6,50.2,49.2,44.9,40.1,42.7,43.1]
["Særlige jordbundstyper, ha",4.5999999999999996,4.4000000000000004,4.4000000000000004,3.7,4.2,4,3.3,3.1,2.8,3.4,"Bilag 2: Produktionstekniske oplysninger, kvæg"]
["Markvanding, antal brug",0.2,0.22,0.23,0.2,0.22,0.21,0.21,0.21,0.21,0.22]
["Herpå areal vand",187.18,179.64,184.98,151.72999999999999,159.59,162.78,151.44999999999999,140.22999999999999,144.01,146.31,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",240,0.49]
["Antal m3 vand forbrugt til vanding",2291,1402,3354,752,1128,1040,651,592,0,0,"År",2003,2004,2005,2006,2007,2008,387,0.39]
["Antal tons gylle anvendt (økologer)",150,59,41,438,34,45,20,32,0,0,"Bilag 2: Kvæg",null,null,null,null,null,null,428]
["Heraf tons konventionel gylle (økologer)",147,43,31,43,25,34,19,20,0,0,"Antal årskøer",0.4,0.2,0,0,0.2,0.2,41,0]
[null,null,null,null,"",null,null,null,null,null,null,"Antal årsopdræt",null,null,null,null,null,null,1,0]
["Udbytter pr ha",null,null,null,null,null,null,null,null,null,null,"Stk årsopdræt pr årsko",6.14,11.02,94.98,139.44999999999999,15.15,23.66,0,0]
["Hkg vårbyg pr ha",67,65,45,59,55,63,61,59,57,57,"Udskiftningsprocent",0,50,9,81,25,27,0,"Alle"]
["Hkg vinterbyg pr ha",67,69,52,66,59,66,65,64,59,53,"Mælkekvote (omregnet) ialt ultimo, kg",3833,109827,681,2135,1886,4228,0,2010]
["Hkg vårhvede pr ha",61,48,41,56,46,51,52,46,46,40,"Kg EK mælk i alt",null,null,null,null,null,null,1.03,0]
["Hkg vinterhvede pr ha",85,85,66,84,74,83,81,77,77,66,"Kg EK mælk pr ko",7371,446478,19199,7993,6262,8781,1.22,0.1]
["Hkg triticale pr ha",57,59,47,63,50,46,53,56,50,44,"Gennemsnitlig fedtprc.",null,null,null,null,null,null,1,0]
["Hkg rug pr ha",63,63,51,63,57,66,65,62,62,54,"Gennemsnitlig proteinprc.",null,null,null,null,null,null,0,4.55]
["Hkg havre pr ha",60,51,34,54,53,54,51,51,53,47,"Kr. pr. kg ekm",2.5499999999999998,3.12,6.96,2.74,2.81,4.16,2.16,0]
["Hkg kernemajs pr ha",221,220,58,55,83,201,100,194,153,95,"Pct. jerseybesætninger",0,0,0,1,1,1,1.44,5425]
["Hkg græsfrø pr ha",13,33,11,19,11,13,26,13,20,25,null,null,null,null,null,null,null,1.02]
["Hkg alm. rajgræs pr ha",15,17,18,27,17,26,40,28,23,23,"Kr pr solgt ko",null,null,null,null,null,null,0.45,11845]
["Hkg italiensk rajgræs pr ha",14,17,15,18,21,19,18,18,13,11,"Kr pr solgt kvie levebrug",null,null,null,null,null,null,0.42,0]
["Hkg rødsvingel pr ha",12,15,14,17,13,16,19,13,14,0,"Kr pr købt kvie",null,null,null,null,null,null,0,0]
["Hkg sukkerroer pr ha",140,146,107,"",127,134,152,133,135,132,null,null,null,null,null,null,null,0]
["Hkg spisekartofler pr ha",345,313,297,291,286,283,334,333,292,296,"Ha grovfoder pr årsko",15.85,98.36,452.75,309.47000000000003,43.08,71.02,0,6.09]
["Hkg læggekartofler pr ha",296,289,256,264,272,292,238,266,247,228,null,null,null,null,null,null,null,0]
["Hkg proceskartofler pr ha",400,371,338,377,401,372,376,372,369,380,"Pct. rørmalkning",6,0,0,1,2,1,"Alle",0]
["Hkg stivelsekartofler pr ha",494,501,447,466,437,432,434,435,404,415,"Pct. karruselmalkning",0,0,0,0,0,0,2009,6358]
["Hkg raps pr ha",49,46,34,42,31,44,44,40,39,32,"Pct. robotmalkning",0,0,0,0,0,0,0,4067]
["Hkg rødkløver pr ha",2,5,142,0,0,28,3,6,1,3,"Pct. malkestald sildeben",4,9,0,2,1,1,0,3001]
["Hkg spinatfrø pr ha",15,19,7,12,9,15,41,16,19,0,"Pct. malkestald andet",0,1,0,1,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Pct. bindestalde",6,0,4,2,2,1,0,0]
["Priser",null,null,null,null,null,null,null,null,null,0,"Pct. løsdrift sengebåse",4,10,0,2,2,3,5435,1]
["Kr pr kg solgt byg",1.1599999999999999,1.3,1.29,1.1100000000000001,1.08,1.25,1.27,1.45,1.58,1.45,"Pct. løsdrift dybstrøelse",0,0,0,1,1,1,0,0]
["Kr pr kg solgt maltbyg",1.24,1.36,1.35,1.19,1.1599999999999999,1.28,1.34,1.55,1.6,1.56,"Pct. andet staldsystem",0,1,0,1,0,0,4,1]
["Kr pr kg solgt hvede",1.25,1.29,1.2,1.1299999999999999,1.05,1.18,1.28,1.56,1.51,1.39,null,null,null,null,null,null,null,0]
["Kr pr kg solgt rug",1.23,1.3,1.29,null,null,null,null,null,null,null,"Årsammekøer",2.1,1.2,1.6,1.7,1.2,1.5,0,0]
["Kr pr kg solgt havre",1.34,1.48,1.44,1.25,1.1399999999999999,1.1599999999999999,1.24,1.41,0,0,null,null,null,null,null,null,null,0]
["Kr pr kg solgt kernemajs",0.48,0.42,1.19,null,null,null,null,null,null,null,"Antal slagtekalve produceret",7.4,9.1,3.4,9.1999999999999993,12.3,12.2,102357.52,0]
["Kr pr kg solgt raps",2.85,2.75,2.64,2.74,2.7,2.61,2.59,2.98,3.43,3.02,"Antal stude produceret",null,null,null,null,null,null,1,0.7]
["Kr pr kg solgt fabriksroer",1.32,1.19,1.32,1.18,1.5,1.48,1.73,1.66,1.61,1.65,"Gennemsnits slagtevægt solgte kalve",null,null,null,null,null,null,0,0]
["Kr pr kg solgt spisekartofler",1.8,2.16,1.69,1.95,2.15,1.91,1.65,1.87,1.51,1.65,"Pris pr kg solgt slagtekalv",3720,3257,3932,4740,4351,5050,6150,7]
["Kr pr kg solgt industrikartofler",0.8,0.87,0.8,0.8,0.8,0.71,0.67,0.68,0.64,0.57999999999999996]
["Kr pr kg solgt stivelseskartofler",0.46,0.43,0.45,0.44,0.45,0.45,0.44,0.43,0.44,0.4,"Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",4108.6499999999996,0]
["Bilag 2: Produktionstekniske oplysninger, kvæg",null,null,null,null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Sohold"]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Antal årssøer",3.6,1.4,1.4,1.4,1.2,0.9,0,"Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Antal fravænnede grise pr årsso",18.899999999999999,22.1,23.2,23.7,21.9,23.5,1,2010]
["Antal årskøer",0.9,0.7,0.6,0.6,0.9,0.8,0.3,0.3,0.3,0.3,"Antal fravænnede grise produceret",68,31,34,33,25,20,2,0]
["Antal årsopdræt",1,1,1,1,1,1,1,1,1,1,"Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,1]
["Stk årsopdræt pr årsko",1.54,1.67,1.74,1.88,1.28,1.52,2.9,3,3.46,2.72,"Stk 7 kg's grise solgt",0,0,7,15,0,1,0,22.9]
["Udskiftningsprocent",75,60,54,44,55,57,107,84,0,0,"Gennemsnitsvægt købte 7 kg's grise",null,null,null,null,null,null,0,23]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,7514,4884,8066,7181,"Gennemsnitspris solgte 7 kg's grise",0,0,205,234,0,196,2.6,5]
["Kg EK mælk i alt",8124,6150,6212,5728,8552,4980,2708,2197,2062,3093]
["Kg EK mælk pr ko",8574,8788,9657,10319,9632,6465,10427,8204,7896,9049,"Smågrise"]
["Gennemsnitlig fedtprc.",4.3600000000000003,5,4.49,4.5599999999999996,4.4000000000000004,4.92,4,4.21,0,0,"Antal smågrise pr årsso",null,null,null,null,null,null,8,0]
["Gennemsnitlig proteinprc.",3.75,3.89,3.66,3.72,3.59,3.88,3.39,3.33,0,0,"Antal smågrise produceret",80,39,70,49,48,41,0,0]
["Gennemsnitlig celletal",234,251,158,196,177,217,200,172,0,0,"Stk 7 kg's grise købt",0,7,18,19,15,6,0,0]
["Kr. pr. kg ekm",3,2.6,2.69,4.18,2.5499999999999998,2.42,4.24,3.23,2.54,2.72,"Vægt 7 kg's grise købt",0,0,0,0,0,0,4182,0]
["Pct. jerseybesætninger",0,0,0,0,0,1,0,0,0,1,"Kr pr købt 7 kg's gris",0,-209,-226,-244,-214,-211,0,31]
[null,null,null,null,"",null,null,null,null,null,null,"Antal smågrise solgt",62,31,61,61,72,45,0,235]
["Kr pr solgt ko",6969,7218,7587,7308,8783,7787,6791,6881,7480,6865,"Vægt 30 kg's grise solgt",1,1,1,1,1,1,0,96]
["Kr pr solgt kvie levebrug",10493,8231,7454,7655,6750,6723,5965,7698,12254,7576,"Kr pr solgt 30 kg's gris",268,361,363,386,341,310,0,27]
["Kr pr købt kvie",2630,2743,2978,2993,2905,3499,3997,4210,3181,4328]
[null,null,null,null,"",null,null,null,null,null,null,"Slagtesvin"]
["Ha grovfoder pr årsko",11.75,11.87,11.97,18.05,10.02,11.25,36.869999999999997,28.05,31.99,26.09,"Stk slagtesvin produceret",671,294,401,357,393,366,2009,0]
[null,null,null,null,"",null,null,null,null,null,null,"Stk 30 kg's grise købt",701,309,441,388,430,363,0,285]
["Pct. rørmalkning",0,1,1,1,1,1,1,2,2,2,"Vægt 30 kg's grise købt",6,3,4,4,4,3,0.4,326]
["Pct. karruselmalkning",0,0,0,1,1,0,0,0,0,0,"Kr 30 kg's grise købt",-313,-357,-354,-367,-325,-347,0,349]
["Pct. robotmalkning",1,1,1,1,1,0,0,0,0,1,"Stk slagtesvin solgt",661,333,451,354,398,389,0,295]
["Pct. malkestald sildeben",0,0,0,1,1,1,1,1,2,2,"antal sopolte solgt",null,null,null,null,null,null,0,-2]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0,"Vægt solgte slagtesvin",0,11,13,14,14,13,4,10]
[null,null,null,null,"",null,null,null,null,null,null,"Pris pr solgt slagtesvin",649,727,761,802,780,808,117,825]
[null,null,null,null,"",null,null,null,null,null,null,"Pris pr kg slagtet vægt",null,null,null,null,null,null,0,0]
["Årsammekøer",1.6,1.4,1.6,1.8,1.9,1.4,1.8,1.5,1.4,1.4]
[null,null,null,null,""]
["Antal slagtekalve produceret",4,5,4,3,3,5,6,4,5,5,"Bilag 4: Mink og fjerkræ"]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",288,232,238,251,236,257,218,224,0,0,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",81,0]
["Pris pr solgt slagtekalv",5616,5861,5988,6469,6212,6251,6133,5627,5963,5931,"År",2003,2004,2005,2006,2007,2008,228,0]
[null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,"Antal årshøns",113,3,0,8,2,2,0,2010]
["Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,null,null,null,null,"Antal producerede slagtekyllinger",459,504,384,403,795,758,357,0]
[null,null,null,null,"",null,null,null,null,null,null,"Kg æg solgt",0,346,1862,1112,5425,0,0,3]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Antal slagtekyllinger solgt",0,683,357,1204,928,1170,0,932]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Kg. slagtekylling solgt",0,587,0,0,0,0,304,7081]
["Sohold",null,null,null,null,null,null,null,null,null,null,"Pct. burhøns",0,0,0,0,0,0,357,6544]
["Antal årssøer",0.9,0.3,0.5,0.4,0.7,0.7,0.3,0.4,0.5,0.4,"Pct. skrabehøns",0,0,0,0,0,0,339,0]
["Antal fravænnede grise pr årsso",27.9,23.1,15.6,28.7,30.1,19.3,19,21.1,18.5,18.399999999999999,"Pct. frilandshøns",0,0,0,1,0,0,397,0]
["Antal fravænnede grise produceret",25,7,8,12,22,13,6,8,9,8,"Pct. økologiske høns",0,0,0,0,1,0,-1,1]
["Gennemsnitsvægt solgte 7 kg's grise",7,0,0,0,0,0,0,7.3,0,0,"Antal minktæver (1. juli)",12,2,0,2,1,1,757,0]
["Stk 7 kg's grise solgt",1,0,0,0,0,0,0,1,0,0,"Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",211,0,0,0,0,0,0,73,0,0,"Antal minkskind produceret pr tæve",0,0,1,8,4,20,1757,2]
[null,null,null,null,"",null,null,null,null,null,null,"Antal minkskind solgt",0,9,1,26,4,5,1678,0]
["Smågrise",null,null,null,null,null,null,null,null,null,null,"Kr. pr. solgt minkskind",0,0,275,237,244,276,0,4.5999999999999996]
["Antal smågrise pr årsso",36.799999999999997,77.599999999999994,18.5,54.8,37.6,52.2,26.5,31.1,0,0,"Antal minktæver, primo",0,0,0,7,1,5,0,8]
["Antal smågrise produceret",33,22,9,23,28,35,9,12,0,0,"Antal minktæver, ultimo",0,0,0,5,1,4,0,326]
["Stk 7 kg's grise købt",18,23,2,13,9,11,2,4,5,8,"Antal minkskind, primo",0,0,0,23,3,45,0,2]
["Kr pr købt 7 kg's gris",320,448,650,273,281,238,272,285,270,177,"Antal minkskind, ultimo",0,0,0,13,3,37,"Alle",2]
["Antal smågrise solgt",30,6,3,18,19,9,3,5,10,24]
["Vægt 30 kg's grise solgt",31,32,33,10,7,31,32,31,32,34,"Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
["Kr pr solgt 30 kg's gris",445,482,650,457,461,354,409,438,376,133]
[null,null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",1435,0]
[null,null,null,null,"",null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Slagtesvin og sopolte",null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte"]
["Stk slagtesvin produceret",150,178,165,152,183,131,158,145,152,132,"Korn excl. intern omsætning",961708,706595,507814,611617,913251,775533,0,2010]
["Antal egne producerede polte, stk",8,0]
["Stk 30 kg's grise købt",129,154,155,138,173,121,152,133,141,120,"Halm",0,0,62726,59556,62968,66722]
["Kr 30 kg's grise købt",484,490,405,467,408,377,418,444,433,382,"Frøafgrøder",192462,175156,99731,127397,119350,137109,0,0]
["Stk slagtesvin solgt",151,180,175,153,183,145,163,159,173,157,"Handelsroer",270968,191871,181130,164637,194566,198943,0,974699]
["Antal sopolte købt",-2,-1,0,0,0,0,0,0,0,0,"Kartofler",160530,114928,40893,117787,104316,120288,0,75514]
["Vægt solgte slagtesvin",4,5,5,5,5,5,5,7,9,8,"Tidlige spisekartofler",0,0,0,0,1513,1873]
["Pris pr solgt slagtesvin",1208,1094,900,1006,900,873,943,987,976,899,"Læggekartofler",0,0,0,0,24231,28051]
["Antal sopolte solgt",1,1,0,0,0,0,0,0,0,0,"Proceskartofler (chips etc.)",0,0,0,0,13717,17714]
["Pris pr solgt sopolt",2653,2593,0,0,0,0,413,0,1510,857,"Stivelseskartofler",0,0,0,0,78125,92499]
["Pris pr købt sopolt",1972,1466,1000,1160,1686,1972,2152,2134,1553,2014,"Kartofler/efterbetaling og tilskud",0,0,0,0,7336,22074]
[null,null,null,null,"",null,null,null,null,null,null,"Raps",51648,68016,32570,42745,62914,98319,0,148668]
[null,null,null,null,"",null,null,null,null,null,null,"Ærter m.v.",42080,30769,19772,11147,10704,9631,0,388880]
["Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,null,null,null,null,"Andre industriafgrøder",7617,19463,4812,6531,13879,9221,1,115067]
[null,null,null,null,"",null,null,null,null,null,null,"Gartneriafgrøder",79308,58065,40061,96710,236716,148299,0,12627]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Grovfoder excl IO",91468,31129,10609,18477,16718,23478,0,6949]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Energiafgrøder m.v.",null,null,null,null,null,null,29,493237]
[null,null,null,null,"",null,null,null,null,null,null,"Udtagne arealer",60623,60513,10707,9518,15184,5166]
["Antal årshøns",0,52,55,27,50,15,32,24,23,13,"Økologisk jordbrug, tilskud",0,0,17073,7851,6094,3884]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0,"Miljøtilskud",0,0,4857,12654,2472,15222]
["Antal producerede slagtekyllinger",0,8,40,26,1492,1597,35,32,6,97,"Øvrige tilskud",0,0,685,78,1017,255]
["Kg æg solgt",0,4188,3714,482,9491,258,5525,412,1571,1975,"Bruttoudbytte Planteavl excl IO",null,null,null,null,null,null,null,9807]
["Antal slagtekyllinger solgt",0,9,41,26,1537,1655,31,29,2,94,"IO korn",null,null,null,null,null,null,null,374]
["Kg. slagtekylling solgt",0,0,0,0,2739,665,0,0,0,0,"IO grovfoder",null,null,null,null,null,null,null,2225821]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0,"Bruttoudbytte Planteavl incl. IO",null,null,null,null,null,null,null,59403]
["Pct. skrabehøns",0,1,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0,"Mælkesalg",8178,257573,4483,813,3555,5860,5,2285224]
["Pct. økologiske høns",0,0,0,0,0,0,1,0,0,0,"Økologi- og markedstillæg",0,71,11,41,8,3,4,0]
[null,null,null,null,"",null,null,null,null,null,null,"Kvalitetstillæg",0,30,8,17,56,121,27,5766]
["Antal minktæver (1. juli)",1,5,8,3,3,1,1,1,1,1,"Superafgift",0,-71,-1,36,-36,23,14,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0,"Sæsonregulering",0,-1,-2,0,-164,-129,0,5]
["Antal minkskind produceret pr tæve",6.5,4.9000000000000004,4.9000000000000004,5.2,5.8,8.1,5.7,6.7,5,11.7,"Mælk, tilskud",0,9551,0,0,0,0]
["Antal minkskind solgt",3,31,38,13,15,3,7,5,4,12,"Køer salg",0,42936,7107,9636,5127,3977,0,-2]
["Kr. pr. solgt minkskind",167,197,219,273,242,476,360,650,560,422,"Slagtekalve salg",23677,28163,14036,43109,55398,62475,0,-17]
["Antal mink avlsdyr tæver, primo",1,6,10,3,4,1,2,1,0,1,"Spædkalve salg",0,0,111,45,141,360,0,4747]
["Antal mink avlsdyr tæver, ultimo",0,6,5,3,4,2,2,2,1,1,"Kvier levebrug salg",0,0,3,0,0,1,0,44802]
["Antal minkskind, primo",17,28,38,13,15,3,6,5,4,11,"Kvier køb",0,0,-569,-2722,-3906,-2808,"Alle",62]
["Antal minkskind, ultimo",21,26,43,14,15,6,8,8,3,11,"Tilvækst køer og opdræt",0,0,2041,-11294,-1905,-5006,2009,56]
["Antal mink avlsdyr hanner, primo",0,1,2,null,null,null,null,null,null,null,"Tilvækst kalve",0,0,2462,8480,223,2336,0,-1395]
["Antal mink avlsdyr hanner, ultimo",0,1,1,null,null,null,null,null,null,null,"Tilskud, handyr",0,0,3563,6487,9631,10842]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,null,null,null,null,null,null,null,"Kvæg andet",22457,28074,-1279,7701,-6603,10841,746266,-4102]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,null,null,null,null,null,null,null,"Kvæg, tilskud",0,0,6996,1166,514,534]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,null,null,null,null,null,null,null,"Bruttoudbytte Kvæg",null,null,null,null,null,null,null,868]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Sopolte salg",3417,26,163,83,36,946,251530,55027]
[null,null,null,null,"",null,null,null,null,null,null,"7 kg's grise salg",0,0,1404,3546,0,212,368738,0]
[null,null,null,null,"",null,null,null,null,null,null,"Smågrise salg",16616,11039,22027,23413,24600,14004,90248,1940]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,null,null,null,null,"Salgtesvin salg",428854,241770,342872,284005,310317,314266,23668,7329]
[null,null,null,null,"",null,null,null,null,null,null,"7 kg's grise køb",0,-1479,-4075,-4554,-3159,-1272,12215,35313]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","30 kg's grise køb",-219248,-110534,-156076,-142228,-139581,-125737,116297,242145]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Soplte køb",null,null,null,null,null,null,24805,-7303]
["Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,"Tilvækst salgtesvin",0,0,-2381,-3290,-14670,-11836,5100,-113722]
["Korn excl. IO",1803432,1627471,1221735,1335216,1051775,1301086,1262601,1235575,1487400,1106347,"Tilvækst smågrise",0,0,-3663,668,-2027,-4723,1759602,-3114]
["Korn IO",53293,74562,54604,49671,10674,47728,47139,57236,40397,48808,"Tilvækst øvrige svin",0,0,-4359,-859,-2252,-1314,0,-2753]
["Frøafgrøder",337924,340598,225673,211621,145080,174478,168986,192524,125577,92591,"Svin andet",2307,-3037,-1943,-345,-2251,-4278,0,-804]
["Handelsroer",143192,112193,110295,109576,134261,107426,191870,197922,176599,171435,"Bruttoudbytte Svin",null,null,null,null,null,null,1759602,2217]
["Kartofler",807647,827529,730737,540467,639691,571795,560575,512869,497381,477186]
["Raps",247341,271982,143012,248658,148851,238817,193891,213597,151019,121505,"Æg salg",13961,1027,1890,9289,7701,5708,0,167958]
["Ærter m.v.",53262,25395,18676,28212,16801,18671,16563,13129,8452,13015,"Høns indkøb",null,null,null,null,null,null,1107,0]
["Andre industriafgrøder",46563,59937,2775,55305,67043,70797,61441,50536,7869,7194,"Slagtekyllinger salg",3457,5120,3004,8107,6669,9041,0,13374]
["Gartneriafgrøder",189215,289647,440616,356617,419911,381592,407114,345489,289795,325009,"Fjerkræ andet",0,-242,-40,-607,-697,378,0,-3208]
["Grovfoder excl. IO",66243,50176,45065,61602,61226,52536,65202,40246,46693,35102]
["Grovfoder IO",14625,9174,9754,12883,14758,15143,14265,9738,11765,7656,"Minkskind salg",10276,2644,286,5583,750,846,0,-8066]
["Energiafgrøder m.v.",31513,22430,12078,16578,12434,7468,9945,9630,13910,2205,"Mink i øvrigt salg",null,null,null,null,null,null,2907,0]
["Bruttoudbytte Planteavl incl. IO",3794249,3711093,3015021,3026405,2722505,2987537,2999590,2878490,2856856,2408055,"Pelsdyr andet",0,2,0,6,0,815,49952,2530]
[null,null,null,null,""]
["Mælkesalg",22946,15149,15867,22745,21479,11905,11218,7051,5212,8341,"Får",0,1128,1692,993,256,288,778,150]
["Økologi- og markedstillæg",0,0,0,519,0,0,0,0,0,0,"Husdyr i øvrigt",1430,342,-397,504,829,224,-2197,0]
["Kvalitetstillæg",439,257,380,632,371,250,370,149,123,144,"Maskinstationsindtægter",116942,82528,111470,108933,130958,128156,-5800,393]
["Non-GM tillæg",320,135,84,null,null,null,null,null,null,null,"Andre landbrugsindtægter",91983,65940,78179,107531,106639,128913,813,398]
["Kvalitetsprogramtillæg (Arlagården)",704,429,370,"",-63,-93,-103,-1,-13,-13,"Bruttoudbytte ialt excl. IO",2442720,2119107,1462468,1750995,2371230,2318344,0,180929]
["Sæsonregulering",0,0,0,35,0,0,0,-97,-88,-60,"Bruttoudbytte i alt incl. IO",null,null,null,null,null,null,null,166349]
["Køer salg",5705,5021,6190,5682,9818,6717,19476,4802,5289,5918,"Specificering af Andre landbrugsindtægter"]
["Slagtekalve salg",43083,37579,32795,30890,30042,37209,48982,31730,44383,37240,"Tilskud økologisk jordbrug",null,null,null,null,null,null,null,2937460]
["Spædkalve salg",285,88,528,520,4432,3502,3830,314,375,161,"Tilskud miljøforanstaltninger, MVJ",null,null,null,null,null,null,null,0]
["Kvier levebrug salg",1446,2266,1386,1596,181,339,934,1252,982,572,"Lejeindtægter",null,null,null,null,null,null,358,0]
["Kvier køb",-1269,-2083,-3752,-2546,-1503,-1708,-1836,-1459,-1666,-1683,"Andre landbrugsindtægter, pasningsaftale",null,null,null,null,null,null,414,0]
["Tilvækst køer og opdræt",1599,1845,-2619,-1604,-4795,328,-23570,-5718,-3878,-2889,"Andre landbrugsindtægter, videresalg",null,null,null,null,null,null,null,80473]
["Tilvækst kalve",-1528,-1589,-1168,430,-3395,-101,-9364,-2365,2502,-1712,"Andre landbrugsindtægter, vindmøller",0,0,0,0,62208,80366,35701,1106]
["Kvæg, tilskud",7437,4665,4029,4023,4373,3344,2937,null,null,null,"Andre landbrugsindtægter, skov",0,0,0,0,9160,6906,299931,11323]
["Kvæg andet",937,3912,9264,11456,8628,5764,11611,10567,13760,21886,"Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,1517,1311,-18373,0]
["Bruttoudbytte Kvæg",82104,67674,63353,74378,69566,67457,64483,46224,66982,67905,"Andre landbrugsind, I/S resultat f. renter",0,0,0,0,2047,7323,null,19617]
[null,null,null,null,"",null,null,null,null,null,null,"Andre landbrugsindtægter, udbet. kapitalfond",0,0,3,47,48,31,null,482]
["Sopolte salg",3347,2804,0,0,0,0,2,0,265,2,"Andre landbrugsindtægter, pelsning for andre",0,0,0,0,31,0,-121202,-618]
["7 kg's grise salg",113,0,0,0,0,0,0,51,0,0,"Andre landbrugsindtægter, sygedagpenge",0,0,0,0,3168,3510,-1146,4289]
["Smågrise salg",13291,2815,1652,8049,8783,3229,1077,2252,3929,3239,"Andre landbrugsindtægter, øvrige",null,null,null,null,null,null,-14945,232]
["Salgtesvin salg",181065,196432,153404,154220,164573,126225,153081,155696,167976,140338]
["7 kg's grise køb",-5705,-10508,-1483,-3501,-2431,-2688,-539,-1183,-1308,-1395]
["30 kg's grise køb",-62224,-75431,-62908,-64340,-70637,-45767,-63785,-59078,-60836,-45716,"Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
["Soplte køb",-3543,-1747,-2,-325,-473,-48,-15,-925,-249,-50]
["Tilvækst salgtesvin",-8192,7211,-12686,-6145,3127,-5176,-8847,-9375,-17241,-10501,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",781,0]
["Tilvækst smågrise",-626,481,-1012,-1051,629,-1730,-168,195,-2667,-1905,"År",2003,2004,2005,2006,2007,2008,547,0]
["Tilvækst øvrige svin",-1168,153,-1048,-732,357,-1761,4744,-2602,177,-2618,"Stykomkostninger"]
["Svin andet",13005,3457,3001,-2958,-725,897,-4212,-667,3564,3923,"Udsæd",-91471,-88001,-75983,-85270,-115204,-138762,168543,2010]
["Bruttoudbytte Svin",129363,125666,78917,83217,103203,73182,81338,84364,93611,85315,"Gødning",-100475,-94094,-111487,-106999,-131606,-170269,159917,0]
[null,null,null,null,"",null,null,null,null,null,null,"Planteværn",-118169,-97818,-95046,-97672,-120344,-150177,2392635,-211395]
["Æg salg",3,17220,18909,9672,17325,5308,11177,7973,6752,2464,"Diverse. vedr. planteavl",-46938,-50696,-50559,-69159,-89139,-89237,2392635,-159751]
["Høns indkøb",-297,-3796,-5437,-2071,-3639,-1113,-2209,-1711,-1175,-1148,"Foderkorn excl. IO",-47763,-10173,-10758,-12151,-27602,-19799,0,-140978]
["Slagtekyllinger salg",0,546,1706,1039,26511,23813,1673,1492,321,2070,"Indkøbt kraftfoder",0,-55570,-9132,-20303,-27863,-35839,0,-157102]
["Fjerkræ andet",1034,285,682,-125,-6005,1310,5702,8,-258,9903,"Indkøbt tilskudsfoder",0,-13359,-13171,-10448,-7930,-7872,0,-6218]
[null,null,null,null,"",null,null,null,null,null,null,"Indkøbt smågrise blanding",null,null,null,null,null,null,73656,-22060]
["Minkskind salg",572,6063,8372,3679,3651,1525,2449,3301,2464,5062,"Indkøbt færdigblanding",0,-43628,-63437,-45052,-57469,-68539,354,-14222]
["Mink i øvrigt salg",0,0,27,106,498,34,0,10,0,0,"Indkøbt fjerkræfoder",0,0,-2151,-7973,-5916,-8581,2335,-1105]
["Pelsdyr andet",452,-744,-1737,197,-107,386,421,494,-330,-346,"Indkøbt pelsdyrfoder",0,0,-66,-1084,-344,-292,0,-49974]
[null,null,null,null,"",null,null,null,null,null,null,"Indkøbt mælkeprodukter",0,-1574,-1925,-3591,-3706,-3062,8910,-43562]
["Får",910,853,2204,1491,1006,2295,1559,1042,3338,3501,"Indkøbt hjælpeprodukter",0,-8017,-2145,-3319,-4409,-5586,799,-825]
["Husdyr i øvrigt",2985,2030,1519,787,692,1232,722,666,611,493,"Andet indkøbt kraftfoder",0,-6397,-834,-683,-957,-745,707,-2159]
["Bruttoudbytte andre husdyr",5659,22457,26244,14775,39931,34790,21494,13274,11722,21999,"Andre foderstoffer",-165506,-10538,-8905,-7494,-15133,-4050]
[null,null,null,null,"",null,null,null,null,null,null,"Indkøbt grovfoder",0,-2436,-457,-1487,-1884,-2504,23424,-5176]
["Maskinstationsindtægter",268745,298975,255404,390382,359542,338256,310852,202331,225195,325184,"Andet indkøbt foder",0,-1296,-970,-1844,-2760,-3223,1980,-11013]
["Skovindtægter",12816,16869,16772,20617,15759,15439,0,null,null,null,"Eget grovfoder",-4611,-1862,-186,-578,-311,6,3655,-1496]
["Andre landbrugsindtægter",311064,288793,260948,393573,270262,250320,238404,208987,221627,237105,"Dyrlæge og medicin",-8199,-10880,-3579,-4498,-4868,-4762,0,-1224]
[null,null,null,null,"",null,null,null,null,null,null,"Medicin",0,-1255,-1218,-1409,-1417,-1206]
["Bruttoudbytte i alt incl. IO",4604000,4531527,3716660,4003348,3580769,3766982,3716162,3433669,3475993,3145563,"Produktionsrådgivning",null,null,null,null,null,null,null,-362]
[null,null,null,null,"",null,null,null,null,null,null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",-8199,-5097,-514,-1510,-799,-966,0,-5384]
["Specificering af Andre landbrugsindtægter",null,null,null,0,null,null,null,null,null,null,"Diverse vedrørende andet",null,null,null,null,null,null,0,0]
["Tilskud økologisk jordbrug",23681,15981,14924,12080,6291,8010,3862,3398,3069,4095,"Diverse vedr. husdyr",0,-19044,-6510,-8086,-7509,-7802]
["Tilskud miljøforanstaltninger, MVJ",24513,8793,9568,8349,2565,2110,5031,3383,4631,7644,"Diverse vedr. pelsdyr, pelsningsomk.",0,0,0,0,-66,-21]
["Lejeindtægter",167958,168122,139211,196457,140811,134374,125724,121175,126578,108620,"Div. vedr. pelsdyr, salgsomk.",0,0,0,0,-24,-37]
["Andre landbrugsindtægter, pasningsaftale",6363,8891,10629,16219,7623,8922,15046,13330,8256,14020,"Div. vedr. pelsdyr",0,0,-10,-145,-7,-18]
["Andre landbrugsindtægter, videresalg",24880,27026,21170,23053,16879,14085,11090,10725,12273,13279,"Stykomkostninger i alt excl. IO",-591332,-521735,-459040,-490754,-627266,-723344,0,-9972]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0,"IO korn",-48824,-31132,-28922,-39039,-58907,-65232,null,-8386]
["Andre landbrugsindtægter, skov",11122,12907,14318,14432,13345,11085,12934,8614,12684,8983,"IO grovfoder",null,null,null,null,null,null,null,-852365]
["Andre landbrugsindtægter, sten grus m.v.",1654,1278,564,2593,149,1659,1173,1328,461,839]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,-182,-1887,169,-114,0,"Kapacitetsomkostninger"]
["Andre landbrugsindtægter, udbet. kapitalfond",15,28,-101,27,269,17,133,135,10556,8300,"Brændstof",0,-47001,-64471,-73915,-85577,-114525,2009,0]
["Andre landbrugsindtægter, pelsning for andre",0,0,18,55,0,1,0,0,198,-171,"Energi",-73548,-23236,-22134,-27927,-36736,-43520,0,0]
["Andre landbrugsindtægter, sygedagpenge",3204,4264,3483,3097,4148,1783,2261,2096,2843,2485,"Maskinstation diverse",-87683,-101966,-64145,-84685,-98275,-111565,-160668,-113061]
["Andre landbrugsindtægter, øvrige",42474,34324,38589,102611,93942,83893,63039,44636,40193,102331,"Maskinstation høst af koarn og frø",null,null,null,null,null,null,-243327,-47892]
[null,null,null,null,"",null,null,null,null,null,null,"Maskinstation - optagning",null,null,null,null,null,null,-152604,-105377]
[null,null,null,null,"",null,null,null,null,null,null,"Maskinstation, husdyrgødning",0,0,-3328,-4818,-6999,-8444,-108355,-8702]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,"Maskinstation, høst af grovfoder",0,0,-194,-3281,-1730,-2129,-20378,-3487]
[null,null,null,null,"",null,null,null,null,null,null,"Vedligehold bygninger, gårdsplads mv.",-42100,-24017,-22368,-26617,-27084,-30054,-26168,-7441]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Vedligehold grundforbedring",0,-10512,-10433,-12971,-19716,-23846,-13022,-1483]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Vedligehold markredskaber",-122784,-39872,-32241,-53689,-69307,-75789,-55,-27463]
["Udsæd",-274913,-270508,-219938,-208424,-237758,-217913,-233394,-212759,-198231,-207930,"Vedligehold staldinventar",0,-3648,-9538,-5297,-7801,-7700,-68811,-16283]
["Gødning",-345600,-327851,-279819,-276856,-318155,-301034,-268298,-275046,-245543,-202390,"Vedligehold andet inventar",0,-72428,-62280,-60542,-69091,-76740,-36409,-86784]
["Planteværn",-321965,-303094,-248162,-263134,-262003,-244813,-221333,-197681,-186417,-162583,"Investeringer over driften",null,null,null,null,null,null,-1534,-7833]
["Diverse. vedr. planteavl",-151450,-177085,-233384,-249775,-234112,-199492,-201324,-155902,-156908,-140635,"Lønomkostninger",-140794,-146781,-104443,-130286,-191534,-182728,-1898,-69904]
["Produktionsrådg. planteavl",-73603,-67424,-6524,-8582,-7615,-11138,0,null,null,null,"Ejendomsskat",-53545,-48712,-45830,-48902,-49414,-52838,-6162,-15191]
["Stykomkostninger Mark",-1167531,-1145963,-987828,-1006771,-1052028,-963252,-924350,-841388,-787098,-713538,"Forsikringer",-40938,-41977,-37355,-43911,-47466,-50508,-6926,-264229]
["Foderkorn excl. IO",-10940,-4916,-7575,-1728,13023,775,-1677,1514,-604,-7097,"Diverse omkostninger",-72983,-71938,-72027,-52292,-59605,-64540,-4003,-52258]
["Foderkorn IO",-53293,-74562,-54604,-49671,-10674,-47728,-47139,null,null,null,"Rådgivningsomkostninger",0,0,0,-31869,-35545,-36396,null,-57092]
["Indkøbt kraftfoder",-28746,-23679,-20150,-25437,-23613,-19160,-21711,-19691,-22625,-18821,"Kontante kapacitetsomkostninger ialt",-634374,-632088,-550788,-661002,-805881,-881322,-2109,-92602]
["Indkøbt tilskudsfoder",-9211,-7910,-10748,-6419,-10006,-9725,-8720,-8062,-10446,-7188]
["Indkøbt smågrise blanding",-1916,2,-101,-469,3,-41,-286,-205,-10,-139,"Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-71728,-68959,-62059,-72900,-79240,-91483,-11845,-1020048]
["Indkøbt færdigblanding",-20594,-28536,-24260,-18535,-25093,-28231,-27026,-25267,-34309,-28217,"Afskrivninger grundforbedring",0,-4002,-6705,-4854,-5947,-7394,-3288,0]
["Indkøbt fjerkræfoder",-329,-8102,-8568,-3339,-20848,-19488,-8960,-2991,-1979,-7464,"Afskrivninger markredskaber",-196804,-67704,-59403,-74948,-90084,-107805,-879457,-98290]
["Indkøbt pelsdyrfoder",-585,-3086,-4821,-2048,-2278,-927,-1167,-1131,-417,-1099,"Afskrivninger staldinventar",0,-20318,-13486,-15289,-16286,-21359,0,-6321]
["Indkøbt mælkeprodukter",-2261,-1723,-1457,-1393,-1133,-1401,-2028,-1088,-2135,-1838,"Afskrivninger specialinventar",0,-91243,-98212,-107997,-116580,-110748,0,-204107]
["Indkøbt hjælpeprodukter",-5636,-4288,-3200,-4710,-5119,-2619,-3169,-3050,-2817,-3617,"Afskrivninger bl. driftsmidler mv.",-10803,-10057,-10072,-9655,-11925,-11817,-879457,-25031]
["Andet indkøbt kraftfoder",-208,-1285,-1117,-1559,-1955,-1746,-3607,-6347,-3814,-5872,"Afskrivninger i alt",-279336,-262284,-249937,-285643,-320062,-350606,0,-5746]
["Indkøbt grovfoder",-2627,-5932,-7887,-6387,-6003,-4361,-4024,-3749,-11793,-5037]
["Andet indkøbt foder",-4485,-529,-698,0,-2095,-775,-1951,-1836,-1051,-1926,"Nedskrivninger, driftsbygninger",null,null,null,null,null,null,-11686,-350007]
["Eget grovfoder",-10930,-8284,-9090,-15233,-13365,-14172,-23446,272,177,-178,"Nedskrivninger, grundforbedringer",null,null,null,null,null,null,-3192,0]
["Andet eget foder",-470,-504,-391,-418,-182,0,0,null,null,null,"Nedskrivninger, markredskaber",null,null,null,null,null,null,-12113,-2127]
["Dyrlæge og medicin",-4853,-3722,-3382,-3344,-3546,-3277,-2971,-3021,-3254,-3615,"Nedskrivninger, staldinventar",null,null,null,null,null,null,-1628,51]
["Produktionsrådgivning",-20127,-649,-588,-647,-616,-598,-595,-590,-589,-639,"Nedskrivninger, andet inventar",null,null,null,null,null,null,-31255,-702]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-8350,-7682,-9379,-8446,-11432,-8468,-7706,-6202,-7596,-10133,"Nedskrivninger, blandede driftsmidler",null,null,null,null,null,null,-19119,-102]
["Skovomkostninger",-10194,-9465,-6392,-14865,-25463,-7626,0,null,null,null,"Nedskrivninger i alt",null,null,null,null,null,null,-84659,-392]
["Diverse vedrørende andet",-140,-269,-385,-3491,-3041,-448,-6128,3097,-8106,-6690]
["Stykomkostninger i alt incl. IO",-1344013,-1341087,-1162620,-1175992,-1205464,-1133266,-1096659,-986710,-950628,-879572,"Tab/gevinst, driftsbygninger",null,null,null,null,null,null,-53577,-1813]
[null,null,null,null,"",null,null,null,null,null,null,"Tab/gevinst, grundforbedringer",null,null,null,null,null,null,-92551,0]
["Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,"Tab/gevinst, markredskaber",null,null,null,null,null,null,-41460,31878]
["Brændstof",-154143,-161836,-150690,-149821,-136742,-148777,-175633,-156507,-164737,-166925,"Tab/gevinst, staldinventar",null,null,null,null,null,null,-957521,1490]
["Energi",-44179,-56280,-69216,-54117,-59540,-52614,-59160,-51265,-48332,-52889,"Tab/gevinst, andet inventar",null,null,null,null,null,null,0,15179]
["Maskinstation diverse",-224098,-223656,-180834,-186484,-183151,-163722,-154655,-138011,-146718,-133415,"Tab/gevinst, blandede driftsmidler mv.",null,null,null,null,null,null,-99079,911]
["Maskinstation høst af korn og frø",-22987,-22580,-18065,-19955,-16586,-17244,-16330,null,null,null,"Tab/gevinst i alt",null,null,null,null,null,null,-6800,2844]
["Maskinstation - optagning",-10256,-9647,-8843,-8993,-8339,-5717,-6012,-5054,-4888,-4938,"Kapacitetsomkostninger i alt",-913710,-894371,-800726,-946645,-1125943,-1231928,-201830,-661]
["Maskinstation, husdyrgødning",-37534,-27767,-26148,-23830,-24130,-21740,-19010,-16616,-15683,-11985,"Finansomkostninger"]
["Maskinstation, høst af grovfoder",-7544,-5261,-3050,-7730,-6445,-5206,-5498,-3825,-4677,-2828,"Finansieringstilskud",8553,7093,5192,6064,3788,3477,-4630,-1318896]
["Vedligehold bygninger, gårdsplads mv.",-57298,-51310,-42598,-52471,-44789,-43026,-43173,-42267,-37030,-32899,"Forpagtningsindtægter",14664,17256,17070,16650,26715,29024,-9784,0]
["Vedligehold grundforbedring",-37241,-28134,-33145,-24109,-31275,-27856,-26737,-27140,-25894,-23167,"Forpagtningsudgifter",-267873,-217466,-182019,-222265,-245638,-261051,-349502,2247]
["Vedligehold stamplanter",0,0,0,0,0,0,0,null,null,null,"Renteindtægter",27487,28380,22609,22385,49139,67139,0,21914]
["Vedligehold skov",-571,-583,-594,-1055,-840,-1189,0,null,null,null,"Aktieindkomst",0,6147,5646,29285,20617,29758,-10366,-276074]
["Vedligehold markredskaber",-222564,-194676,-169296,-170082,-163174,-151155,-143255,-128893,-109560,-108427,"Renteudgifter, realkredit dkr, fast",null,null,null,null,null,null,-422,37227]
["Vedligehold staldinventar",-14595,-14557,-10477,-12301,-9960,-10336,-11599,-11019,-8513,-9442,"Renteudgifter, realkredit dkr, variabel",null,null,null,null,null,null,-932,4339]
["Vedligehold andet inventar",-55347,-59540,-63240,-65249,-74972,-75858,-76884,-70993,-76105,-80369,"Renteudgifter, realkredit fr. valuta, fast",null,null,null,null,null,null,-1237,-76122]
["Investeringer over driften",-20588,-19571,-16910,-18022,-14878,-16029,-16733,-17660,-15146,-14002,"Renteudgifter, realkredit fr.valuta, variabel",null,null,null,null,null,null,0,-75661]
["Lønomkostninger",-380666,-359373,-381470,-371096,-365864,-375021,-364315,-276785,-226144,-259999,"Renteudgifter, anden realkreditgæld",-351101,-315286,-308579,-314819,-435176,-537849,-183,-3448]
["Ejendomsskat",-57883,-55072,-51481,-50210,-50145,-45320,-43116,-42238,-37724,-35689,"Renteudgifter, pengeinstitut",-50953,-25993,-26040,-34526,-48122,-79209,-33138,-121097]
["Forsikringer",-87234,-84469,-79280,-82652,-81096,-77487,-75821,-66795,-64390,-62934,"Renteudgifter, kassekredit",0,-42978,-33016,-38603,-46646,-75921,0,-220]
["Diverse omkostninger",-104102,-114249,-106383,-101861,-103263,-102715,-148210,-101292,-100247,-100586,"Renteudgifter, udlandslån",-18544,-10214,-28642,-18000,-31091,-47243,6698,-32541]
["Økonomirådgivning",-18211,-15065,-15090,-14574,-14630,-12886,-10806,-49433,-48512,-43102,"Renteudgifter, prioritetsomkostninger",-17350,-14487,-23296,-21270,-13932,-15408,2016,-51993]
["Regnskab",-47173,-43793,-42696,-45397,-42961,-41208,0,null,null,null,"Renteudgifter, øvrig gæld",0,-14679,-17172,-12744,-11618,-23921,10975,-36205]
["Kontante kapacitetsomkostninger ialt",-1604216,-1547420,-1469507,-1460008,-1432779,-1395106,-1396947,-1219244,-1149349,-1157232,"Leasing",-11708,-11582,-6730,-18133,-21054,-22526]
[null,null,null,null,"",null,null,null,null,null,null,"Realiseret gevinst gæld",null,null,null,null,null,null,1923,-21800]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-149137,-155855,-149386,-160959,-159288,-147107,-140956,-122940,-117648,-110540,"Realiseret tab gæld",null,null,null,null,null,null,1953,-24212]
["Afskrivninger beboelse, landbrug",-28626,-26989,-24723,-24838,-23967,0,0,null,null,null,"Realiseret gevinst værdipapirer",10336,-2296,169,11764,-4285,-278383,-812,5423]
["Afskrivninger grundforbedring",-8644,-10688,-8700,-9770,-10007,-8552,-8907,-7745,-7548,-6828,"Realiseret tab værdipapirer",null,null,null,null,null,null,23324,-35574]
["Afskrivninger stamplanter",-703,-700,-723,-448,-305,0,0,null,null,null,"Finansiering i alt",-656489,-596106,-574808,-594212,-757303,-1212112,-1316838,371847]
["Afskrivninger markredskaber",-363243,-342772,-316388,-345153,-340354,-344838,-322692,-271640,-242986,-246510,"Heraf renteudg_henført_privat",null,null,null,null,null,null,0,-445629]
["Afskrivninger staldinventar",-24529,-30978,-27606,-40619,-38472,-33756,-33570,-29432,-28523,-31060,"Heraf rentendtægt henført privat",null,null,null,null,null,null,null,-757580]
["Afskrivninger specialinventar",-9130,-14104,-10807,-14194,-10979,-10201,-9708,-6838,-7392,-5989]
["Afskrivninger bl. driftsmidler mv.",-12816,-12729,-12903,-12418,-12789,-13113,-12112,-12250,-11608,-11444]
["Afskrivninger i alt",-596828,-594816,-551236,-608399,-596160,-557567,-527945,-450845,-415704,-412371,"Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-2729,49,-4334,-4193,-16442,-1358,-3363,-10340,-1912,-2433,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",3194,0]
["Nedskrivninger, beboelse",-5,-686,-4084,-3255,-3198,-3842,-9874,null,null,null,"År",2003,2004,2005,2006,2007,2008,-108999,0]
["Nedskrivninger, grundforbedringer",-441,0,-110,0,713,-54,-784,-1374,-434,0,"STATUS PRIMO"]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-5727,-2197,-4824,-6066,-4596,-5584,-1315,-10033,-3655,-1380,"Beboelse, egen",null,null,null,null,null,null,-11426,2010]
["Nedskrivninger, staldinventar",-1415,-778,-1129,-5928,-2304,-476,-670,-63,-26,-711,"Jord",null,null,null,null,null,null,-220014,0]
["Nedskrivninger, andet inventar",-305,-410,-36,-3326,-130,-552,-109,-2820,-13,-44,"Driftsbygninger",null,null,null,null,null,null,0,1226637]
["Nedskrivninger, blandede driftsmidler",-33,-82,0,-12,0,-140,-14,-170,-67,-54,"Fast ejendom, landbrug",9344870,9629282,12443855,12723930,18068408,18703539]
["Nedskrivninger i alt",-10655,-4105,-14517,-22780,-25958,-8164,-6254,-24799,-6107,-4621,"Værdi ikke vurderet jord",0,0,0,272593,242548,173005]
[null,null,null,null,"",null,null,null,null,null,null,"Ej vurderet",0,0,0,128581,159824,325056]
["Tab/gevinst, driftsbygninger",-16755,-4573,5584,-5730,-6471,-6591,-6265,-2390,-728,-2419,"Regulering til handelsværdi",0,0,0,865157,1625498,4584877]
["Tab/gevinst, beboelse",-9537,-3936,-6072,-8346,-10544,-6643,-128,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,-46209,19931043]
["Tab/gevinst, grundforbedringer",-744,527,1955,-11246,-1637,156,18,784,95,-43,"Betalingsrettigheder",0,0,0,388445,401696,252433,-62881,2476937]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0,null,null,null,"Mælkekvote",10031,339889,7543,33798,26065,30661,0,1427073]
["Tab/gevinst, markredskaber",51459,40294,32182,35430,52088,56948,50907,61353,44661,34859,"Leveringsrettigheder",0,0,23307,82444,265380,259957,-41353,96262]
["Tab/gevinst, staldinventar",2915,2450,1759,3585,3358,2430,3006,1337,1385,-462,"Andre immaterielle aktiver",null,null,null,null,null,null,0,12404]
["Tab/gevinst, andet inventar",2358,1671,2565,-2981,1118,-516,768,2107,-355,1806,"Inventar markbrug",1240726,409162,366385,467508,618098,788754,25689,0]
["Tab/gevinst, blandede driftsmidler mv.",1278,-376,-1227,14,-1125,-639,-1338,-1705,-1434,-912,"Inventar husdyrbrug",0,84038,80069,103798,146571,181030,-16066,34991]
["Tab/gevinst i alt",30974,36057,36746,10727,36788,51787,47096,61486,43624,32829,"Inventar andet",0,603605,625131,672292,697013,700984,927406,1633940]
[null,null,null,null,"",null,null,null,null,null,null,"Kvæg",42211,165253,35548,75134,59860,79469,-913148,229916]
["Kapacitetsomkostninger i alt",-2180725,-2110282,-1998514,-2080460,-2018109,-1909050,-1884051,-1633402,-1527526,-1542033,"Svin",94018,47114,79022,63248,71571,76170,-938734,66369]
[null,null,null,null,"",null,null,null,null,null,null,"Fjerkræ",2221,689,512,1370,1831,1859,-98927,45099]
["Finansomkostninger",null,null,null,null,null,null,null,null,null,null,"Pelsdyr",14019,1977,249,1777,293,1876,-678074,54980]
["Finansieringstilskud",6314,6378,5987,12093,8258,7905,8125,5635,4670,4104,"Skind, primo",0,0,0,5067,751,3206]
["Forpagtningsindtægter",58167,56072,46123,42325,41474,30256,45236,27465,25636,25458,"Får",null,null,null,null,null,null,0,6815]
["Forpagtningsudgifter",-604718,-540956,-450508,-441645,-390525,-423216,-410802,-366882,-325707,-297810,"Andre husdyr",2186,4122,8547,3958,2897,4151,0,1921]
["Renteindtægter",21772,19521,24546,27909,23326,24629,35159,34733,35288,35183,"Beholdninger egen avl",562374,605474,572654,624365,747443,971730,0,667]
["Aktieindkomst",12598,14275,20621,18891,16149,30959,9277,8086,8072,7047,"Beholdninger indkøbt foder",null,null,null,null,null,null,0,1873]
["Renteudgifter, realkredit dkr, fast",-33893,-41330,-37883,-41295,-44455,-43904,-37824,-41670,-55783,-57885,"Jordbeholdninger",null,null,null,null,null,null,"Alle",707990]
["Bidrag, realkredit dkr, fast",-23417,-17978,-16884,-14531,-16246,-11398,-7938,null,null,null,"Andre beholdninger",null,null,null,null,null,null,2009,10556]
["Renteudgifter, realkredit dkr, variabel",2266,-1426,-15441,-46807,-45011,-49785,-51886,-69150,-90029,-83414,"Igangværende arbejde",null,null,null,null,null,null,0,56047]
["Bidrag, realkredit dkr, variabel",-120938,-117461,-107655,-84541,-74609,-56866,-44574,null,null,null,"Landbrugsaktiver ialt",11312657,11890605,14242824,16513465,23135746,27138756,1202680,141261]
["Renteudgifter, realkredit fr. valuta, fast",3,-15,7,-278,-240,-174,-197,-654,-2123,-2534]
["Bidrag, realkredit fr. valuta, fast",-125,-55,-410,-23,-35,-102,-235,null,null,null,"Biler mv",0,145808,140872,142132,161978,169368,2402317,28162968]
["Renteudgifter, realkredit fr.valuta, variabel",-153,-2883,-5709,-15153,-23181,-33276,-58364,-104440,-149315,-173411,"Beboelse",721122,782141,1014052,945719,996877,1012481]
["Bidrag, realkredit fr. valuta, variabel",-13398,-17323,-20907,-33581,-42320,-41946,-48608,null,null,null,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,2750862,0]
["Renteudgifter, anden realkreditgæld",-2037,-2194,-577,-2486,-336,-91,-49,-31,-383,-205,"Immaterielle anlægsaktiver",null,null,null,null,null,null,148592,175392]
["Renteudgifter, pengeinstitut",-63549,-58611,-52304,-57315,-57777,-58322,-62956,-55869,-54935,-47623,"Påbegyndte investeringer",null,null,null,null,null,null,9475,650921]
["Renteudgifter, kassekredit",-67722,-75325,-75569,-76533,-77880,-70808,-72624,-69853,-71733,-58549,"Øvrige materielle anlægsaktiver",865556,477933,674706,802413,1100484,1365684,164595,97]
["Renteudgifter, udlandslån",-12148,-15166,-17706,-27058,-26313,-26034,-35313,-35242,-47223,-46604,"Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",null,null,null,null,null,null,null,0]
["Renteudgifter, prioritetsomkostninger",-33827,-35803,-26648,-30967,-24785,-31462,-26839,-20250,-22495,-17915,"Tilgodehavende generelt",594377,529245,438867,684823,732061,906354,1761179,23065]
["Renteudgifter, ansvarlige lån",0,0,0,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter",0,6261,905,22393,26566,25694,225871,0]
["Renteudgifter, finansiel leasing",-10935,-9274,-9588,null,null,null,null,null,null,null,"Andel i I/S",null,null,null,null,null,null,82894,1100887]
["Renteudgifter, øvrig gæld",-21913,-18344,-21825,-32358,-34588,-32685,-37360,-50029,-28819,-28546,"Finansielle kontrakter",null,null,null,null,null,null,76384,62220]
["Realiseret gevinst gæld",15578,8430,3069,10446,10272,4985,15106,9641,5573,11253,"Værdipapirer",0,708632,483218,1393868,1091176,1295903,82509,49751]
["Realiseret tab gæld",-23207,-29823,-14208,-18208,-12754,-41395,-20702,-12077,-18899,-23038,"heraf aktier mv",null,null,null,null,null,null,5988,23433]
["Realiseret gevinst værdipapirer",37921,39058,29756,44698,37177,61383,51868,53032,59879,74342,"heraf obligationer mv",null,null,null,null,null,null,6349,1350466]
["Realiseret tab værdipapirer",-48186,-44805,-54530,-75430,-81920,-93216,-97712,-113041,-123220,-152686,"heraf pantebreve",null,null,null,null,null,null,615,679166]
["Finansiering i alt",-925549,-885038,-798243,-841846,-816321,-854563,-849212,-800597,-851547,-832834,"heraf andelskapital",null,null,null,null,null,null,2705,325759]
["Heraf renteudgift henført privat",-35676,-34617,-34672,-42815,-42510,-53140,-52511,-48859,-55711,-57777,"heraf leveringsrettigheder",null,null,null,null,null,null,790413,126154]
["Heraf rentendtægt henført privat",17681,18116,25105,23461,19881,35290,15119,14464,14631,13742,"Indlån mv.",968575,290888,359743,446282,519454,524807,10021,84958]
[null,null,null,null,"",null,null,null,null,null,null,"Finansaktiver ialt",null,null,null,null,null,null,61655,0]
[null,null,null,null,"",null,null,null,null,null,null,"Aktiver ialt primo",14462288,14831514,17355187,21034341,27879786,32582058,175752,606849]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,"",null,null,null,null,null,null,"GÆLD PRIMO"]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Fast forrentet Dkr",null,null,null,null,null,null,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Variabelt forrentet Dkr",null,null,null,null,null,null,189911,0]
["STATUS PRIMO",null,null,null,null,null,null,null,null,null,null,"Fast forrentet fremmed valuta",null,null,null,null,null,null,661669,-1614652]
["Jord",26570727,26323230,24507077,24747326,24334457,22674002,21511498,20730586,20188609,20480695,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,3769,-2949315]
["Driftsbygninger",2803594,3069920,2933860,3285464,3201968,3008198,2949845,2732245,2690165,2624914,"Diverse gamle realkreditlån",null,null,null,null,null,null,0,-97052]
["Fast ejendom, i øvrigt",1739971,1909654,1744853,1932097,1869394,1996816,1879441,1927006,1858624,1580009,"Realkreditinstitut gæld ialt primo",-5808479,-6357232,-6671302,-7518997,-8815892,-9379655,43898,-6412407]
["Stamplanter",4656,4388,4900,3226,3830,0,0,null,null,null,"Variabelt forrentet Dkr",-261839,-427642,-434560,-437285,-564980,-1024222,0,9851]
["Betalingsrettigheder",34262,38685,38265,42006,68752,0,0,86594,77788,94336,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,2139484,-11063575]
["Mælkekvote",0,0,0,0,0,421,9450,8934,15110,36478,"Variabelt forrentet fremmed valuta",-473424,-281335,-667674,-511880,-628703,-805933,36133,-537937]
["Andre immaterielle aktiver",15361,12052,11297,7552,37179,34087,39564,38444,50538,56178,"Pante- og gældsbreve",-48032,-52498,-65393,-123580,-103116,-90762,32507,-140436]
["Inventar markbrug",2876223,2729787,2581441,2706806,2625523,2619437,2476070,2032777,1837483,1849981,"Anden langfristet gæld",null,null,null,null,null,null,-153959,-763430]
["Inventar husdyrbrug",158651,195277,175756,267064,276291,240796,258609,200126,206433,264145,"Leasingforpligtelser",null,null,null,null,null,null,1232184,-173277]
["Inventar andet",86550,112225,103521,150035,151279,113124,110692,103135,72227,77443,"Mellemregning interessenter",-8879,-10374,-4321,-10803,-13203,-15405,592536,-11536]
["Kvæg",66149,60552,65103,66363,63198,55917,85356,56448,56120,53220,"Moms",-67715,-21511,-18203,-26645,-20542,-3501,306924,-107283]
["Svin",43419,32403,36546,48293,31259,27564,32421,68127,58924,48670,"Anden gæld",-594327,-611114,-735840,-793959,-1009079,-1250464,116705,-60946]
["Fjerkræ",283,3498,2954,1629,3692,4394,1405,868,789,1797,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,216020,-122742]
["Pelsdyr",3243,8239,12861,4430,5192,1030,2088,1645,1059,2736,"Kassekredit",-486561,-540957,-390398,-500592,-581554,-881347,0,-880309]
["Får",1321,1461,3222,2268,1315,2698,2067,1803,5442,4269,"Gæld uden for landbruget",-146,0,-107,-781,-27966,-62778,-264716,-176491]
["Andre husdyr",3725,4553,5106,3478,3358,4442,3804,3437,2669,2714,"Gæld i alt",-7749403,-8302665,-8987798,-9924522,-11765033,-13514065,4253817,-763883]
["Beholdninger egen avl",1225628,1054063,1037939,943659,1099190,1028905,1085603,1047813,834735,857052,"Hensættelser",null,null,null,null,null,null,37424946,-5248]
["Beholdninger indkøbt foder",3708,3976,5960,8585,12510,10018,8901,7580,10425,10072]
["Jordbeholdninger",156962,142395,190968,177955,120447,179611,147324,87692,82536,67627,"STATUS ULTIMO"]
["Andre beholdninger",322203,316490,283108,253847,259502,257386,267107,246184,232747,179409,"Beboelse, eget",null,null,null,null,null,null,-1982251,0]
["Igangværende arbejde",4280,374,498,207,67,56,184,838,0,0,"Jord",null,null,null,null,null,null,-3349539,0]
["Tilgodehavende",1746189,1620237,1645164,1696727,1491915,1679606,1483230,1383222,1341346,1379071,"Driftsbygninger",null,null,null,null,null,null,-123585,1135624]
["Mellemregning I/S-interessenter",121497,119044,126667,113924,125572,151689,145353,103934,97207,87916,"Fast ejendom, landbrug",9913075,11870028,13961587,17650028,18794129,28025233]
["Andel I/S",99909,94530,100907,112961,76461,78496,13337,71327,68876,37259,"Værdi ikke vurderet jord",0,0,0,197475,222749,206433]
["Finansielle kontrakter og værdipapirer",2255055,1906748,1827255,1737920,17602,13292,8604,10612,20110,26049,"Ej vurderet",0,0,0,36477,284615,248650]
["Andelskapital",220015,234864,186941,181257,167084,120659,115900,106204,101746,80009,"Regulering til handelsværdi",0,0,0,2145930,4757710,86093]
["Leveringsrettigheder",288905,283067,226758,0,0,0,0,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,-5531707,19469261]
["Kassekredit (positiv)",216447,178760,171389,190154,226295,210443,204601,null,null,null,"Betalingsrettigheder",null,null,null,null,null,null,18085,2454340]
["Landbrugsaktiver ialt",38835310,38569257,36220621,36965468,36273330,34587968,32933310,30562692,29403249,29401486,"Mælkekvote",12990,333858,6053,701,5845,6075,-10968996,1620788]
[null,null,null,null,"",null,null,null,null,null,null,"Leveringsrettigheder",0,0,40434,151719,221544,188376,-834224,84897]
["Fast ejendom udenfor landbrug",987120,942351,877663,962898,927929,974436,925394,748639,823601,734441,"Andre immaterielle aktiver",0,0,356183,402692,242523,139833,-217503,14324]
["Beboelse",1116305,1156161,1163960,1161061,1194788,1196298,1184965,1180408,1120828,1109741,"Inventar markbrug",1284144,441399,418260,543641,729130,871543,-697762,0]
["Private aktiver",477400,489512,493606,477235,498294,232665,219132,188091,183562,186313,"Inventar husdyrbrug",0,87949,91325,120044,154847,187894,-110775,52827]
["Immaterielle anlægsaktiver",508,408,502,672,1175,1446,845,1093,152,545,"Inventar andet",0,622534,625025,684632,749091,728993,24558,1669216]
["Øvrige materielle anlægsaktiver",128764,131188,142005,166639,252542,210042,174728,337632,108652,139379,"Kvæg",43652,161356,37523,72274,58151,76799,-47229,212861]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",57075,46734,56157,15865,10705,34731,44768,31382,34662,19868,"Svin",96090,51163,67847,59902,51814,58297,-35764,63016]
["Aktier mv",1278396,993057,1008977,983012,1059236,1156943,863557,814846,692760,820456,"Fjerkræ",1305,499,917,1296,1604,1085,-87523,41865]
["Obligationer mv",279701,253994,257055,251069,274289,252075,262038,237075,260743,317252,"Pelsdyr",13424,2613,292,1084,221,1672,-1161914,53640]
["Pantebreve",165167,126234,129966,162873,115730,142423,139917,100912,112784,68939,"Skind, ultimo",0,0,0,2382,705,2376]
["Indlån mv.",465500,346344,407171,347649,318580,409624,344726,588680,456715,455003,"Får",null,null,null,null,null,null,0,7500]
[null,null,null,null,"",null,null,null,null,null,null,"Andre husdyr",2550,4253,7748,5159,4275,4361,-1001050,2187]
["Aktiver ialt primo",43792683,43055240,40757682,41635998,41054895,39184544,37036933,35429709,33883307,33857082,"Beholdninger egen avl",712685,609101,580693,708270,957265,973699,5562,654]
[null,null,null,null,"",null,null,null,null,null,null,"Beholdninger indkøbt foder",null,null,null,null,null,null,-15132621,1885]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0,"Jordbeholdninger",null,null,null,null,null,null,-3113803,855975]
["Ansvarlig lånekapital",-7102,0,0,null,null,null,null,null,null,null,"Andre beholdninger",null,null,null,null,null,null,0,11482]
["Fast forrentet Dkr",-2880061,-2153659,-2087318,-1996491,-2024596,-1542909,-1187680,-1096936,-1290300,-1232332,"Igangværende arbejde",null,null,null,null,null,null,0,60260]
["Variabelt forrentet Dkr",-13857217,-13781060,-11972319,-10670740,-9064746,-7467236,-5727878,-4527963,-3786414,-3152222,"Landbrugsaktiver ialt",12079915,14184753,16193888,22783707,27236217,31807410,1218311,187607]
["Fast forrentet fremmed valuta",-23200,-14715,-25852,-35123,-53913,-63081,-86262,-92555,-88271,-115443]
["Variabelt forrentet fremmed valuta",-1755503,-2343830,-2805664,-4638940,-5811180,-6120850,-7659218,-8116040,-8257596,-8207565,"Biler mv",0,150852,156830,156352,181060,185331,2426656,28000212]
["Diverse realkreditlån",47674,34962,126589,100669,51971,38284,36866,11471,19485,13064,"Beboelse",721122,782141,1014052,945719,996877,1012481]
["Realkreditinstitut gæld ialt primo",-18468306,-18258302,-16764565,-17240625,-16902464,-15155792,-14624171,-13822022,-13403097,-12694498,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,2902588,0]
["Variabelt forrentet Dkr",-1626747,-1419471,-1123107,-1163561,-1183542,-1191707,-1129166,-1062992,-826728,-713954,"Immaterielle anlægsaktiver udenfor landbrug",null,null,null,null,null,null,126372,177495]
["Fast forrentet Fremmed valuta",-29313,-18048,-24358,-48724,-59631,-51385,-80137,-111790,-160882,-152805,"Påbegyndte investeringer",null,null,null,null,null,null,4131,673571]
["Variabelt forrentet fremmed valuta",-233833,-318753,-342633,-545802,-562943,-493944,-566002,-616546,-781297,-882096,"Øvrige materielle anlægsaktiver",900610,518538,775147,957043,1242901,1634218,143014,78]
["Pante- og gældsbreve",-351897,-255002,-284103,-252476,-238889,-240295,-221778,-165277,-152995,-186704,"Øvrige aktiver, udenfor landbrug",null,null,null,null,null,null,1047,0]
["Anden langfristet gæld",-369190,-382327,-367251,-436838,-415332,4922,0,-25609,-19333,-12308]
["Leasingforpligtelser",-527938,-417351,-369462,-385108,-354822,-320165,-294009,-203089,-190694,-186814,"Tilgodehavende generelt",695842,588920,568725,769700,972588,912379,214338,53137]
["Mellemregning interessenter",-215664,-94233,-104172,-166143,-119481,-127975,-129447,-94436,-80653,-64485,"Positiv hensættelse",null,null,null,null,null,null,81397,0]
["Moms",-143502,-103157,-104070,-113260,-109347,-112909,-103814,-100158,-99757,-133941,"Mellemregning I/S-interessenter",0,7461,5310,28423,36165,45116,71397,1120646]
["Leverandørgæld",-1431553,-1323330,-1465814,"",-1044504,-1552272,-1525750,-1259044,-1137471,-954745,"Andel i I/S",null,null,null,null,null,null,60810,0]
["Anden gæld, finansielle kontrakter",-246204,-206664,-224199,-305997,-338026,-336134,-236253,-361354,-365460,-254044,"Finansielle kontrakter",null,null,null,null,null,null,7273,68079]
["Kassekredit",-1258338,-1398497,-1319343,-1283085,-1136488,-1079525,-1025841,-854827,-985117,-794432,"Aktier mv",null,null,null,null,null,null,3768,57381]
["Gæld uden for landbruget",-65002,-100833,-51764,-28215,-39435,-58073,-56475,-53672,-2715,-4144,"Værdipapirer",0,892489,697483,1853945,1212220,724495]
["Gæld i alt",-24967153,-24295969,-22544840,-23413336,-22504906,-20748761,-20017262,-18730816,-18206199,-17034969,"Obligationer mv",null,null,null,null,null,null,3768,24871]
["Hensættelser (negative)",-5413448,-5495045,-5343213,-5415935,-5579013,-4379812,-4102239,-3869491,-3724658,-3694610,"Pantebreve",null,null,null,null,null,null,695,755833]
[null,null,null,null,"",null,null,null,null,null,null,"Andelskapital",null,null,null,null,null,null,2777,329352]
["STATUS ULTIMO",null,null,null,null,null,null,null,null,null,null,"Leveringsrettigheder",null,null,null,null,null,null,736134,121917]
["Jord",27187810,27059022,25059322,25524163,25375341,23397283,22929187,21320629,20720523,19945569,"Indlån mv.",1045838,334799,638886,474106,705482,791801,6505,77368]
["Driftsbygninger",2759761,3048264,2888198,3290880,3269776,3022681,2977424,2761987,2687958,2642384,"Finansaktiver ialt",null,null,null,null,null,null,52530,77007]
["Fast ejendom, i øvrigt",1786176,1946640,1761162,1971222,1893565,2066368,1955173,2048038,1900288,1632693,"Aktiver ialt ultimo",15462984,17626880,20101334,28165538,32724925,37475002,153264,543335]
["Stamplanter",4353,4362,4504,3192,3898,0,0]
["Betalingsrettigheder",30295,34324,35750,37401,48181,65958,80431,85451,88915,76085,"GÆLD ULTIMO"]
["Mælkekvote",37,20,0,0,0,421,444,2522,6622,13900,"Fast forrentet Dkr",null,null,null,null,null,null,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0,"Variabelt forrentet Dkr",null,null,null,null,null,null,192023,0]
["Andre immaterielle aktiver",15422,13446,16707,9411,9584,35537,36936,40243,47911,55399,"Fast forrentet fremmed valuta",null,null,null,null,null,null,699174,-1357381]
["Inventar markbrug",3066763,2853909,2598531,2766443,2742072,2754853,2587218,2249025,1971230,1986254,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,5512,-2879121]
["Inventar husdyrbrug",151651,198767,163815,"",266733,232137,233941,194291,193663,238157,"Diverse gamle realkreditlån",null,null,null,null,null,null,0,-96214]
["Inventar andet",94379,115501,102976,162755,153359,131583,112109,69006,116523,65881,"Realkreditinstitut gæld ialt, ultimo",-6323622,-6902301,-7364788,-7991060,-9477087,-10798717,213425,-7079612]
["Kvæg",66220,60809,61316,65189,55008,56145,52421,48365,54744,48619,"Variabelt forrentet Dkr",-338154,-422523,-588035,-645333,-967601,-854681,37433,14279]
["Svin",33432,40247,21800,40366,35371,18898,28150,56344,39193,33646,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,0,-11398048]
["Fjerkræ",348,3417,3963,1736,2277,3169,1772,1041,586,2452,"Variabelt forrentet Fremmed valuta",-484023,-377765,-733366,-522645,-687914,-1175700,1307707,-569583]
["Pelsdyr",3695,7576,11476,4627,5127,2347,2656,2598,1142,3015,"Pante- og gældsbreve",-43907,-55369,-100642,-82574,-116623,-101509,0,-141569]
["Får",1453,1289,3458,2500,1234,2836,2061,1609,5250,5272,"Anden langfristet gæld",null,null,null,null,null,null,49711,-712520]
["Andre husdyr",3512,4592,4968,3856,3250,4279,3716,3516,2688,3128,"Leasingforpligtigelser",null,null,null,null,null,null,44361,-168263]
["Beholdninger egen avl",1310254,1216756,989100,1047201,966554,1146760,1030781,1067396,1006780,818897,"Mellemregning I/S-interessenter",-15694,-13561,-6730,-28205,-20612,-28084,-160384,-10704]
["Beholdninger indkøbt foder",5849,4472,3644,6658,4470,9332,8028,7325,9125,10487,"Moms",-68802,-12682,-20833,129,-7964,-19395,707144,-126322]
["Jordbeholdninger",166848,140082,235831,176849,129615,188738,159431,94379,92741,69928,"Anden gæld",-700623,-631417,-723457,-918043,-1177402,-1174781,349064,-95368]
["Andre beholdninger",327837,331585,297194,283412,255397,263520,255564,252447,246766,222665,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,113516,-78281]
["Igangværende arbejde",277,318,326,352,134,374,90,173,735,0,"Kassekredit",-458913,-568352,-576281,-549085,-765194,-1035751,169772,-956800]
["Tilgodehavende",1748892,1721978,1602155,1841963,1595782,1530627,1665147,1385093,1383438,1352438,"Gæld uden for landbruget",-142,0,-4350,-15654,-49092,-187063,0,-254336]
["Mellemregning I/S interessenter",71205,100492,143753,116017,127701,157314,163401,null,null,null,"Gæld i alt ultimo",-8433882,-8983970,-10118483,-10752470,-13269489,-15375681,575837,-711184]
["Andel I/S",94387,114453,90465,114193,80551,81806,4087,60846,72217,35192,"Hensættelser (udskudt skat)",null,null,null,null,null,null,3156728,-3676]
["Finansielle kontrakter",10923,23693,10181,22789,18448,18290,12042,9193,10713,21579,"Andre hensatte forpligtigelser",null,null,null,null,null,null,null,-15226655]
["Andelskapital",234041,245886,199832,193971,180704,132762,117896,102520,96434,76160,"Jordpris excl bygningsværdi pr ha",null,null,null,null,null,null,35202894,0]
["Leveringsrettigheder",328541,317269,272532,0,190419,120904,80894,0,0,0]
["Kassekredit (positiv)",274350,211236,203635,173559,180690,226118,216037]
["Landbrugsaktiver ialt",39778712,39820405,36786594,38282799,37595241,35671040,34717037,31484096,30357253,28996128,"Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",871608,899979,781239,887152,881689,941331,860403,782553,858144,766796,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",-135868,0]
["Beboelse",1109987,1177574,1167666,1165005,1207282,1201872,1201165,1177708,1163868,1121696,"År",2003,2004,2005,2006,2007,2008,-7004577,0]
["Private aktiver",519852,508502,517805,484992,499036,234573,216793,189511,185177,186424,"Etableringsår",1979,1965,1965,1986,1962,1988,7073,"Alle"]
["Immaterielle anlægsaktiver udenfor landbrug",544,345,431,538,982,1398,847,1119,127,465,"CVR-nummer",null,null,null,null,null,null,-12238515,2010]
["Påbegyndte investeringer udenfor landbrug",571,187,5,5334,2,0,0,0,0,0,"Brugers alder",49,49,49,49,49,49,-653864,1939]
["Øvrige materielle anlægsaktiver",176594,168175,193690,183220,204549,280167,248798,379475,148025,128991,"Ejendom købt i fri handel",53,56,57,51,54,49,-218201,36120030]
["Øvrige aktiver, udenfor landbrug",147294,116763,103071,101235,112472,104529,108073,85282,99172,53656,"Driftsform",null,null,null,null,null,null,-793518,50]
[null,null,null,null,"",null,null,null,null,null,null,"Ejerform",null,null,null,null,null,null,-129277,0]
["Aktier mv",1399382,1160078,959975,1094187,1089784,1243133,939013,925136,792340,747266,"Egnet til analyse",null,null,null,null,null,null,-4763,12]
["Obligationer mv",328400,288538,248601,279700,258872,243175,283651,239347,270751,315805,"Interessentskab",0,13,2,4,4,5,-56004,1]
["Pantebreve",210678,120701,130532,171709,127446,138951,141796,130463,112537,69349,"Driftsfællesskab",0,0,0,0,0,0,-34086,1]
["Indlån mv.",670849,556651,553699,642087,365816,277845,440344,521462,545958,487534,"Anpart- eller aktieselskab",0,0,0,0,0,0,-74687,5]
["Hensættelse (positive)",19316,13619,9283,23727,11262,30884,46937,24129,34572,42023,"Særlige forhold",0,0,0,0,0,0,-1086132,0]
[null,null,null,null,""]
["Aktiver ialt ultimo",44959438,44620280,41248956,43142792,42354431,40368898,39204856,36480579,35154545,33469611,"Økologisk produktion (%)",7,12,12,7,7,6,-793717,0]
[null,null,null,null,"",null,null,null,null,null,null,"Økologisk jordbrug omlægningsår",null,null,null,null,null,null,0,0]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-6723,-3090,0,null,null,null,null,null,null,null,"Antal voksne i brugerfamilien",0,1,2,2,2,2,0,48]
["Fast forrentet Dkr",-3093586,-2645819,-2163657,-2109999,-2200014,-1889752,-1512575,-1141224,-1222918,-1132922,"Kredsnummer",null,null,null,null,null,null,0,0]
["Variabelt forrentet Dkr",-14118825,-14323053,-12650889,-12928483,-10655023,-8698519,-7395144,-5559999,-4531139,-3732474,"Kommunenummer",null,null,null,null,null,null,164602,0]
["Fast forrentet fremmed valuta",-22644,-14657,-21545,-15343,-45445,-57200,-62063,-88372,-82524,-118257,"Regionsnummer",null,null,null,null,null,null,0,397]
["Variabelt forrentet fremmed valuta",-1485921,-1824142,-2315791,-2993040,-4903240,-5190440,-6385023,-7398867,-8062833,-8049390,"Personlig indtjening, ejer",42900,50149,69728,66994,71394,78144,0,512]
["Diverse realkreditlån",49672,41817,127168,"",89299,45059,39206,33495,34164,13711,"Personlig indtjening, ægtefælle",116381,129866,158002,145653,158739,164983,0,0]
["Realkreditinstitut gæld ialt, ultimo",-18671305,-18765854,-17024713,-17906776,-17714424,-15790851,-15315599,-14154967,-13865249,-13019331,"Ejerløn",null,null,null,null,null,null,null,126376]
["Variabelt forrentet Dkr",-1597015,-1489783,-1275586,-1214395,-1197896,-1209872,-1162898,-1130826,-1017529,-859605,"Normtimer ejerfamilien",null,null,null,null,null,null,null,167955]
["Fast forrentet Fremmed valuta",-11292,-12012,-17002,-36248,-53261,-59951,-60684,-104680,-132084,-119099,"Værdiændring kvæg",null,null,null,null,null,null,null,398355]
["Variabelt forrentet Fremmed valuta",-188692,-278313,-292194,-450494,-517921,-438916,-557151,-517584,-577860,-772895,"Værdiændring svin",null,null,null,null,null,null,null,2075]
["Pante- og gældsbreve",-340576,-249893,-271706,-261271,-237962,-249218,-222373,-201393,-154288,-193479,"Værdiændring mink",null,null,null,null,null,null,null,-52]
["Anden langfristet gæld",-385383,-409454,-341322,-433224,-420546,-29949,-30664,-24601,-19682,-13226,"Værdiændring korn",null,null,null,null,null,null,null,2459]
["Leasingforpligtigelser",-576690,-473339,-395103,-412422,-394548,-362694,-310864,-222191,-222017,-229301,"Værdiændring grovfoder",null,null,null,null,null,null,null,48]
["Mellemregning I/S-interessenter",-246933,-111620,-110891,-139701,-131768,-140461,-139058,109213,113400,86192,"DE pr ha eget jord",null,null,null,null,null,null,null,258118]
["Moms",-185885,-142069,-105853,-121154,-110192,-110055,-117727,-94366,-97630,-74922,"Kvæg",null,null,null,null,null,null,null,-58]
["Leverandørgæld",-1551546,-1458236,-1416596,-1584158,-1229029,-1513873,-1613238,-1480376,-1206922,-1072001,"Nulpunktsrente",null,null,null,null,null,null,null,0]
["Anden gæld, finansielle kontrakter mv",-252074,-228906,-214343,-263947,-340556,-277722,-341223,-233914,-352930,-313215,"Afkast af investeret kapital",null,null,null,null,null,null,null,7058]
["Kassekredit",-1180941,-1259930,-1369253,-1398182,-1358031,-1092149,-1097157,-967525,-935308,-891445,"Investeret kapital",null,null,null,null,null,null,null,32.950000000000003]
["Gæld uden for landbruget",-74338,-79159,-38961,-47485,-33949,-62958,-46302,-28230,-33536,-6002,"Afkastningsgrad, landbrug",null,null,null,null,null,null,null,0]
["Gæld i alt ultimo",-25269393,-24961658,-22873523,-24283503,-23740084,-21338669,-21014938,-19254429,-18706110,-17640798]
["Hensættelser (negative)",-5509025,-5611438,-5376426,-5450538,-5474394,-4478549,-4112812,-3905548,-3702044,-3490162]
["Andre hensatte forpligtigelser",-1287,-10867,-10911,-8701,-12289,-13980,-28894,-886,-731,-837]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1994,1991,1894]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",56,55,54,54,54,53,52,51,51,50]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",111,111,111,111,111,111,111]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",8,5,5,5,4,5,4,4,4,4]
["Økologisk jordbrug omlægningsår",166,110,105,93,70,92,80,80,72,83]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",545,525,522,529,530,528,531,519,519,521]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",183336,186477,187650,172241,165349,153096,142312,148914,124843,115535]
["Personlig indtjening, ægtefælle",202006,201621,192247,175138,170941,177337,174592,171949,174936,165453]
["Ejerløn",393809,411897,402523,402761,304391,296383,300137,299817,304626,0]

{"sheet":"2.2 Planteavl konv gns","index":12,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 08:59:47 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",786,861,906,1122,1090,1085,1100,1018,994,936]
["Antal vejet",2230,2254.23,2555.9499999999998,2620.83,2378.98,2362.9699999999998,2716.27,2654.88,2580.0500000000002,2531.7600000000002]
["Kredsnummer"]
["Ejendomsnummer"]
["Landbrugsareal, ha",301,273,245,245,234,230,222,207,197,190]
["Årskøer",1,1,1,1,1,1,0,0,0,0]
["Årssøer",1,0,1,0,1,1,0,0,0,0]
["Antal slagtesvin produceret",158,186,171,159,190,136,163,149,157,137]
["Antal minktæver",1,6,8,3,3,1,2,1,1,1]
["Dyreenheder",8,9,8,7,10,9,10,11,8,8]
["Beregnet antal normtimer",3960,3840,3698,3753,3810,3680,3677,3313,3296,3388]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",3969188,3781358,3074556,3062331,2686994,3048836,3043104,2897055,2896964,2442828]
["Bruttoudbytte Kvæg",81851,66105,60816,70410,67292,63450,61734,45190,65448,63994]
["Bruttoudbytte Svin",136587,128588,79556,85739,107247,74981,83131,85409,95361,86648]
["Bruttoudbytte andre husdyr",6148,8901,10849,7062,21924,30495,18584,6075,7619,22171]
["Skovindtægter",13442,17685,16912,21290,16215,15928,0]
["Maskinstationsindtægter",284075,300576,256576,400635,363496,349199,316584,204543,227614,334285]
["Andre landbrugsindtægter",298364,274927,249218,378517,261734,243542,235781,207698,221010,233072]
["Bruttoudbytte ialt",4789654,4578140,3748482,4025984,3524902,3826430,3758919,3445970,3514017,3182998]
[null,null,null,null,""]
["Stykomkostninger Mark",-1244424,-1187418,-1020650,-1035461,-1056638,-995204,-947939,-856564,-803319,-728389]
["Korn inkl. IO",-65342,-77318,-59467,-50766,5501,-44939,-46940,-131876,-142122,-144397]
["Færdigblanding mv.",-82418,-79032,-76320,-70723,-91651,-89478,-83593]
["Eget grovfoder inkl. IO",-7263,-7628,-6210,-13570,-11857,-12977,-20984]
["Øvrige stykomkostninger husdyr",-14723,-12114,-13258,-15593,-18615,-12253,-15873,-6358,-19544,-20694]
["Skovomkostninger",-10681,-9859,-6273,-11488,-24757,-6805,0]
["Stykomkostninger i alt",-1424852,-1373369,-1182179,-1197602,-1198017,-1161656,-1115329,-994798,-964985,-893480]
[null,null,null,null,""]
["Dækningsbidrag",3364801,3204771,2566303,2828383,2326884,2664775,2643590,2451172,2549032,2289519]
[null,null,null,null,""]
["Energi og brændstof",-206109,-221901,-221535,-206157,-194543,-204844,-237079,-208377,-214988,-222943]
["Maskinstation",-300844,-278771,-231673,-241225,-212126,-211806,-199452,-173737,-184946,-163015]
["Vedligeholdelse",-402799,-353757,-321290,-327316,-324100,-313976,-304296,-282297,-259603,-258483]
["Investeringer over driften",-21397,-20223,-16750,-17784,-14161,-15988,-16713,-17769,-15179,-14367]
["Lønomkostninger",-400610,-355206,-380160,-374942,-360101,-381999,-365096,-272406,-225308,-262706]
["Ejendomsskat og forsikringer",-149796,-141489,-132246,-134533,-131989,-124669,-120331,-110010,-103364,-100063]
["Diverse omkostninger",-173122,-172959,-164352,-161555,-159412,-157863,-159831,-150749,-149792,-144751]
["Kontante kapacitetsomkostninger",-1654676,-1544306,-1468006,-1463513,-1396433,-1411145,-1402800,-1215345,-1153179,-1166328]
[null,null,null,null,""]
["Afskrivninger",-621504,-606524,-557805,-610526,-596547,-564311,-533721,-453405,-418578,-417824]
["Nedskrivninger",-11188,-4098,-15324,-23707,-26218,-8541,-6500,-25697,-5427,-4815]
["Tab/gevinst",30409,38702,37913,11110,37855,54252,47969,62214,44126,35321]
["Kapacitetsomkostninger i alt",-2256960,-2116227,-2003222,-2086635,-1981343,-1929745,-1895052,-1632232,-1533059,-1553646]
[null,null,null,null,""]
["Resultat af primær drift",1107842,1088545,563081,741747,345542,735030,748538,818940,1015973,735873]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",645564,601033,547216,541824,536493,546806,535576,497896,488645,431096]
[null,null,null,null,""]
["Forpagtningsindtægt",60090,53854,46576,39520,41359,31331,46296,27929,26014,25562]
["Forpagtningsafgift",-608439,-540837,-451653,-437720,-391010,-425291,-413593,-366816,-325815,-297792]
["Renteindt, landbrug og fin.tilskud",23986,22401,26653,36086,27105,27618,36737,34091,33850,32957]
["Realiseret gevinst/tab finansaktiver",-8375,-5797,-24543,-32008,-44182,-32679,-47510,-62149,-65014,-81611]
["Renteudgifter, landbrug",-381610,-395647,-383004,-430429,-426135,-443009,-439751,-399464,-483935,-475655]
["Finansomkostninger ialt, landbrug",-914347,-866027,-785971,-824551,-792864,-842030,-817822,-766409,-814900,-796540]
[null,null,null,null,""]
["Driftsresultat",839059,823551,324327,459020,89171,439805,466292,550483,689708,371093]
[null,null,null,null,""]
["Ejerløn",-392999,-412770,-402277,-400769,-306964,-297741,-301850,-301404,-305544,0]
["Korr. værdiændring stambes/foderbeh.",2257,5250,-7121,25,5364,280,-2786]
["Driftsresultat efter ejerløn mv.",448317,416031,-85071,58276,-212429,142345,161656]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-8377,-8555,-6533,-6530,-6380,-1296,-783,-595,-351,-438]
["Nedskrivning immaterielle aktiver",-9701,-786,-6572,-6140,-541,-4362,-24673,-11531,-9658,-48517]
["Gevinst/tab immaterielle aktiver",22647,47597,73502,59896,47481,72394,60320,13297,9300,12629]
["Anden virksomhed og engangsposter",176722,152271,122887,163496,124232,123853,106571,153569,102189,95884]
["Renteindtægter, privat",18625,18865,26107,24103,20346,36541,15448,14795,14909,13978]
["Renteudgifter, privat",-35978,-33600,-33902,-40308,-42803,-53678,-52749,-48749,-55993,-57678]
["Urealiseret regulering værdipapirer",170976,195992,-64736,178867,92630,111188,90289,122664,94260,-112508]
["Urealiseret regulering gæld",4295,-11084,-7320,3308,-13358,52360,-15415,14981,-47452,-43422]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,-1181,"",1919,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1177756,1184250,427046,833143,312698,776364,645352,808926,796912,231016]
[null,null,null,null,""]
["Private indtægter/omkostninger",293912,299966,316449,268079,259712,271831,271058,274022,270224,240594]
[null,null,null,null,""]
["Årets resultat før skat",1471668,1484216,743495,1101222,572410,1048195,916410,1082948,1067136,471610]
[null,null,null,null,""]
["Skat af årets resultat",-496103,-548274,-338974,-422138,-227675,-375586,-278625,-348790,-278217,-155354]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",32884215,32320240,30166166,31224061,30893801,28913425,28191441,26422687,25620250,24490548]
["Stamplanter",4745,4615,4755,3345,4041]
["Betalingsrettigheder EU",29511,34995,36681,37893,48801,66237,80493,85938,89608,76086]
["Mælkekvoter og andre leveringsrettigheder",16812,14088,17635,9779,9891,37458,38834,44333,56469,72185]
["Inventar og maskiner",3466252,3254815,2907800,3202256,3155690,3172433,2973380,2531042,2302364,2326612]
["Besætning",103420,110197,96598,111221,97613,82449,85432,109633,99798,89861]
["Beholdning",1908527,1733016,1567630,1547656,1358746,1647242,1479594,1443841,1380252,1140636]
["Tilgodehavende",1956743,1955571,1882577,2075832,1818797,1798369,1872518,1573733,1598611,1499641]
["Andelskapital og financielle kontrakter",901716,827986,709414,568906,584950,507197,432515,386832,372284,382736]
["Landbrugsaktiver i alt",41271941,40255523,37389255,38780950,37972330,36224809,35154207,32598039,31519636,30078306]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",2012623,2093083,1967877,2084082,2107811,2169066,2043136,802324,880563,778351]
["Private aktiver",529786,510786,527590,489889,497737,236216,219745,1367241,1351235,1307018]
["Øvrige aktiver udenfor landbrug",320195,283016,297613,267339,312115,371199,346535,454156,240264,178430]
["Værdipapirer og indlån",2452767,1979901,1741255,2061041,1887608,1962505,1899189,1659037,1600459,1459106]
["Hensættelser (positive)",21057,13980,9133,21487,10529,31406,48786]
[null,null,null,null,""]
["Aktiver i alt",46608370,45136289,41932723,43704788,42788130,40995201,39711598,36880797,35592157,33801211]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-19300944,-18908267,-17212782,-18105091,-17893471,-15973777,-15461159,-14293256,-14030826,-13181914]
["Pengeinstitutter",-1888864,-1802073,-1598464,-1699501,-1747929,-1717993,-1788769,-1743970,-1728436,-1785745]
["Pante- og gældsbreve",-355017,-260303,-283851,-271269,-245810,-259136,-229528]
["Anden langfristet gæld",-406646,-423409,-345234,-445507,-428656,-30180,-30699]
["Anden gæld",-3004476,-2499681,-2306341,-2556397,-2260110,-2520563,-2622689,-2408346,-2217806,-1992098]
["Kassekredit",-1222319,-1269982,-1393042,-1409147,-1358367,-1114103,-1106881,-967623,-935992,-890354]
["Gæld i alt",-26178266,-25163715,-23139713,-24501630,-23934344,-21615752,-21239726,-19413196,-18913058,-17850111]
[null,null,null,null,""]
["Hensættelser (negative)",-5708287,-5694906,-5499361,-5536698,-5540334,-4522901,-4160692,-3953101,-3730800,-3515558]
[null,null,null,null,""]
["Egenkapital",14721816,14277669,13293649,13666459,13313451,14856549,14311180,13514500,12948298,12435542]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",998429,961086,439418,606312,190946,546081,535614,670110,750822,422607]
["Private indtægter",293912,299966,316449,268079,259712,271831,271058,274022,270224,240594]
["Resultat før regulering og skat",1292341,1261052,755868,874391,450658,817912,806672,944132,1021046,663201]
[null,null,null,null,""]
["Privat",-254807,-273798,-261332,-250884,-261220,-248910,-267459,-303872,-294024,-279665]
["Formueindtægter/-udgifter",-40179,-18932,-18685,-23587,-19970,-47144,-21744,-25085,-10790,-7294]
["Privat udtræk",-294986,-292730,-280017,-274471,-281190,-296055,-289202,-300795,-280179,-261370]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-46860,-68420,-21741,"",-39949,-65267,-58593,-63079,-39248,-66699]
["Betalt skat",-315826,-302861,-226240,-225543,-180084,-212115,-193066,-208165,-167890,-145718]
["Ændring i udskudt skat",-180278,-245413,-112734,-196595,-47591,-163471,-85558,-140625,-110327,-9636]
["Skat af årets resultat",-496103,-548274,-338974,-422138,-227675,-375586,-278625,-348790,-278217,-155354]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",454391,351628,115136,144806,-98157,81004,180252,231363,424011,246477]
["Regulering ialt fra resultat",179328,223164,-11191,229242,119834,230283,109738,138815,46100,-192256]
["Værdireguleringer",216504,240826,40698,284100,132022,113324,867511,186923,382560,-804017]
["Pensionsindbetaling",-62479,-62969,-41680,-34321,-32968,-36865,-73892,-69657,-61634,-65065]
["Øvrige egenkapitalbevægelser",-2013,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",786244,752649,101314,621415,122649,387747,1083609,495555,787739,-910508]
[null,null,null,null,""]
["Egenkapital primo",13935570,13521856,13171024,13057895,13190652,14471083,13227569,13019864,12161316,13346921]
[null,null,null,null,""]
["Egenkapital ultimo",14721816,14277669,13293649,13666459,13313451,14856549,14311180,13515419,12949055,12436413]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1471668,1484216,743495,1101222,572410,1048195,916410,1082948,1067136,471610]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",-1579,93391,-118936,-8522,30251,-45082,0]
["Afskrivninger m.v., landbrug",597715,533664,474819,575896,544349,451864,457388,415717,380598,422980]
["Afskrivninger andre erhverv",19148,18526,23072,26158,51684,32490,22888,27635,13056,13701]
["Regulering I/S",-55242,-38922,7507,-29724,-13881,0,0,3009,2451,39]
["Gevinst/tab finansaktiver",-2685,-7486,-4341,-11052,-7222,-2222,-2947,5095,-5675,828]
["Urealiseret regulering finansaktiver",-170464,-195992,64268,-178708,-92630,-111188,-90289,-122664,-94260,112508]
["Gevinst/tab gæld",7869,19442,11100,10150,1540,36408,5136,2295,14759,11841]
["Urealiseret regulering gæld",-4295,11084,7320,3308,13358,-52360,15415,-14981,-47452,-43422]
["Øvrige tilbageførsler",556,258,786,2563,-2323,616,1576]
["Tilbageførsel i alt",390976,433964,465596,383455,525125,355609,409167,316106,358382,605318]
[null,null,null,null,""]
["Betalt skat",-315406,-302861,-225945,-225543,-179741,-211993,-193437,-208165,-167890,-145718]
["Privat",-254807,-271482,-261332,-250884,-261220,-248910,-267459,-303872,-294024,-279665]
["Afskrivninger privat tlbf.",24166,20727,23216,23417,22193,24239,25748,21675,21788,20000]
["Formueindtægter/-udgifter",-40179,-18932,-18685,-23587,-19970,-47144,-21744,-25085,-10790,-7294]
["Pensionsindbetaling",-63349,-65475,-42064,-34321,-35559,-39529,-78993,-69657,-61634,-65065]
["Privat udtræk, skat og pension i alt",-649575,-638024,-524810,-507526,-474297,-523337,-535885,-624782,-532102,-518795]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",20642,-46993,-16443,-8041,-41507,-65365,-58638,-63079,-39248,-66699]
[null,null,null,null,""]
["Til invest og afdrag",1233759,1233163,667839,969109,581731,791492,728224]
[null,null,null,null,""]
["Besætning (realforskydning)",1157,10380,16102,7518,12461,8319,35929,19841,21197,16649]
["Beholdninger (realforskydninger)",-92053,-280069,110790,-122868,104357,-138683,62146,-31142,-204123,-8777]
["Flerårige afgrøder",-82,0,-512,-120,117,0,0,-75,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1142781,963474,794219,853638,698666,661129,826299,761169,710489,566005]
[null,null,null,null,""]
["Investeringer"]
["Jord",-506132,-596180,-505295,-659470,-838397,-640594,-512821,-545088,-244984,-419568]
["Immaterielle aktiver",-2765,-5456,-9777,-4226,-4140,-4054,2240,-1197,2437,1336]
["Grundforbedring",-13622,-16622,-13249,-12729,-21613,-10740,-13748,-13338,-20366,-10278]
["Stamplanter",-436,-714,-346,3345,-374,0,0]
["Driftsbygninger",-133220,-143310,-101631,-163106,-293507,-186598,-196660,-169491,-134690,-138234]
["Inventar markbrug",-531358,-447998,-303702,-378388,-403233,-430676,-387187,-425424,-337546,-349751]
["Inventar husdyrbrug",-16173,-34229,-16878,-28840,-27270,-23727,-9420,-22311,-16113,-7739]
["Inventar andet",-18216,-14391,-10561,-33948,-11960,-33752,-12340,18333,-55122,1654]
["Beboelse, landbrug",-60674,-80653,-66764,-69961,-118974,-87362,-104257,-134399,-83967,-90790]
["Private aktiver",-80240,-48542,-59499,489889,-41091,-34773,-32129,-36936,-34532,-31582]
["Aktiver udenfor landbrug",-37981,-54843,-29728,-51146,-64214,-123347,-87745,-66744,-67542,-33830]
["Investeringer ialt",-1400816,-1442939,-1117430,-1445418,-1824772,-1575623,-1354068,-1396595,-992425,-1078782]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-258035,-479465,-323211,-591780,-1126106,-914494,-527769,-635426,-281936,-512777]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-34043,-178746,-5827,-210519,-101840,271136,-379302,111161,-154439,-14415]
["Realkreditinstitutter",208111,496018,233436,-18105091,847610,682602,688066,-14293256,-14030826,-13181914]
["Pengeinstitutter lån, netto",-72416,68175,77303,-31084,-42554,-24655,8679,-32919,-46702,-24353]
["Anden gæld",230572,252941,-55453,-2556397,192036,-46751,156628,-2408346,-2217806,-1992098]
["Kassekredit, ændring",-74078,-155232,54783,106503,221440,10687,71385,118145,-51064,91957]
["Ændring hensættelser",-23,-325,-481,-340,-721,12730,7897,197,70,-130]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",258124,482831,303761,612523,1115971,866135,523800,626693,286853,517338]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",998430,961087,439419,606312,190947]
["Private indtægter/omkostninger",293912,299966,316449,268079,259712]
["tilbf. værdiændr. stambesætning mm",-9595,9396,-7027,-10552,-17171]
["Beregnet skat",-480980,-478470,-272070,-313074,-210862]
["Privat udtræk",-294986,-290414,-280017,-274471,-281190]
["Pensionsindbetaling",-63349,-65475,-42064,-34321,-35559]
["Konsolidering",443432,436090,154691,239356,-94335,152495]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-775650,-772444,-310161,-418184,21676,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",2.2999999999999998,2.2999999999999998,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":1.0735964849427986},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.574817116781615},0.86541558954413667,1.840342216613466,1.9193585216519904,2.45200352721006,3.0681611348466471,3.1919452972695068]
["Virksomhedens overskudsmargin, pct",16.399999999999999,18,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":11.360065221068155},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":16.097878183321146},9.919481449413345,18.659377017219708,19.195359091270657,24.089414591537363,28.499065314709632,31.12232555596956]
["Dækningsgrad, pct",71,70.5,{"$f":"D37*100/D27","v":68.462460270584202},{"$f":"E37*100/E27","v":70.253210146885834},66.012728864518792,69.641284434838738,70.328464114283918,71.131553669939095,72.538977472220537,71.929639918089805]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":4.1124749827059377},{"$f":"(C209+C67)*100/C148","v":3.8403817878114417},0.27939657501111997,1.5039960241347081,-0.87142695008228899,-2.0041060679704286,-2.1091901576250178,-2.2300751460239598,{"$f":"(J25-J67)*100/J148","v":4.1173506483677764},2.6879535119973901]
["Soliditetsgrad, pct",31.8,32,{"$f":"D148*100/D108","v":31.70232708236},{"$f":"E148*100/E108","v":31.269935458787717},31.114823199798636,36.239727181725492,36.037784226159822,36.646222694157068,36.381765229907252,36.792803074422395]
["Rentedækningsgrad",10.3,18.399999999999999]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",86.3,68.5,87.6,61.5,67.8,60.5,52,54.9,59.2,44.4]
["Vinterbyg, ha",9.6999999999999993,9,6.9,11.2,8,8,8.6999999999999993,6.9,6.2,7.1]
["Vårhvede",2.5,1.4,3,1.5,1.1000000000000001,1.4,1.6,2.2000000000000002,2.1,1.1000000000000001]
["Vinterhvede, ha",71.400000000000006,76.400000000000006,43.8,67.7,62.6,68.2,67.099999999999994,54.5,51.9,59.8]
["Triticale, ha",0.3,0.3,0.4,0.6,0.5,0.6,0.9,0.6,0.9,1.2]
["Rug, ha",11.8,12.4,6.4,8.8000000000000007,8.1,9.6999999999999993,8,6.4,5,4.4000000000000004]
["Havre, ha",6.5,2.5,4.5999999999999996,3.9,3.3,1.8,1.9,3.3,2.8,2.2000000000000002]
["Kernemajs/majs til modenhed, ha",0.9,0.9,0.2,0.2,0.4,0.5,0.5,1.1000000000000001,1,0.9]
["Blandsæd",0.5,0.2,0.5,0.3,0.6,0.2,0.4,1.2,1.3,1]
["Korn areal, ha",189.8,171.6,153.6,155.6,152.4,150.9,140.9,131,130.30000000000001,122]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",1.8,1.3,1.7,1.6,2.2000000000000002,2.2000000000000002,2.4,2.2999999999999998,2.1,3.3]
["Almindelig rajgræs, ha",9.1,7.1,5.7,4.2,3.9,3.9,4.8,5.0999999999999996,3.5,2.5]
["Italiensk rajgræs, ha",0.3,0.2,0.1,0.3,0.1,0.1,0.2,0.1,0.1,0]
["Hundegræs, ha",1.4,1,0.9,0.7,0.2,0.2,0,0,0,0.1]
["Engrapgræs, ha",3.5,3.4,2.2999999999999998,"",1.5,1.3,1,1.2,1.1000000000000001,0.8]
["Rødsvingel, ha",3.7,3.8,3.6,3,2.6,2.5,2.5,2,1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",2,2,1]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",1.1000000000000001,1.1000000000000001,1,0.9,0.8,0.7,0.4,0.8,0.6,0.5]
["Roefrø og andre frø",0.2,0.2,0.2,0.2,0.2,0.1,0.2,0.2,0.3,0.5]
["Spinatfrø, ha",1.3,2.8,2.2999999999999998,1.9,1.3,0.8,0.9,0.8,0.4,0]
["Frøareal ialt, ha",24.4,23,19,15.7,12.9,11.9,12.4,12.6,9.1999999999999993,7.7]
[null,null,null,null,""]
["Sukkerroer",8.3000000000000007,7.2,7.8,"",7.2,5.4,7.7,8.1,8.5,9.1]
["Spisekartofler",2.2999999999999998,3.1,3.8,3,3.9,3.7,4.4000000000000004,3.6,3.7,5.2]
["Tidlige spisekartofler",0.3,0.4,0.5,0.4,0.4,0.2,0.3,0.3,0.3,0.1]
["Læggekartofler, ha",2.6,2.2999999999999998,2.2000000000000002,1.5,1.9,1.8,1.8,1.5,1.5,1.5]
["Proceskartofler, ha",1.9,1.9,3,1.6,1.8,1.7,1.5,1.2,1,1.4]
["Stivelseskartofler",15.2,14.2,11.6,8.3000000000000007,10.1,9.1999999999999993,8.6,7.1,7.5,7.3]
["Raps, ha",23,22,16.100000000000001,22.6,17.899999999999999,21.6,18.399999999999999,19.2,11.5,12.5]
["Andre olieprodukter, ha",0.1,0,0,0.1,0.1,0.1,0.1,0.1,0,0.1]
["Hestebønner, ha",2,1,2]
["Ærter til konsum",0.9,0.7,0.6,0.7,0.4,0.6,0.5,0.6,0.4,0.7]
["Ærter og andre bælgsæd",0.8,0.5,0.5,0.3,1.2,0.6,0.6,0.4,0.3,0.5]
["Græs/lucerne tørreri, ha",0.1,0.1,0,0,0,0,0,0.1,0.2,0.2]
["Andre industriafgrøder, ha",0.1,0.1,0.1,0.2,0.2,0.3,0.3,0.3,0.3,0.4]
["Grønsager, ha",1.2,1.8,2.8,2.2000000000000002,2.7,2.5,2.8,2.2000000000000002,2,1.9]
["Frugt og bær, ha",0.5,0.8,1.2,0.9,0.7,1.2,1.4,1.3,1.2,1.1000000000000001]
["Andre gartneriafgrøder",0.1,0.1,0.2,0.2,1.1000000000000001,0.5,0.5,0.4,0.7,0.7]
["Energiafgrøder, ha",0.3,0.1,0.4,0.3,0.2,0.1,0.1,0.4,0,0.3]
["Pil til energi, ha",0.4,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0]
["Majs til energi, ha",1.9,1.7,0.8,1.4,0.8,0.8,1,0.9,1.2,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0,0.1,0,0,0,0.1,0,0,0.1]
["Sædskiftegræs, ha",3.6,3,2.2999999999999998,4,3.7,3.7,4.2,3.1,3.7,4.0999999999999996]
["Helsæd, ha",0.2,0.5,0.7,0.5,0.4,0.4,0.4,0.7,0.8,0.4]
["Vedvarende græs, ha",6.8,6.4,5.8,6.5,5.3,5.2,4.7,4.8,5.2,5.3]
["Majs, ha",5,3.4,3.2,3.2,2.9,2.9,3.2,2.5,2.6,2.7]
["Kolbemajs, ha",0.4,0.2,0.2,0.6,0.8,0.2,0.3,0.1,0.3,0.2]
["Andet grovfoder, ha",0.2,0.3,0.4,0.6,0.2,0.2,0.3]
["Grøngødning, økologisk",0,0.1,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",292.7,266.8,239.1,239.5,229.7,225.9,216.9,203,192.8,185.9]
["Udyrkede arealer, ha",3.2,5.6,5,4.4000000000000004,3.8,3.2,3.2,3.2,3.3,3.4]
["Randzoner, ha",4.3,0.2,0.2,0.3,0.4,0.7,0.9,0.8,0,0]
["Juletræer/pyntegrønt i mark, ha",0.6,0.4,0.4,0.6,0.5,0.7,0.5,0.5,0.5,0.4]
["Landbrugsareal, ha",300.89999999999998,273,244.7,245,234.3,230.5,221.5,207,197,190]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",161.69999999999999,154.19999999999999,143.1,146.4,148,136.5,133.4,130.5,125.3,122.7]
["egen bortforpagtet areal, ha",5.9,5.8,5.2,3.7,4.0999999999999996,2.6,2.5,2.2999999999999998,2.4,2]
["Egen skov, krat, hede m.v.",6.2,6.4,6.1,6.3,6.8,6.7,6.1,6.1,18,6]
["Tilforpagtet dyrkbart landbrugsareal, ha",139.30000000000001,118.8,101.7,98.2,85.8,94,87.7,77,71.099999999999994,66.5]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.4,0.4,0.3,0.3,0.5,0.5,0.5,0.4]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",34.700000000000003,32.1,24.7,23.4,21.8,21.2,20,18.8,16.2,11.6]
["Areal med lerjord (jb 5, 6), ha",134.30000000000001,124.2,108.5,116,104.6,106.7,104.8,104.4,97.9,92.7]
["Areal med fin sand (jb 2 og 4), ha",66.3,54.2,49.6,49.5,49.6,45.3,44.9,39.299999999999997,36.1,37.299999999999997]
["Areal med grovsand (jb 1 og 3), ha",60.3,57.9,54.6,47.4,50,48.4,44.3,39.200000000000003,41.6,42.2]
["Særlige jordbundstyper, ha",4.4000000000000004,4.4000000000000004,4.2,3.7,4.3,4,3.2,3.2,2.8,3.5]
["Markvanding, antal brug",0.2,0.21,0.22,0.19,0.21,0.2,0.2,0.2,0.2,0.21]
["Herpå areal vand",199.82,186.05,192.72,155.18,161.80000000000001,166,155.43,143.47999999999999,146.44,149.68]
["Antal m3 vand forbrugt til vanding",2245,1067,3197,537,1061,999,484,607,0,0]
["Antal tons gylle anvendt (økologer)",8,0,0,4,1,2,1,1,0,0]
["Heraf tons konventionel gylle (økologer)",14,0,0,3,1,2,1,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,45,60,55,64,62,60,57,57]
["Hkg vinterbyg pr ha",69,70,53,67,59,66,66,64,59,54]
["Hkg vårhvede pr ha",71,63,43,64,51,66,60,49,52,44]
["Hkg vinterhvede pr ha",86,85,66,85,75,83,81,78,77,67]
["Hkg triticale pr ha",69,65,52,66,59,56,62,65,55,46]
["Hkg rug pr ha",67,67,52,66,59,69,67,64,63,54]
["Hkg havre pr ha",64,56,37,57,55,60,54,54,56,51]
["Hkg kernemajs pr ha",252,220,58,56,83,201,100,194,154,95]
["Hkg græsfrø pr ha",15,15,12,19,11,13,27,13,20,25]
["Hkg alm. rajgræs pr ha",16,17,19,28,18,27,41,29,22,24]
["Hkg italiensk rajgræs pr ha",16,18,15,19,23,19,19,23,13,12]
["Hkg rødsvingel pr ha",12,15,14,17,13,16,19,13,14,0]
["Hkg sukkerroer pr ha",142,147,108,"",127,134,152,133,135,132]
["Hkg spisekartofler pr ha",355,331,308,305,290,298,336,337,294,300]
["Hkg læggekartofler pr ha",300,293,258,268,274,294,236,267,248,230]
["Hkg proceskartofler pr ha",400,373,339,381,402,372,376,372,369,380]
["Hkg stivelsekartofler pr ha",494,473,447,467,437,433,435,436,404,415]
["Hkg raps pr ha",49,46,35,43,31,44,44,40,39,32]
["Hkg rødkløver pr ha",3,0,0,0,0,49,2,2,3,1]
["Hkg spinatfrø pr ha",15,19,7,12,9,15,41,16,19,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1499999999999999,1.28,1.27,1.1000000000000001,1.07,1.23,1.26,1.43,1.57,1.43]
["Kr pr kg solgt maltbyg",1.23,1.35,1.34,1.18,1.1599999999999999,1.28,1.34,1.55,1.6,1.56]
["Kr pr kg solgt hvede",1.24,1.28,1.19,1.1200000000000001,1.05,1.17,1.27,1.55,1.5,1.39]
["Kr pr kg solgt rug",1.2,1.19,1.21]
["Kr pr kg solgt havre",1.19,1.33,1.22,1.06,1.03,1.04,1.17,1.29,0,0]
["Kr pr kg solgt kernemajs",0.48,0.42,1.19]
["Kr pr kg solgt raps",2.81,2.72,2.62,2.69,2.68,2.6,2.58,2.96,3.43,3.02]
["Kr pr kg solgt fabriksroer",1.31,1.17,1.3,1.18,1.5,1.48,1.73,1.66,1.61,1.65]
["Kr pr kg solgt spisekartofler",1.79,2.15,1.65,1.89,2.13,1.89,1.65,1.86,1.51,1.64]
["Kr pr kg solgt industrikartofler",0.8,0.86,0.8,0.79,0.79,0.71,0.67,0.68,0.64,0.57999999999999996]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.44,0.44,0.45,0.45,0.44,0.43,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",1,0.7,0.7,0.6,0.9,0.8,0.3,0.3,0.3,0.4]
["Antal årsopdræt",2,1,1,1,1,1,1,1,1,1]
["Stk årsopdræt pr årsko",1.54,1.66,1.74,1.77,1.23,1.39,2.37,2.91,3.44,2.7]
["Udskiftningsprocent",75,60,54,41,55,57,107,84,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,7810,4593,8029,6689]
["Kg EK mælk i alt",8856,6508,6557,5862,8890,5209,2814,2278,2136,3223]
["Kg EK mælk pr ko",8574,8788,9657,10319,9632,6465,10535,8204,7896,9049]
["Gennemsnitlig fedtprc.",4.3600000000000003,5,4.49,4.57,4.4000000000000004,4.92,4,4.21,0,0]
["Gennemsnitlig proteinprc.",3.75,3.89,3.66,3.73,3.59,3.88,3.39,3.33,0,0]
["Gennemsnitlig celletal",234,251,158,196,177,217,200,172,0,0]
["Kr. pr. kg ekm",3,2.6,2.69,4.1900000000000004,2.5499999999999998,2.42,4.24,3.23,2.54,2.7]
["Pct. jerseybesætninger",0,0,0,1,0,1,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6653,6986,7213,7047,8707,7426,6652,6748,7564,6865]
["Kr pr solgt kvie levebrug",10493,8231,7454,7655,6750,6723,5965,7765,12254,7576]
["Kr pr købt kvie",2450,2505,3271,3372,3331,4116,4986,4216,3105,3718]
[null,null,null,null,""]
["Ha grovfoder pr årsko",9.36,10.220000000000001,10.220000000000001,15.79,8.85,9.2100000000000009,31.9,24.01,27.93,22.17]
[null,null,null,null,""]
["Pct. rørmalkning",0,1,1,1,1,1,1,2,2,2]
["Pct. karruselmalkning",0,0,0,0,1,0,0,0,0,0]
["Pct. robotmalkning",1,1,1,1,1,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,1,1,1,1,1,2,2]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",1.5,1.3,1.3,1.7,1.8,1.3,1.7,1.4,1.3,1.4]
[null,null,null,null,""]
["Antal slagtekalve produceret",4,6,4,3,3,5,6,4,5,5]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",288,232,237,250,235,256,218,224,0,0]
["Pris pr solgt slagtekalv",5577,5846,5949,6333,6117,6113,6050,5518,5897,5830]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",1,0.3,0.5,0.4,0.8,0.7,0.3,0.2,0.4,0.3]
["Antal fravænnede grise pr årsso",27.9,23.1,15.6,29.1,30.1,19.8,22.8,27.3,21,20.7]
["Antal fravænnede grise produceret",27,7,8,13,23,13,6,7,9,7]
["Gennemsnitsvægt solgte 7 kg's grise",7,0,0,0,0,0,0,7.3,0,0]
["Stk 7 kg's grise solgt",1,0,0,0,0,0,0,1,0,0]
["Gennemsnitspris solgte 7 kg's grise",211,0,0,0,0,0,0,73,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",36.799999999999997,70.3,18.5,43.2,37.6,54.1,31.6,43.4,0,0]
["Antal smågrise produceret",36,21,10,19,29,36,9,11,0,0]
["Stk 7 kg's grise købt",19,22,2,8,9,12,2,4,5,8]
["Kr pr købt 7 kg's gris",320,449,650,259,281,238,272,285,270,177]
["Antal smågrise solgt",33,6,3,18,20,10,3,5,11,21]
["Vægt 30 kg's grise solgt",31,31,33,10,7,31,32,31,32,35]
["Kr pr solgt 30 kg's gris",445,463,650,457,461,354,409,437,375,120]
[]
[]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",158,186,171,159,190,136,163,149,157,137]
["Antal egne producerede polte, stk",9,0]
["Stk 30 kg's grise købt",135,160,160,149,180,126,158,138,145,124]
["Kr 30 kg's grise købt",476,484,398,457,408,378,418,444,432,382]
["Stk slagtesvin solgt",159,186,180,160,191,150,168,163,178,163]
["Antal sopolte købt",-2,-1,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",4,5,5,5,5,6,5,7,9,8]
["Pris pr solgt slagtesvin",1197,1082,879,998,899,869,939,981,971,891]
["Antal sopolte solgt",1,1,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",2653,2593,0,0,0,0,413,0,1510,857]
["Pris pr købt sopolt",1972,1466,1000,1160,1686,1972,2152,2152,1553,1530]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,1,1,1,24,1,7,13]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,1431,1630,4,3,5,83]
["Kg æg solgt",0,0,0,0,0,0,5577,0,1348,2058]
["Antal slagtekyllinger solgt",0,0,0,0,1494,1691,0,0,2,81]
["Kg. slagtekylling solgt",0,0,0,0,2701,695,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,1,0,0,0,0,0,0,1,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",1,6,8,3,3,1,2,1,1,1]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",6.5,4.9000000000000004,4.9000000000000004,5.2,5.8,8.1,5.7,6.7,5,11.7]
["Antal minkskind solgt",4,32,40,14,16,3,7,5,5,12]
["Kr. pr. solgt minkskind",167,197,219,273,242,476,360,650,560,422]
["Antal mink avlsdyr tæver, primo",1,6,10,4,4,1,2,1,0,1]
["Antal mink avlsdyr tæver, ultimo",0,6,6,3,4,3,2,2,1,2]
["Antal minkskind, primo",18,29,40,13,15,3,6,5,4,11]
["Antal minkskind, ultimo",23,28,45,14,15,6,8,8,3,11]
["Antal mink avlsdyr hanner, primo",0,1,2]
["Antal mink avlsdyr hanner, ultimo",0,1,1]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",1890255,1648660,1243559,1347408,1064251,1327383,1286363,1253523,1512954,1122701]
["Korn IO",53381,74367,53558,49914,7490,46110,44800,53735,39893,47985]
["Frøafgrøder",343816,350134,232244,217659,148839,175739,168147,188875,124756,92176]
["Handelsroer",153752,115937,114287,114348,139555,112382,199374,205228,182896,178613]
["Kartofler",873481,862480,752102,547737,659023,591514,577811,526138,508931,492189]
["Raps",262745,279599,149031,254496,151927,247215,199877,220144,156032,125803]
["Ærter m.v.",34059,16826,13291,17565,13050,12024,11502,10874,7044,12376]
["Andre industriafgrøder",48751,61940,2594,57753,4738,74063,63769,51729,7434,6688]
["Gartneriafgrøder",200961,289911,449995,366485,412715,389710,406102,329333,286524,322453]
["Grovfoder excl. IO",62443,49618,43651,60596,60946,51017,63891,38911,45725,34142]
["Grovfoder IO",11208,8155,7496,11071,12446,13894,11213,8685,10369,5424]
["Energiafgrøder m.v.",34336,23730,12749,17298,12015,7785,10255,9882,14405,2280]
["Bruttoudbytte Planteavl incl. IO",3969188,3781358,3074556,3062331,2686994,3048836,3043104,2897055,2896964,2442828]
[null,null,null,null,""]
["Mælkesalg",25012,16028,16749,23443,22325,12445,11657,7311,5398,8639]
["Økologi- og markedstillæg",0,0,0,431,0,0,0,0,0,0]
["Kvalitetstillæg",479,272,401,648,385,261,385,154,127,150]
["Non-GM tillæg",349,142,89]
["Kvalitetsprogramtillæg (Arlagården)",768,454,391,"",-66,-97,-105,-1,-13,-14]
["Sæsonregulering",0,0,0,37,0,0,0,-100,-91,-63]
["Køer salg",5671,5022,5707,5218,9927,6576,19527,4759,5265,6069]
["Slagtekalve salg",46023,39382,33924,31361,30355,37508,49707,31957,44785,37718]
["Spædkalve salg",311,93,557,539,4607,3646,3981,320,199,167]
["Kvier levebrug salg",1576,2397,1463,1672,188,355,970,1296,1017,596]
["Kvier køb",-1206,-1243,-3195,-2362,-1280,-1574,-1646,-1493,-1650,-1111]
["Tilvækst køer og opdræt",1407,525,-3129,-1941,-5502,261,-23643,-6059,-2462,-2894]
["Tilvækst kalve",-2918,-1398,-1501,-481,-3495,46,-9151,-2566,2082,-1719]
["Kvæg, tilskud",7988,4723,4118,4072,4288,3266,2888]
["Kvæg andet",-3608,-292,5241,7772,5562,758,7165,9613,10790,16457]
["Bruttoudbytte Kvæg",81851,66105,60816,70410,67292,63450,61734,45190,65448,63994]
[null,null,null,null,""]
["Sopolte salg",3649,2967,0,0,0,0,2,0,275,2]
["7 kg's grise salg",124,0,0,0,0,0,0,52,0,0]
["Smågrise salg",14489,2619,1743,8433,9130,3378,1120,2325,4055,2552]
["Salgtesvin salg",188554,201196,154400,159512,171041,130005,157519,159095,171989,144150]
["7 kg's grise køb",-6220,-10074,-1565,-2041,-2527,-2812,-561,-1226,-1355,-1454]
["30 kg's grise køb",-63995,-77345,-63516,-68180,-73425,-47740,-66182,-61215,-62652,-47470]
["Soplte køb",-3862,-1849,-2,-341,-492,-50,-15,-935,-257,-17]
["Tilvækst salgtesvin",-8350,6751,-12491,-6678,3254,-5320,-9075,-9668,-17829,-10928]
["Tilvækst smågrise",-683,509,-1068,-1099,652,-1376,-107,227,-2783,-1483]
["Tilvækst øvrige svin",-1273,161,-1106,-766,368,-1722,5276,-2674,133,-2000]
["Svin andet",14155,3652,3161,-3101,-754,617,-4845,-573,3786,3296]
["Bruttoudbytte Svin",136587,128588,79556,85739,107247,74981,83131,85409,95361,86648]
[null,null,null,null,""]
["Æg salg",0,30,23,627,600,460,8512,257,1840,2567]
["Høns indkøb",-324,-254,-128,-87,-110,-101,-1622,-67,-3,-1178]
["Slagtekyllinger salg",0,6,0,0,21593,23336,370,246,301,1332]
["Fjerkræ andet",1142,480,67,-20,-5754,1543,6145,71,-300,10584]
[null,null,null,null,""]
["Minkskind salg",623,6415,8837,3855,3795,1595,2545,3422,2552,5274]
["Mink i øvrigt salg",0,0,28,112,517,36,0,10,0,0]
["Pelsdyr andet",493,-787,-1833,207,-112,404,437,512,-342,-360]
[null,null,null,null,""]
["Får",965,870,2299,1538,865,2218,1450,935,2955,3494]
["Husdyr i øvrigt",3248,2141,1556,831,528,1003,748,688,616,458]
["Bruttoudbytte andre husdyr",6148,8901,10849,7062,21924,30495,18584,6075,7619,22171]
[null,null,null,null,""]
["Maskinstationsindtægter",284075,300576,256576,400635,363496,349199,316584,204543,227614,334285]
["Skovindtægter",13442,17685,16912,21290,16215,15928,0]
["Andre landbrugsindtægter",298364,274927,249218,378517,261734,243542,235781,207698,221010,233072]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4789654,4578140,3748482,4025984,3524902,3826430,3758919,3445970,3514017,3182998]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,203,708,87,488,508,47,0,296]
["Tilskud miljøforanstaltninger, MVJ",21924,6266,8365,4370,2082,981,3360,2080,3457,5702]
["Lejeindtægter",176820,171063,141254,197804,139588,137190,127907,123921,129071,112015]
["Andre landbrugsindtægter, pasningsaftale",6578,8887,9515,14302,7857,8358,15282,13503,8444,13821]
["Andre landbrugsindtægter, videresalg",26659,28263,21924,22546,16186,14294,11358,10924,12670,13824]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",11703,13508,14352,15002,13748,11394,13388,8849,13055,7405]
["Andre landbrugsindtægter, sten grus m.v.",1803,1353,596,2716,155,1736,1219,1343,469,874]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,-190,-1962,175,-119,0]
["Andre landbrugsindtægter, udbet. kapitalfond",17,30,-107,28,279,18,138,139,10852,8647]
["Andre landbrugsindtægter, pelsning for andre",0,0,19,28,0,1,0,0,205,140]
["Andre landbrugsindtægter, sygedagpenge",3111,4334,3471,3192,4146,1848,2344,2152,2820,2447]
["Andre landbrugsindtægter, øvrige",44440,33654,41697,103953,93822,83352,62239,44565,40087,96369]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-282205,-270798,-218430,-206796,-231744,-220634,-234813,-211727,-197655,-207800]
["Gødning",-375345,-345684,-293696,-288918,-327475,-313792,-277983,-283497,-253726,-209728]
["Planteværn",-350735,-320553,-261901,-275540,-271170,-255965,-229992,-204911,-193030,-168958]
["Diverse. vedr. planteavl",-157930,-181452,-240350,-256235,-226249,-204814,-205151,-156429,-158908,-141903]
["Produktionsrådg. planteavl",-78209,-68931,-6273,-7973,-6044,-11455,0]
["Stykomkostninger Mark",-1244424,-1187418,-1020650,-1035461,-1056638,-995204,-947939,-856564,-803319,-728389]
["Foderkorn excl. IO",-11961,-2950,-5909,-852,12991,1171,-2140,1560,220,-7535]
["Foderkorn IO",-53381,-74367,-53558,-49914,-7490,-46110,-44800]
["Indkøbt kraftfoder",-31146,-24938,-21007,-26492,-24397,-19877,-22419,-20362,-23367,-19464]
["Indkøbt tilskudsfoder",-9339,-7909,-10912,-6512,-10388,-9997,-8747,-8303,-10630,-7218]
["Indkøbt smågrise blanding",-2089,2,-106,-491,3,-43,-297,-213,-10,-140]
["Indkøbt færdigblanding",-22351,-27886,-23733,-19306,-26084,-29156,-28090,-25035,-34918,-28996]
["Indkøbt fjerkræfoder",-359,-417,-416,-285,-11826,-18218,-7821,-357,-1403,-7384]
["Indkøbt pelsdyrfoder",-638,-3265,-5089,-2146,-2368,-969,-1212,-1173,-432,-1145]
["Indkøbt mælkeprodukter",-2464,-1820,-1537,-1426,-1178,-1461,-2107,-1125,-2197,-1833]
["Indkøbt hjælpeprodukter",-6050,-4457,-3262,-4838,-5223,-2690,-3220,-3113,-2863,-3711]
["Andet indkøbt kraftfoder",224,-1280,-1212,-1613,-2007,-1813,-3523,-6047,-3705,-5796]
["Indkøbt grovfoder",-2760,-6035,-7880,-6357,-6009,-4446,-4128,-3786,-11892,-5468]
["Andet indkøbt foder",-4889,-560,-734,0,-2171,-808,-2028,-1901,-982,-1596]
["Eget grovfoder",-7263,-7628,-6210,-13570,-11857,-12977,-20984,397,319,-703]
["Andet eget foder",-557,-465,-431,-122,-3,0,0]
["Dyrlæge og medicin",-5067,-3611,-3304,-3295,-3507,-3227,-2895,-3017,-3196,-3419]
["Produktionsrådgivning",-20650,-641,-564,-633,-622,-597,-570,-576,-592,-626]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-8745,-7577,-8984,-8008,-11325,-7959,-7285,-6005,-7412,-9700]
["Skovomkostninger",-10681,-9859,-6273,-11488,-24757,-6805,0]
["Diverse vedrørende andet",-153,-285,-407,-3657,-3161,-469,-5124,3240,-8344,-6949]
["Stykomkostninger i alt incl. IO",-1424852,-1373369,-1182179,-1197602,-1198017,-1161656,-1115329,-994798,-964985,-893480]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-159900,-164766,-151888,-151310,-137545,-151404,-177769,-157448,-166392,-169948]
["Energi",-46209,-57136,-69646,-54847,-56998,-53440,-59310,-50929,-48596,-52995]
["Maskinstation diverse",-229494,-218071,-179663,-184777,-159209,-165599,-155236,-137041,-146055,-131240]
["Maskinstation høst af korn og frø",-22175,-21838,-17719,-19447,-16017,-16367,-15781]
["Maskinstation - optagning",-10777,-9890,-9056,-9305,-8618,-5828,-6071,-5137,-4914,-5074]
["Maskinstation, husdyrgødning",-32501,-23740,-22317,-20213,-22097,-18909,-16940,-14781,-14762,-10795]
["Maskinstation, høst af grovfoder",-5896,-5232,-2917,-7483,-6187,-5104,-5424,-3601,-4577,-2644]
["Vedligehold bygninger, gårdsplads mv.",-60005,-51665,-42855,-52226,-44053,-43446,-43092,-42550,-37483,-33213]
["Vedligehold grundforbedring",-39255,-29067,-34111,-24458,-31693,-28524,-27291,-27610,-26108,-23661]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-622,-607,-476,-1030,-842,-1132,0]
["Vedligehold markredskaber",-230913,-198340,-169838,-171408,-162933,-153279,-144217,-128906,-109759,-109406]
["Vedligehold staldinventar",-14967,-14842,-10091,-12068,-9741,-10228,-11337,-10926,-8384,-9324]
["Vedligehold andet inventar",-57037,-59236,-63918,-66127,-74839,-77368,-78360,-72305,-77868,-82879]
["Investeringer over driften",-21397,-20223,-16750,-17784,-14161,-15988,-16713,-17769,-15179,-14367]
["Lønomkostninger",-400610,-355206,-380160,-374942,-360101,-381999,-365096,-272406,-225308,-262706]
["Ejendomsskat",-59759,-55718,-52086,-50838,-50727,-46017,-43627,-42784,-38277,-36226]
["Forsikringer",-90037,-85772,-80160,-83695,-81262,-78651,-76705,-67226,-65088,-63837]
["Diverse omkostninger",-106442,-114730,-106604,-101896,-102316,-103359,-149014,-101731,-101212,-101566]
["Økonomirådgivning",-18694,-14460,-15217,-14785,-14340,-13195,-10817,-49018,-48579,-43185]
["Regnskab",-47986,-43769,-42531,-44875,-42757,-41309,0]
["Kontante kapacitetsomkostninger ialt",-1654676,-1544306,-1468006,-1463513,-1396433,-1411145,-1402800,-1215345,-1153179,-1166328]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-154915,-157236,-150803,-161885,-158814,-147828,-141557,-123138,-118152,-111389]
["Afskrivninger beboelse, landbrug",-29072,-27390,-25019,-25121,-24195,0,0]
["Afskrivninger grundforbedring",-8831,-10936,-8664,-9693,-9890,-8530,-8949,-7765,-7557,-6875]
["Afskrivninger stamplanter",-746,-741,-763,-469,-314,0,0]
["Afskrivninger markredskaber",-379876,-351595,-321158,-346232,-343038,-350941,-327740,-274230,-245497,-250896]
["Afskrivninger staldinventar",-24869,-31051,-27134,-40818,-38088,-33506,-33477,-29091,-28214,-31025]
["Afskrivninger specialinventar",-9874,-14764,-11260,-13832,-9476,-10454,-9914,-6929,-7542,-6145]
["Afskrivninger bl. driftsmidler mv.",-13321,-12810,-13003,-12476,-12731,-13053,-12083,-12252,-11617,-11495]
["Afskrivninger i alt",-621504,-606524,-557805,-610526,-596547,-564311,-533721,-453405,-418578,-417824]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-2975,51,-4575,-4393,-17092,-1420,-3495,-10722,-1472,-2534]
["Nedskrivninger, beboelse",-5,-481,-4311,-3410,-2745,-4020,-10255]
["Nedskrivninger, grundforbedringer",-63,0,-117,0,705,-57,-815,-1425,-449,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-6244,-2324,-5092,-6355,-4667,-5842,-1367,-10403,-3396,-1438]
["Nedskrivninger, staldinventar",-1543,-823,-1191,-6051,-2284,-498,-696,-65,-27,-740]
["Nedskrivninger, andet inventar",-332,-434,-38,-3485,-135,-578,-113,-2924,-14,-46]
["Nedskrivninger, blandede driftsmidler",-26,-87,0,-12,0,-146,-14,-158,-70,-56]
["Nedskrivninger i alt",-11188,-4098,-15324,-23707,-26218,-8541,-6500,-25697,-5427,-4815]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-18260,-4460,5371,-5870,-6593,-6895,-6512,-2478,-760,-1875]
["Tab/gevinst, beboelse",-10396,-4138,-5664,-7999,-10901,-6950,-133]
["Tab/gevinst, grundforbedringer",-791,558,2063,-11782,-1683,260,19,813,98,-45]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",52805,42667,32879,36173,53562,59384,51809,62159,45233,35983]
["Tab/gevinst, staldinventar",3134,2635,1904,3653,3357,2633,3167,1394,1346,898]
["Tab/gevinst, andet inventar",2281,1723,2708,-3110,1166,-540,866,1927,-367,1881]
["Tab/gevinst, blandede driftsmidler mv.",1636,-281,-1350,44,-1053,-590,-1381,-1601,-1433,-856]
["Tab/gevinst i alt",30409,38702,37913,11110,37855,54252,47969,62214,44116,35986]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2256960,-2116227,-2003222,-2086635,-1981343,-1929745,-1895052,-1632232,-1533059,-1553646]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",6347,6321,5728,12036,7223,6781,6752,5076,4565,4107]
["Forpagtningsindtægter",60090,53854,46576,39520,41359,31331,46296,27929,26014,25562]
["Forpagtningsudgifter",-608439,-540837,-451653,-437720,-391010,-425291,-413593,-366816,-325815,-297792]
["Renteindtægter",22991,19993,25606,28539,23665,25217,35878,35480,35969,35579]
["Aktieindkomst",13274,14952,21427,19614,16562,32161,9556,8331,8225,7249]
["Renteudgifter, realkredit dkr, fast",-33515,-38600,-36589,-40988,-44340,-43518,-38369,-42228,-56236,-58599]
["Bidrag, realkredit dkr, fast",-23225,-17691,-16329,-14462,-16166,-11261,-8009]
["Renteudgifter, realkredit dkr, variabel",2211,-1190,-14779,-48034,-45728,-50778,-52835,-68997,-89943,-83395]
["Bidrag, realkredit dkr, variabel",-125251,-119176,-108643,-84427,-74769,-56854,-44682]
["Renteudgifter, realkredit fr. valuta, fast",-16,-15,12,-286,-240,-182,-192,-597,-2136,-2512]
["Bidrag, realkredit fr. valuta, fast",-20,-58,-349,-16,-26,-107,-167]
["Renteudgifter, realkredit fr.valuta, variabel",-196,-2941,-5811,-15537,-23720,-34024,-59295,-105392,-151600,-176097]
["Bidrag, realkredit fr. valuta, variabel",-13523,-17434,-21016,-33998,-42344,-41788,-48204]
["Renteudgifter, anden realkreditgæld",-1815,-2278,-582,-2588,-336,-94,-51,-32,-396,-213]
["Renteudgifter, pengeinstitut",-66388,-57705,-52241,-56498,-56677,-58822,-63643,-54633,-53723,-48372]
["Renteudgifter, kassekredit",-68514,-75420,-75560,-76224,-77720,-71705,-72342,-69249,-71616,-58699]
["Renteudgifter, udlandslån",-12460,-15227,-17406,-27244,-26033,-25853,-35127,-35560,-48370,-47562]
["Renteudgifter, prioritetsomkostninger",-34092,-35766,-25997,-31182,-24699,-32166,-27002,-20285,-22817,-18036]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-10984,-9255,-9450]
["Renteudgifter, øvrig gæld",-21892,-17343,-21750,-31571,-34580,-33128,-37447,-48944,-28333,-28008]
["Realiseret gevinst gæld",16719,8568,3102,10819,10434,5117,15588,9948,4509,11416]
["Realiseret tab gæld",-24627,-27717,-13517,-18500,-11994,-41965,-20671,-12231,-19269,-23261]
["Realiseret gevinst værdipapirer",40053,40260,30899,45541,37628,62486,53139,53930,60488,75756]
["Realiseret tab værdipapirer",-48428,-46057,-55442,-77549,-81810,-95165,-100649,-116079,-125503,-157367]
["Finansiering i alt",-931700,-880762,-793766,-840755,-815321,-859607,-855070,-800351,-855985,-840245]
["Heraf renteudgift henført privat",-35939,-33894,-34586,-42777,-42783,-53678,-52749,-48749,-55993,-57678]
["Heraf rentendtægt henført privat",18625,18865,26107,24103,20346,36541,15448,14795,14909,13978]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",27551594,26595825,24997414,25160210,24659364,23020752,21782695,20969747,20440677,20699055]
["Driftsbygninger",2902936,3014202,2857901,3303308,3194395,3036896,2969314,2736454,2699797,2647700]
["Fast ejendom, i øvrigt",1796915,1951130,1777596,1943536,1875267,2013188,1891021,1947434,1879697,1595349]
["Stamplanter",5056,4643,5172,3380,3981,0,0]
["Betalingsrettigheder",34546,39265,39004,42620,69377,0,0,87111,77949,94355]
["Mælkekvote",0,0,0,0,0,420,9691,9263,15490,37626]
["Andre immaterielle aktiver",16706,12731,11863,7792,38539,35660,41094,39853,52333,58514]
["Inventar markbrug",3005269,2795029,2623507,2738020,2638142,2667140,2512821,2053041,1854184,1878140]
["Inventar husdyrbrug",162763,197237,173111,267418,276102,238210,258037,197568,203610,263744]
["Inventar andet",93760,118432,108329,138444,133754,115571,112900,105972,73982,79798]
["Kvæg",59488,55166,58266,60424,60091,50625,79314,53475,51679,46613]
["Svin",46052,33917,36808,50254,32483,28166,32943,68930,60436,48706]
["Fjerkræ",308,307,130,55,2488,3878,1041,72,311,1737]
["Pelsdyr",3535,8718,13576,4642,5397,1078,2170,1706,1097,2851]
["Får",1382,1492,3344,2338,1196,2674,1991,1748,4753,4231]
["Andre husdyr",4039,4801,5166,3614,3246,4349,3902,3542,2719,2372]
["Beholdninger egen avl",1284113,1083740,1057699,959320,1105114,1045293,1104959,1061438,842546,867423]
["Beholdninger indkøbt foder",3768,3794,5144,8779,11263,9752,9036,7687,9637,10256]
["Jordbeholdninger",164055,143722,196790,181586,119384,185779,151490,89471,84641,68875]
["Andre beholdninger",348068,330861,294735,263777,262696,267677,276063,253234,239305,185305]
["Igangværende arbejde",4666,396,525,217,69,58,192,869,0,0]
["Tilgodehavende",1789816,1646691,1675512,1702648,1494145,1714028,1505288,1403483,1360375,1405677]
["Mellemregning I/S-interessenter",132449,114493,132253,119200,130175,157637,150858,106374,100439,91300]
["Andel I/S",108887,99363,106513,118494,79468,82117,13863,73960,71430,38892]
["Finansielle kontrakter og værdipapirer",2388577,1985167,1901724,1792650,17399,13541,8794,10422,20088,25311]
["Andelskapital",232918,244698,193247,186964,171304,123408,118769,108824,104369,82260]
["Leveringsrettigheder",313019,298368,238194,0,0,0,0]
["Kassekredit (positiv)",225048,178631,172268,191347,227321,211240,208452]
["Landbrugsaktiver ialt",40312366,38993000,36801855,37476418,36612162,35104224,33337727,31391678,30251544,30236090]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1022915,946727,893556,983851,937312,997734,946679,767845,844471,743449]
["Beboelse",1124208,1162101,1164976,1171503,1196039,1201030,1186421,1179812,1121944,1108882]
["Private aktiver",485919,494150,503250,480880,498049,234772,222029,188082,183192,185261]
["Immaterielle anlægsaktiver",0,87,111,174,1221,1513,878,1133,157,568]
["Øvrige materielle anlægsaktiver",114777,124712,138254,148789,257586,205358,168841,334942,99200,140897]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",61540,49083,58979,14588,11085,26065,39013,25527,32144,16752]
["Aktier mv",1354923,1037086,1051385,1017324,1090344,1196093,885284,836474,708007,801835]
["Obligationer mv",289408,260682,264541,255713,280649,260017,269360,238607,267561,326330]
["Pantebreve",175528,128985,136569,166868,118639,146005,141607,103953,116299,71254]
["Indlån mv.",476366,342895,412810,356812,322088,418149,349476,597711,461716,463428]
[null,null,null,null,""]
["Aktiver ialt primo",45419518,43539507,41426286,42220670,41458128,39778432,37490885,35816435,34271215,34201284]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-2886063,-2121925,-2075355,-2012182,-2038362,-1552657,-1209928,-1116433,-1306008,-1252575]
["Variabelt forrentet Dkr",-14451886,-13908997,-12137028,-10770329,-9171874,-7545586,-5792655,-4539099,-3788993,-3156301]
["Fast forrentet fremmed valuta",-25291,-15570,-27288,-36798,-56043,-66090,-82836,-80815,-80223,-114566]
["Variabelt forrentet fremmed valuta",-1778597,-2378025,-2851294,-4735096,-5844638,-6191046,-7719201,-8224433,-8398530,-8336903]
["Diverse realkreditlån",48868,33826,128506,"",52461,38969,37564,11492,19912,13320]
["Realkreditinstitut gæld ialt primo",-19092970,-18390690,-16962460,-17453073,-17058456,-15316410,-14767056,-13949288,-13553841,-12847024]
["Variabelt forrentet Dkr",-1717609,-1428752,-1128141,-1147079,-1176760,-1199803,-1141085,-1045842,-812623,-723913]
["Fast forrentet Fremmed valuta",-30520,-19097,-25312,-50665,-59087,-52448,-81686,-114720,-164573,-156807]
["Variabelt forrentet fremmed valuta",-238452,-304091,-350959,-541986,-554282,-490415,-562669,-623932,-794129,-902640]
["Pante- og gældsbreve",-374039,-265297,-297056,-262617,-246600,-249638,-228721,-169426,-157543,-191992]
["Anden langfristet gæld",-389720,-395275,-374208,-447267,-423153,5051,0,-25851,-19228,-11841]
["Leasingforpligtelser",-540414,-417427,-365168,-380267,-353000,-325446,-297549,-202293,-188932,-188827]
["Mellemregning interessenter",-233825,-98801,-100847,-159105,-124202,-133878,-134546,-97922,-83529,-67185]
["Moms",-150074,-105296,-105989,-113604,-111032,-114664,-105580,-100615,-101393,-136946]
["Leverandørgæld",-1491138,-1303162,-1486071,"",-1053858,-1593232,-1557773,-1283743,-1158813,-956363]
["Anden gæld, finansielle kontrakter",-256734,-215079,-227691,-316061,-336852,-345037,-242657,-367453,-368238,-255260]
["Kassekredit",-1296397,-1425215,-1338259,-1302644,-1136927,-1103416,-1035496,-849478,-987055,-798397]
["Gæld uden for landbruget",-70894,-106711,-54663,-29561,-40993,-55601,-52857,-55653,-2812,-4317]
["Gæld i alt",-25874680,-24474893,-22816825,-23666892,-22675203,-21008692,-20232000,-18886216,-18392708,-17241512]
["Hensættelser (negative)",-5616704,-5565499,-5450283,-5495448,-5633348,-4398252,-4120735,-3909721,-3746971,-3718246]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",28191325,27339685,25561924,25937213,25723512,23775640,23237714,21580398,20994647,20169805]
["Driftsbygninger",2853855,2992612,2809848,3307269,3266849,3055079,2999807,2767875,2701900,2669564]
["Fast ejendom, i øvrigt",1839035,1987943,1794394,1979579,1903440,2082706,1966113,2074415,1923702,1651179]
["Stamplanter",4745,4615,4755,3345,4041,0,0]
["Betalingsrettigheder",29511,34995,36681,37893,48801,66237,80493,85938,89608,76086]
["Mælkekvote",0,0,0,0,0,420,461,2615,6857,14482]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",16812,14088,17635,9779,9891,37038,38373,41718,49612,57703]
["Inventar markbrug",3208477,2931697,2639808,2800776,2756042,2807380,2625232,2268288,1990329,2018688]
["Inventar husdyrbrug",155405,201182,160174,"",264883,230311,233652,192038,192053,239910]
["Inventar andet",102370,121936,107818,152402,134765,134742,114495,70717,119982,68014]
["Kvæg",57976,54293,53636,58002,51094,50932,46520,44850,51299,41999]
["Svin",35746,41339,22143,41710,36756,19747,29037,56816,39957,34295]
["Fjerkræ",379,376,136,57,208,2420,1332,95,80,2493]
["Pelsdyr",4028,8016,12114,4848,5329,2456,2761,2694,1183,3141]
["Får",1508,1331,3591,2586,1106,2820,1971,1554,4541,5291]
["Andre husdyr",3783,4842,4978,4019,3119,4074,3810,3624,2738,2641]
["Beholdninger egen avl",1372892,1240159,1012334,1065447,969456,1168623,1043444,1080609,1021280,828769]
["Beholdninger indkøbt foder",6177,3694,3413,6833,3547,8939,7672,7424,9249,10721]
["Jordbeholdninger",174922,141588,241808,181282,128041,195298,164147,96111,95178,71327]
["Andre beholdninger",354234,347238,309731,293726,257563,273992,264238,259518,253783,229819]
["Igangværende arbejde",302,337,344,368,139,391,93,179,761,0]
["Tilgodehavende",1776258,1738980,1637429,1834830,1602765,1549455,1698766,1399057,1406499,1373346]
["Mellemregning I/S interessenter",77623,97027,149657,121550,132362,163398,169504,-97239,-94323,-79472]
["Andel I/S",102862,119564,95491,119452,83671,85515,4248,63092,74901,36791]
["Finansielle kontrakter",9031,23839,9527,23361,18244,18797,12195,9385,10331,20026]
["Andelskapital",248743,256488,207643,200397,185101,136133,120681,104975,98802,78221]
["Leveringsrettigheder",356149,334209,286511,0,197465,125949,83528,0,0,0]
["Kassekredit (positiv)",287793,213449,205733,164608,184140,226319,216111]
["Landbrugsaktiver ialt",41271941,40255523,37389255,38780950,37972330,36224809,35166402,32116746,31044949,29624839]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",895660,908326,798776,907688,898506,962232,876325,802324,880563,778351]
["Beboelse",1116964,1184757,1169101,1176393,1209305,1206834,1203402,1177014,1166337,1121339]
["Private aktiver",529786,510786,527590,489889,497737,236216,219745,190228,184898,185679]
["Immaterielle anlægsaktiver udenfor landbrug",132,69,89,98,1021,1463,881]
["Påbegyndte investeringer udenfor landbrug",623,197,6,5588,2,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",166634,163925,193674,162322,205146,264536,235732,368430,136249,126164]
["Øvrige aktiver, udenfor landbrug",152806,118825,103843,104919,105948,105200,109922,84565,103884,51782]
[null,null,null,null,""]
["Aktier mv",1481933,1213037,1001181,1132288,1123454,1289127,962194,949643,811610,723074]
["Obligationer mv",342440,298014,255921,284671,262826,251379,291091,245333,274365,324736]
["Pantebreve",225454,123040,137290,175726,131214,142752,144632,132711,115037,71682]
["Indlån mv.",690733,559259,552596,632963,370114,279246,452485,528299,551650,475744]
["Hensættelse (positive)",21057,13980,9133,21487,10529,31406,48786,22560,34405,41290]
[null,null,null,null,""]
["Aktiver ialt ultimo",46608370,45136289,41932723,43704788,42788130,40995201,39711598,36880797,35592157,33801211]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3085960,-2612849,-2114471,-2133423,-2217616,-1897314,-1539188,-1159429,-1238154,-1155341]
["Variabelt forrentet Dkr",-14745840,-14460574,-12863443,-13055593,-10707321,-8829210,-7433413,-5584188,-4539770,-3737669]
["Fast forrentet fremmed valuta",-24685,-15509,-22741,-16075,-47241,-59838,-64611,-76811,-74472,-117505]
["Variabelt forrentet fremmed valuta",-1495651,-1861187,-2341618,-3042355,-5011076,-5232772,-6464231,-7507104,-8213403,-8185338]
["Diverse realkreditlån",51192,41853,129492,"",89782,45358,40283,34276,34973,13938]
["Realkreditinstitut gæld ialt, ultimo",-19300944,-18908267,-17212782,-18105091,-17893471,-15973777,-15461159,-14293256,-14030826,-13181914]
["Variabelt forrentet Dkr",-1681727,-1507634,-1279678,-1199415,-1179684,-1222896,-1172560,-1113312,-997671,-874315]
["Fast forrentet Fremmed valuta",-11003,-12711,-17361,-37622,-52832,-61554,-61162,-107398,-134986,-121855]
["Variabelt forrentet Fremmed valuta",-196135,-281728,-301426,-462464,-515413,-433543,-555046,-523260,-595779,-789574]
["Pante- og gældsbreve",-355017,-260303,-283851,-271269,-245810,-259136,-229528,-207027,-158885,-199154]
["Anden langfristet gæld",-406646,-423409,-345234,-445507,-428656,-30180,-30699,-24808,-19610,-12822]
["Leasingforpligtigelser",-593695,-479451,-391198,-410410,-391586,-367555,-315108,-220243,-222871,-232427]
["Mellemregning I/S-interessenter",-269190,-117198,-108171,-131911,-136975,-146940,-144536,111584,117210,89503]
["Moms",-193741,-144068,-108278,-119803,-110010,-110761,-119266,-94741,-97922,-75980]
["Leverandørgæld",-1603003,-1437563,-1439634,-1572189,-1246628,-1547889,-1651618,-1501540,-1229636,-1072826]
["Anden gæld, finansielle kontrakter mv",-263779,-237625,-217911,-272334,-339620,-286149,-349377,-238974,-359826,-313164]
["Kassekredit",-1222319,-1269982,-1393042,-1409147,-1358367,-1114103,-1106881,-967623,-935992,-890354]
["Gæld uden for landbruget",-81069,-83776,-41149,-49750,-35291,-61269,-42784,-23774,-34732,-6253]
["Gæld i alt ultimo",-26178266,-25163715,-23139713,-24501630,-23934344,-21615752,-21239726,-19413196,-18913058,-17850111]
["Hensættelser (negative)",-5706884,-5683407,-5487843,-5527609,-5527561,-4508275,-4130660,-3952183,-3730043,-3514686]
["Andre hensatte forpligtigelser",-1403,-11499,-11518,-9089,-12773,-14625,-30032,-919,-757,-872]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",56,55,54,54,54,53,52,52,51,50]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",111,111,111,111,111,111,111]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,2,6,2,6,7,10,5,5]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",540,523,520,526,527,525,528,518,517,517]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",178778,190396,189014,170491,166985,152999,140421,150439,126036,114418]
["Personlig indtjening, ægtefælle",203516,203554,193191,176083,171448,175952,175541,171928,174643,165082]
["Ejerløn",392999,412770,402277,400769,306964,297741,301850,301404,305544,0]

{"sheet":"2.3 Planteavl konv bedste","index":13,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:01:47 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",262,287,302,374,364,362,367,340,332,312]
["Antal vejet",771.69,799.23,891.14,884.51,875.85,862.69,905.15,922.3,819.58,896.98]
["Kredsnummer"]
["Ejendomsnummer"]
["Landbrugsareal, ha",418,353,305,328,283,285,247,214,217,196]
["Årskøer",2,2,2,1,2,1,1,1,1,1]
["Årssøer",0,1,1,1,2,1,1,0,1,0]
["Antal slagtesvin produceret",381,401,263,259,215,173,260,131,176,169]
["Antal minktæver",3,0,3,9,8,2,5,4,2,3]
["Dyreenheder",17,16,12,11,14,11,12,7,9,9]
["Beregnet antal normtimer",5477,4976,4903,5243,4989,4771,4765,4018,3894,4037]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",6321907,5762698,5091436,5065346,4279528,4703741,4513427,4123400,3797302,3157331]
["Bruttoudbytte Kvæg",146851,97998,93584,107359,112877,81567,87136,49251,60131,66573]
["Bruttoudbytte Svin",296304,277066,125902,147088,141618,83656,126249,75698,108408,91573]
["Bruttoudbytte andre husdyr",4429,3275,5215,16635,57835,63954,51848,13945,11809,41221]
["Skovindtægter",4462,16667,18975,12933,23432,21402,0]
["Maskinstationsindtægter",432096,395550,312379,704827,567989,587647,551980,267799,376406,554909]
["Andre landbrugsindtægter",451060,380738,373295,744711,496678,373694,267029,193950,259545,274095]
["Bruttoudbytte ialt",7657110,6933992,6020786,6798898,5679957,5915661,5597671,4724044,4613602,4185703]
[null,null,null,null,""]
["Stykomkostninger Mark",-1858200,-1676070,-1573155,-1668425,-1478428,-1426747,-1315411,-1143085,-992265,-900280]
["Korn inkl. IO",-132683,-126322,-85551,-88840,-77381,-50384,-60130,-124917,-166174,-156725]
["Færdigblanding mv.",-170457,-147906,-124072,-116031,-141710,-114537,-134536]
["Eget grovfoder inkl. IO",-9945,-11382,-9020,-14959,-14669,-12396,-48902]
["Øvrige stykomkostninger husdyr",-20904,-17108,-17578,-25027,-34248,-13161,-24856,8801,-26236,-26455]
["Skovomkostninger",-7869,-10577,-6940,-16548,-58536,-7756,0]
["Stykomkostninger i alt",-2200057,-1989365,-1816316,-1929830,-1804972,-1624979,-1583835,-1259202,-1184675,-1083460]
[null,null,null,null,""]
["Dækningsbidrag",5457052,4944627,4204470,4869067,3874985,4290681,4013835,3464842,3428927,3102243]
[null,null,null,null,""]
["Energi og brændstof",-321780,-316200,-329906,-318692,-272933,-305358,-334652,-273571,-277024,-254737]
["Maskinstation",-430146,-411707,-316160,-394570,-298827,-326776,-271323,-204305,-178312,-169077]
["Vedligeholdelse",-585421,-487374,-450979,-486986,-432418,-428398,-390483,-334284,-299593,-279923]
["Investeringer over driften",-30936,-28376,-25033,-24126,-24150,-19665,-14565,-19738,-13980,-14538]
["Lønomkostninger",-702406,-569158,-707239,-719277,-638540,-712963,-615666,-423043,-319866,-369054]
["Ejendomsskat og forsikringer",-180652,-159598,-151827,-164063,-161043,-147456,-124173,-106047,-103256,-95214]
["Diverse omkostninger",-216899,-217944,-217189,-220347,-206012,-204477,-178682,-162060,-165148,-148481]
["Kontante kapacitetsomkostninger",-2468240,-2190357,-2198334,-2328061,-2033922,-2145093,-1929543,-1523049,-1357180,-1331024]
[null,null,null,null,""]
["Afskrivninger",-820090,-749123,-735778,-885248,-824341,-741934,-629235,-474441,-447448,-444889]
["Nedskrivninger",-11195,-4413,-2986,-25787,-4847,-16736,-6930,-9716,-7704,-6293]
["Tab/gevinst",100784,81296,114573,96110,101359,106370,87154,114212,75346,59310]
["Kapacitetsomkostninger i alt",-3198741,-2862597,-2822524,-3142987,-2761751,-2797392,-2478555,-1892993,-1736987,-1722897]
[null,null,null,null,""]
["Resultat af primær drift",2258311,2082030,1381945,1726080,1113234,1493289,1535280,1571849,1691941,1379346]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",906412,788342,720044,743664,672296,683767,636227,548740,561971,439381]
[null,null,null,null,""]
["Forpagtningsindtægt",75496,46904,46925,61414,46537,46329,72956,23595,17353,22647]
["Forpagtningsafgift",-1041156,-863038,-650765,-692254,-488453,-617086,-612095,-469606,-480419,-388305]
["Renteindt, landbrug og fin.tilskud",34681,23855,27648,63350,36090,30467,28616,23210,20971,25460]
["Realiseret gevinst/tab finansaktiver",-32322,-41867,-42298,-64151,-69487,-42384,-53971,-81429,-54361,-82708]
["Renteudgifter, landbrug",-490896,-496724,-483232,-630318,-570749,-531434,-488651,-396253,-512338,-458052]
["Finansomkostninger ialt, landbrug",-1454197,-1330870,-1101723,-1261959,-1046062,-1114107,-1053145,-900483,-1008793,-880959]
[null,null,null,null,""]
["Driftsresultat",1710526,1539502,1000266,1207785,739467,1062948,1118362,1220191,1245118,937767]
[null,null,null,null,""]
["Ejerløn",-407953,-418090,-400528,-398916,-284209,-282698,-347952,-335721,-350155,0]
["Korr. værdiændring stambes/foderbeh.",1335,8986,-11093,-1262,2522,3342,-319]
["Driftsresultat efter ejerløn mv.",1303908,1130398,588645,807607,457780,783592,770091]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-10026,-13560,-9455,-11402,-9952,-2882,-1534,-834,-352,-318]
["Nedskrivning immaterielle aktiver",-9373,-943,-2284,263,-936,-10885,-32698,-13942,-10293,-81303]
["Gevinst/tab immaterielle aktiver",29992,123471,167073,57348,20672,104198,53517,-5134,-6409,16282]
["Anden virksomhed og engangsposter",367399,259595,236214,334258,333610,251912,119697,188904,155511,139042]
["Renteindtægter, privat",20953,22698,22454,27547,15650,21475,7080,6800,4706,6985]
["Renteudgifter, privat",-40734,-38564,-39120,-51245,-52755,-60714,-50001,-44841,-44577,-48717]
["Urealiseret regulering værdipapirer",325069,239184,-177,199339,134409,151754,116471,64253,-36620,-90593]
["Urealiseret regulering gæld",-3450,-24694,-5528,15873,-27335,61749,-33021,15444,-39724,-25505]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,-3388,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2388876,2106689,1366056,1772146,1152830,1578379,1298024,1430873,1267361,853640]
[null,null,null,null,""]
["Private indtægter/omkostninger",240176,251456,304137,222638,229928,232330,192632,194909,187527,187265]
[null,null,null,null,""]
["Årets resultat før skat",2629052,2358144,1670193,1994784,1382758,1810709,1490656,1625782,1454888,1040904]
[null,null,null,null,""]
["Skat af årets resultat",-970700,-917549,-644430,-825648,-510661,-611381,-475374,-521311,-429275,-296907]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",34387288,32053195,33071355,35007311,36213831,30297440,22562413,21888406,20629190,20367627]
["Stamplanter",5209,719,12439,1317,895]
["Betalingsrettigheder EU",33436,48800,56105,48414,72887,71692,101081,97473,100161,69183]
["Mælkekvoter og andre leveringsrettigheder",29331,26091,7941,15013,11351,23063,25838,42294,45615,82310]
["Inventar og maskiner",4875851,4170921,3848032,4624763,4303480,4419917,3673451,2893771,2636494,2663320]
["Besætning",155086,150332,98747,133145,123332,99280,116704,66441,109197,112704]
["Beholdning",2761277,2341717,2464136,2397937,1881589,2445934,1863959,1684361,1693767,1299062]
["Tilgodehavende",3089307,3030015,2369723,3363319,2592401,2256116,1944474,1302640,1465615,1345169]
["Andelskapital og financielle kontrakter",1601696,1252639,1205651,931304,834012,618124,517192,481725,432882,493693]
["Landbrugsaktiver i alt",46938481,43074429,43134130,46522522,46033778,40231566,30805112,28457111,27112921,26433069]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1986962,1730099,2258739,2079626,2571674,2635177,1630023,441908,378310,454944]
["Private aktiver",635332,437091,564191,559912,518467,224527,187170,1240366,1210754,1174276]
["Øvrige aktiver udenfor landbrug",317162,265551,370130,415552,325220,248992,216984,685550,169043,220502]
["Værdipapirer og indlån",3101937,2479598,1706111,2619123,1875797,2655103,1000863,875135,648993,759877]
["Hensættelser (positive)",35354,863,2447,24286,8928,10087,9459]
[null,null,null,null,""]
["Aktiver i alt",53015228,47987630,48035748,52221021,51333863,46005452,33849611,31700070,29520021,29042668]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-22307872,-20274323,-20515877,-22549749,-22668021,-18081787,-13874168,-12518130,-12548974,-11661753]
["Pengeinstitutter",-2813848,-2622124,-2299840,-2669462,-2490678,-2228369,-2200265,-1917979,-1931202,-1759237]
["Pante- og gældsbreve",-432981,-360923,-277648,-412338,-392741,-318700,-157939]
["Anden langfristet gæld",-609320,-539772,-477979,-545094,-581803,-25530,-32397]
["Anden gæld",-4375023,-3470111,-3231311,-4211573,-3246465,-3427106,-2986120,-2481606,-2292361,-2256921]
["Kassekredit",-1671507,-1650882,-1635946,-2117482,-1692961,-1386240,-1224888,-947006,-958207,-753062]
["Gæld i alt",-32210551,-28918136,-28438601,-32549311,-31072668,-25467731,-20475776,-17864721,-17730743,-16430973]
[null,null,null,null,""]
["Hensættelser (negative)",-5807085,-5429120,-5839355,-5805255,-5933824,-5308974,-3418526,-3399630,-2854168,-2642139]
[null,null,null,null,""]
["Egenkapital",14997593,13640374,13757792,13866455,14327371,15228747,9955309,10435719,8935109,9969556]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2058144,1783231,1219815,1518345,1035972,1274445,1195290,1371087,1360759,1035077]
["Private indtægter",240176,251456,304137,222638,229928,232330,192632,194909,187527,187265]
["Resultat før regulering og skat",2298320,2034686,1523953,1740983,1265900,1506775,1387921,1565996,1548286,1222342]
[null,null,null,null,""]
["Privat",-265795,-320056,-247664,-267818,-248102,-232793,-232652,-278403,-258001,-246945]
["Formueindtægter/-udgifter",-89057,-31415,-29450,-41014,-23173,-76527,-33966,-38797,-3410,-35091]
["Privat udtræk",-354852,-351471,-277114,-308832,-271275,-309320,-266618,-287005,-223189,-269790]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-103136,-168283,-54440,"",-68937,-178672,-180590,-148958,-120541,-195553]
["Betalt skat",-442753,-406563,-342506,-325249,-238992,-277733,-232256,-239886,-181737,-175960]
["Ændring i udskudt skat",-527947,-510986,-301924,-500400,-271669,-333648,-243118,-281425,-247538,-120946]
["Skat af årets resultat",-970700,-917549,-644430,-825648,-510661,-611381,-475374,-521311,-429275,-296907]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",869632,597383,547968,501905,415026,407401,465339,608472,776098,655645]
["Regulering ialt fra resultat",330732,323458,149629,260948,116858,303934,102734,59787,-93398,-181437]
["Værdireguleringer",359798,254520,-43157,449994,90483,208521,425348,169210,249264,-795921]
["Pensionsindbetaling",-87860,-83671,-67404,-51787,-45511,-39669,-95062,-92399,-73271,-87513]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1473783,1091691,583648,1153914,576857,880188,898359,766354,848747,-621372]
[null,null,null,null,""]
["Egenkapital primo",13523808,12538707,13174142,12750360,13750517,14350851,9056948,9669951,8086510,10590553]
[null,null,null,null,""]
["Egenkapital ultimo",14997593,13640374,13757792,13866455,14327371,15228747,9955309,10436306,8935256,9969181]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",2629052,2358144,1670193,1994784,1382758,1810709,1490656,1625782,1454888,1040904]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",14261,86388,-142676,-14745,17073,-44437,0]
["Afskrivninger m.v., landbrug",719908,563272,468856,768717,718045,561868,529727,389854,396861,457212]
["Afskrivninger andre erhverv",12342,9037,25927,26973,17435,22580,19445,37215,11071,12101]
["Regulering I/S",-143226,-98277,-6359,-77815,-46274,0,0,487,78,-512]
["Gevinst/tab finansaktiver",-3516,-5134,-3885,-17150,-11352,-8217,2053,10740,-3437,1245]
["Urealiseret regulering finansaktiver",-323588,-239184,177,-198866,-134409,-151754,-116471,-64253,36620,90593]
["Gevinst/tab gæld",-13503,18028,12047,17132,-35,33396,13143,1026,8081,20768]
["Urealiseret regulering gæld",3450,24694,5528,15873,27335,-61749,33021,-15444,-39724,-25505]
["Øvrige tilbageførsler",504,-205,3496,7200,-38,729,-1933]
["Tilbageførsel i alt",266632,358619,363112,495574,587779,396853,478986,359626,488997,606913]
[null,null,null,null,""]
["Betalt skat",-435398,-406563,-342506,-325249,-238855,-277054,-232197,-239886,-181737,-175960]
["Privat",-265795,-312480,-247664,-267818,-248102,-232793,-232652,-278403,-258001,-246945]
["Afskrivninger privat tlbf.",23688,16098,21230,23755,21783,19683,20882,18645,19169,19113]
["Formueindtægter/-udgifter",-89057,-31415,-29450,-41014,-23173,-76527,-33966,-38797,-3410,-35091]
["Pensionsindbetaling",-90374,-87466,-67898,-51787,-47602,-41656,-99510,-92399,-73271,-87513]
["Privat udtræk, skat og pension i alt",-856937,-821826,-666288,-646150,-535949,-608348,-577444,-753404,-581215,-708773]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",90959,-133540,-39035,-63931,-58223,-179283,-181897,-148958,-120541,-195553]
[null,null,null,null,""]
["Til invest og afdrag",2129707,1761398,1327982,1780277,1376365,1342046,1202448]
[null,null,null,null,""]
["Besætning (realforskydning)",-12792,11801,17813,-3699,20775,-2903,48574,9902,4062,3168]
["Beholdninger (realforskydninger)",-204955,-368145,-81197,-249408,-22826,-299060,-86449,-139646,-337974,-129857]
["Flerårige afgrøder",0,0,-1520,-357,318,0,0,-215,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1911960,1405053,1263078,1526813,1374631,1040083,1164573,1132773,1028758,812356]
[null,null,null,null,""]
["Investeringer"]
["Jord",-573585,-360052,-552667,-398803,-1644502,-1034156,-372885,-671645,-300686,-442147]
["Immaterielle aktiver",-2565,-5029,-6533,-3173,-7575,-3134,7189,898,-4468,-966]
["Grundforbedring",-18153,-13649,-11600,-20532,-39522,-12530,-16127,-19251,-8688,-10021]
["Stamplanter",-1152,0,-441,1317,-399,0,0]
["Driftsbygninger",-113302,-142135,-99471,-274490,-603144,-287790,-272507,-128484,-162279,-176506]
["Inventar markbrug",-889162,-732083,-464249,-557056,-641132,-723946,-567211,-581775,-488193,-494183]
["Inventar husdyrbrug",355,-58167,-26963,-62264,-53334,-33528,-15084,-10847,-28012,5735]
["Inventar andet",-7993,-24578,-21904,-95242,-27996,-72349,-36070,-9952,-627,-164]
["Beboelse, landbrug",-53446,-64689,-66683,-66434,-192203,-130351,-50202,-148293,-76271,-65331]
["Private aktiver",-123039,-48596,-53749,559912,-35328,-32598,-32130,-38038,-30166,-31043]
["Aktiver udenfor landbrug",32584,-26504,-25561,-114707,-148113,-139676,-34507,-57801,-35407,-8405]
["Investeringer ialt",-1749459,-1475483,-1329822,-1637215,-3393250,-2470058,-1389534,-1665188,-1134797,-1223032]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",162501,-70429,-66744,-110401,-2018618,-1429975,-224962,-532416,-106039,-410676]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-461676,-678394,-249390,-675465,-281012,211271,-713814,-14083,-237518,2492]
["Realkreditinstitutter",-11058,321160,88382,-22549749,1694697,1060112,596850,-12518130,-12548974,-11661753]
["Pengeinstitutter lån, netto",-39196,214320,309056,-287520,-91027,-17132,95613,-18329,-8577,-67295]
["Anden gæld",426122,423962,-23073,-4211573,451627,35576,225269,-2481606,-2292361,-2256921]
["Kassekredit, ændring",-74016,-203825,-59144,133370,233400,44538,62528,26116,-196033,71863]
["Ændring hensættelser",-75,-885,-157,-908,-1914,34916,3496,0,-82,-82]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-159898,76339,65674,167522,2005770,1324524,214128,542445,116532,425305]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2058146,1783232,1219816,1518345,1035973]
["Private indtægter/omkostninger",240176,251456,304137,222638,229928]
["tilbf. værdiændr. stambesætning mm",2912,12301,-6677,-31642,-53653]
["Beregnet skat",-867513,-787047,-524141,-612663,-437236]
["Privat udtræk",-354852,-343895,-277114,-308832,-271275]
["Pensionsindbetaling",-90374,-87466,-67898,-51787,-47602]
["Konsolidering",988494,828580,648124,734301,455560,561779]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1658876,-1437291,-1076317,-1183304,-763778,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",5.9,5.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.9145023518398574},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":3.6178102575209738},2.8463964324677038,3.6532938433034388,4.2989747770300628,5.1640468380661551,5.7707382074378586,5.8731029715202032]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":28.189604171808945},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":27.339849829650799},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":22.153835064059741},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":26.096082041530849},24.525097637182817,26.63291557781962,25.083878634524964,32.340109448599549,34.597739466906766,38.036884126752426]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":71.267775962471475},{"$f":"C37*100/C27","v":71.309961130615662},{"$f":"D37*100/D27","v":69.832576676865784},{"$f":"E37*100/E27","v":71.615532399515331},68.222083371405802,72.530880319206929,71.705446783135343,73.344829133682921,74.322124015032074,74.115220310662266]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":11.003052289790768},{"$f":"(C209+C67)*100/C148","v":10.008098018426768},5.9550834901414413,8.0729285170578926,5.2470477661254113,-1.8563444517135914,-3.4951401307583723,-3.2168566157412402,-3.9188021025922479,0]
["Soliditetsgrad, pct",27.8,28.6,{"$f":"D148*100/D108","v":28.640736478174546},{"$f":"E148*100/E108","v":26.553396954839318},27.910175004752709,33.102048426782112,29.410408881803694,32.922028247887148,30.268460852382184,34.325982034432926]
["Rentedækningsgrad",12.8,20.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",122.1,89,108.1,84,79.900000000000006,74.7,63.3,59.4,64.400000000000006,45.5]
["Vinterbyg, ha",13.1,11.4,8.9,15.6,8.1,8.9,8,4.9000000000000004,7.4,6.5]
["Vårhvede",1.8,1.6,3.4,2.6,1.3,2,1.1000000000000001,1.4,1.8,1.4]
["Vinterhvede, ha",87.1,83.6,43.8,80.5,63.5,76,59.8,43.9,52.6,56.4]
["Triticale, ha",0.5,0.4,0.4,1,0.6,0.8,0.4,0.1,1.4,1.1000000000000001]
["Rug, ha",16.899999999999999,17.7,8.3000000000000007,12.6,10.4,12.1,7.3,6.6,6.1,4.2]
["Havre, ha",8,2.5,4.3,4.2,3.7,2.2000000000000002,1.4,3,2.8,2.2000000000000002]
["Kernemajs/majs til modenhed, ha",2.4,1.9,0.5,0.4,0.6,1.1000000000000001,0.6,1.8,1.5,1]
["Blandsæd",0.4,0.3,0,0,1.2,0,0.1,0.7,0.7,0.6]
["Korn areal, ha",252.2,208.5,177.6,200.9,169.3,177.7,142,121.7,138.6,118.8]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",2.8,2.1,1.8,2,1.9,3.2,2.2000000000000002,2.8,2.5,4]
["Almindelig rajgræs, ha",14.6,9.4,8.3000000000000007,5.6,5.3,5.4,4.4000000000000004,4.5999999999999996,4.0999999999999996,1.9]
["Italiensk rajgræs, ha",0.6,0.2,0.1,0.3,0.2,0.3,0.2,0,0.3,0.1]
["Hundegræs, ha",1.2,1.8,0.6,1,0.3,0.1,0.1,0,0.1,0.1]
["Engrapgræs, ha",6,5.2,3.1,"",2.4,2.4,1.4,1.7,1.6,0.9]
["Rødsvingel, ha",4.2,5,3.8,4.5999999999999996,2.9,3.6,3.4,2.5,1.3,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",3,2,1]
["Rødkløver, ha",0,0.1,0,0,0,0,0.1,0,0,0]
["Hvidkløver, ha",1.1000000000000001,1.1000000000000001,1.4,0.8,1,1.3,0.6,1.2,0.9,0.4]
["Roefrø og andre frø",0.6,0.3,0.2,0.3,0.2,0.1,0.3,0.3,0.3,0.3]
["Spinatfrø, ha",1.6,4.5,2,2.5,1.7,1,1.1000000000000001,1.3,0.6,0]
["Frøareal ialt, ha",35.6,31.8,22.5,20.8,15.9,17.5,13.8,14.4,11.8,7.7]
[null,null,null,null,""]
["Sukkerroer",6.9,6.5,6.2,"",5.7,3.7,8.1,9.4,8,9.8000000000000007]
["Spisekartofler",3.8,6.3,7.6,5.9,7.2,6.8,6.4,8.1999999999999993,7.7,6.6]
["Tidlige spisekartofler",0.6,0.6,0.9,1,0.4,0.5,0.3,0.4,0.7,0.1]
["Læggekartofler, ha",5.5,5.2,5.0999999999999996,3.1,4,3,2.9,2.5,2,1.6]
["Proceskartofler, ha",4.7,4.4000000000000004,7.2,3.9,3.8,3.5,3.6,2.4,1.5,2.5]
["Stivelseskartofler",33.700000000000003,27.8,26.1,18.100000000000001,19.3,14.5,18.8,14.9,13.3,10.8]
["Raps, ha",30.2,26,17.399999999999999,28.1,19.7,25.6,16.600000000000001,16.7,12.4,12.5]
["Andre olieprodukter, ha",0.1,0,0,0.1,0.1,0.1,0.1,0,0,0]
["Hestebønner, ha",3,1,2]
["Ærter til konsum",1.5,0.9,0.4,0.6,0.3,0.6,0.6,0.6,0.4,0.7]
["Ærter og andre bælgsæd",1.5,0.7,0.5,0.3,1.5,0.8,0.3,0.3,0.5,0.4]
["Græs/lucerne tørreri, ha",0.1,0.2,0.1,0.1,0,0,0,0.1,0.4,0.3]
["Andre industriafgrøder, ha",0.1,0.3,0.3,0.2,0.4,0.4,0.3,0.2,0.4,0.3]
["Grønsager, ha",1.7,3.2,5.8,4.2,4.2,4.7,5.3,4.5999999999999996,2.9,2.9]
["Frugt og bær, ha",0.9,0.8,2,2,1.4,1.8,2.1,2.5,1.5,2.2999999999999998]
["Andre gartneriafgrøder",0.4,0.1,0.4,0.2,1.7,0.2,0.1,0.1,0.4,0.6]
["Energiafgrøder, ha",0.9,0.1,0,0.1,0.4,0.2,0.2,0.1,0,0.5]
["Pil til energi, ha",0.3,0.3,0.2,0.3,0.1,0.2,0.1,0.1,0,0]
["Majs til energi, ha",2.8,2.2999999999999998,1.3,1.9,1.2,1.1000000000000001,0.6,0.1,0.4,0]
[null,null,null,null,""]
["Foderroer, ha",0.3,0,0.1,0.1,0,0,0,0,0,0]
["Sædskiftegræs, ha",5.2,3.9,2.2000000000000002,6.8,6.6,5.0999999999999996,6.6,2.8,2.7,4.4000000000000004]
["Helsæd, ha",0.2,0.8,0.9,0.6,0.7,0.3,0.7,0.5,0.3,0.5]
["Vedvarende græs, ha",7.1,6.5,5,6.6,6,6.4,4.3,4.2,5.4,5.3]
["Majs, ha",7.4,6.6,6.2,6.9,5.8,5.3,6.8,2.2999999999999998,2.2000000000000002,2.5]
["Kolbemajs, ha",0.7,0.2,0.1,1.7,2,0.1,0.8,0,0.1,0.4]
["Andet grovfoder, ha",0.1,0,1,1.2,0,0.2,0.5]
["Grøngødning, økologisk",0,0.1,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",408,345.3,298.7,322.2,277.7,280.10000000000002,242,209.4,213.7,191.5]
["Udyrkede arealer, ha",3.2,7.3,5.8,5.2,3.9,3.5,3.4,3.5,3.6,3.9]
["Randzoner, ha",6.1,0.2,0.3,0.2,0.4,0.8,1,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",1,0.3,0.3,0.4,0.7,0.9,0.4,0.5,0.1,0.3]
["Landbrugsareal, ha",418.1,353.2,305.2,328,282.60000000000002,285.2,246.8,214,217,196]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",179.1,166.3,164.6,172.4,178.2,150,121,116.2,110.2,110.2]
["egen bortforpagtet areal, ha",7.7,6.1,5.9,4.8,6.3,4.0999999999999996,3.5,1.8,1.8,2.5]
["Egen skov, krat, hede m.v.",6.1,5.9,6.3,7,7,6.3,3.7,4.2,3.6,3.9]
["Tilforpagtet dyrkbart landbrugsareal, ha",239.1,186.8,140.6,155.6,104.5,135.19999999999999,124.7,97.9,107,84.8]
["Tilforpagtet skov m.v., ha",0.3,0.3,0.3,0.6,0.3,0.3,0.4,0.3,0.4,0.2]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",36.6,30.9,27.6,20.9,23.4,21.7,19.399999999999999,18.7,16.100000000000001,11.8]
["Areal med lerjord (jb 5, 6), ha",164,144,100.2,139.19999999999999,106.4,116.9,101.3,94.3,102.2,86.3]
["Areal med fin sand (jb 2 og 4), ha",101.9,72.3,63.7,70.599999999999994,64.400000000000006,60.3,49,39.5,43.4,40.1]
["Areal med grovsand (jb 1 og 3), ha",111.9,99.4,103.8,86.2,79.3,70.400000000000006,70.400000000000006,55.1,48.9,48.8]
["Særlige jordbundstyper, ha",3.8,6.5,5.7,3.6,6.8,6.3,3,3.9,4.4000000000000004,5]
["Markvanding, antal brug",0.28000000000000003,0.28000000000000003,0.31,0.28000000000000003,0.28000000000000003,0.26,0.25,0.28000000000000003,0.26,0.23]
["Herpå areal vand",283.64999999999998,254.97,281.3,211.25,203.3,196.53,208.16,174.59,159.5,183.1]
["Antal m3 vand forbrugt til vanding",5353,1173,6051,1018,1525,1327,308,631,0,0]
["Antal tons gylle anvendt (økologer)",21,0,0,0,0,4,2,2,0,0]
["Heraf tons konventionel gylle (økologer)",21,0,0,0,0,4,2,1,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,49,61,56,64,63,61,57,61]
["Hkg vinterbyg pr ha",68,71,55,69,61,70,68,66,61,57]
["Hkg vårhvede pr ha",70,62,53,67,56,82,68,60,60,35]
["Hkg vinterhvede pr ha",88,87,70,86,75,83,83,83,78,70]
["Hkg triticale pr ha",71,70,51,66,59,61,65,62,60,50]
["Hkg rug pr ha",68,67,55,67,59,76,69,67,65,58]
["Hkg havre pr ha",67,57,40,61,57,61,51,54,57,53]
["Hkg kernemajs pr ha",265,264,76,59,73,261,154,284,278,165]
["Hkg græsfrø pr ha",14,16,13,14,13,13,10,12,19,12]
["Hkg alm. rajgræs pr ha",17,18,14,45,14,27,16,40,12,45]
["Hkg italiensk rajgræs pr ha",17,11,13,15,23,19,17,0,14,13]
["Hkg rødsvingel pr ha",12,15,15,19,14,16,23,12,12,0]
["Hkg sukkerroer pr ha",149,168,108,"",139,138,153,128,121,119]
["Hkg spisekartofler pr ha",364,367,340,345,308,297,325,348,299,303]
["Hkg læggekartofler pr ha",303,296,266,271,273,310,259,256,260,260]
["Hkg proceskartofler pr ha",405,384,339,383,408,381,378,358,396,408]
["Hkg stivelsekartofler pr ha",499,486,456,471,432,455,434,429,405,426]
["Hkg raps pr ha",53,46,37,43,32,45,43,41,38,34]
["Hkg rødkløver pr ha",3,0,0,0,0,0,2,1,1,0]
["Hkg spinatfrø pr ha",17,17,8,12,9,15,18,17,15,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1599999999999999,1.29,1.3,1.1200000000000001,1.1000000000000001,1.26,1.31,1.43,1.6,1.49]
["Kr pr kg solgt maltbyg",1.24,1.36,1.35,1.2,1.18,1.3,1.35,1.55,1.61,1.55]
["Kr pr kg solgt hvede",1.24,1.28,1.21,1.1599999999999999,1.08,1.18,1.29,1.55,1.52,1.39]
["Kr pr kg solgt rug",1.24,1.22,1.22]
["Kr pr kg solgt havre",1.2,1.36,1.29,1.1299999999999999,1.0900000000000001,0.99,1.23,1.17,0,0]
["Kr pr kg solgt kernemajs",0.48,0.42,1]
["Kr pr kg solgt raps",2.8,2.71,2.61,2.72,2.72,2.64,2.58,2.94,3.55,3.06]
["Kr pr kg solgt fabriksroer",1.31,1.23,1.41,1.1299999999999999,1.53,1.6,1.82,2.02,1.5,1.68]
["Kr pr kg solgt spisekartofler",2.02,2.17,1.6,1.77,2.37,2.2999999999999998,2.0099999999999998,1.99,1.78,2.3199999999999998]
["Kr pr kg solgt industrikartofler",0.84,0.88,0.81,0.79,0.79,0.71,0.68,0.66,0.62,0.56999999999999995]
["Kr pr kg solgt stivelseskartofler",0.46,0.43,0.45,0.44,0.45,0.45,0.44,0.44,0.44,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",2.4,1.9,1.7,1.4,1.9,1.3,0.6,0.5,0.5,0.7]
["Antal årsopdræt",3,2,2,2,2,1,1,1,1,1]
["Stk årsopdræt pr årsko",1.1299999999999999,1.1200000000000001,1.08,1.21,0.85,1.08,1.45,1.46,1.35,1.1299999999999999]
["Udskiftningsprocent",78,61,57,36,49,56,51,52,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,17356,6393,15930,12676]
["Kg EK mælk i alt",20843,17073,16399,14737,19029,6564,6562,4873,4751,6890]
["Kg EK mælk pr ko",8800,8929,9802,10895,9856,4974,11698,9650,9472,9611]
["Gennemsnitlig fedtprc.",4.07,5.04,4.54,4.5999999999999996,4.4800000000000004,4.8600000000000003,4.0599999999999996,4.4000000000000004,0,0]
["Gennemsnitlig proteinprc.",3.64,3.9,3.68,3.73,3.62,3.83,3.43,3.4,0,0]
["Gennemsnitlig celletal",224,259,184,200,171,191,195,185,0,0]
["Kr. pr. kg ekm",3.09,2.56,2.67,4.37,2.61,2.54,4.47,3.47,2.57,2.64]
["Pct. jerseybesætninger",1,1,1,1,1,1,1,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",5999,7065,6352,6179,10360,7704,6474,5617,7984,7361]
["Kr pr solgt kvie levebrug",10794,8501,7504,7801,8520,7973,1693,0,7500,0]
["Kr pr købt kvie",3648,2390,3515,2724,3321,4987,9154,5081,4372,3758]
[null,null,null,null,""]
["Ha grovfoder pr årsko",5.94,6.07,6.27,12.74,7.86,8.3000000000000007,27.45,11.42,10.91,10.86]
[null,null,null,null,""]
["Pct. rørmalkning",1,1,1,2,2,1,0,1,1,0]
["Pct. karruselmalkning",0,0,0,1,1,0,0,0,0,0]
["Pct. robotmalkning",1,2,2,1,1,1,1,0,1,0]
["Pct. malkestald sildeben",0,0,0,1,1,1,1,1,0,2]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.9,0.6,0.4,1.6,1.5,1.2,0.9,0.7,0.6,0.6]
[null,null,null,null,""]
["Antal slagtekalve produceret",7,7,6,2,3,6,6,5,6,5]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",303,237,212,261,219,255,228,204,0,0]
["Pris pr solgt slagtekalv",5098,5519,5415,6958,5864,6746,5726,4242,6538,5681]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.5,0.5,1.3,1.1000000000000001,1.9,0.6,0.5,0.3,0.5,0.1]
["Antal fravænnede grise pr årsso",31.1,25.5,14.9,30.3,31.1,21.6,21.1,50.6,19.7,18.100000000000001]
["Antal fravænnede grise produceret",15,13,20,34,60,13,11,13,10,2]
["Gennemsnitsvægt solgte 7 kg's grise",7,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",2,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",211,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",80.900000000000006,102.5,15.8,29,39.200000000000003,20.7,20.2,48.5,0,0]
["Antal smågrise produceret",38,53,21,33,76,12,10,12,0,0]
["Stk 7 kg's grise købt",52,54,1,0,24,0,0,0,4,0]
["Kr pr købt 7 kg's gris",320,286,396,0,281,0,0,0,330,0]
["Antal smågrise solgt",65,0,1,26,50,0,0,0,8,5]
["Vægt 30 kg's grise solgt",30,0,28,0,5,0,0,0,32,30]
["Kr pr solgt 30 kg's gris",458,0,2670,447,464,0,0,0,430,343]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",381,401,263,259,215,173,260,131,176,169]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",323,335,245,256,185,163,246,121,172,159]
["Kr 30 kg's grise købt",480,483,415,462,415,375,427,431,436,390]
["Stk slagtesvin solgt",381,394,276,258,216,172,255,131,187,172]
["Antal sopolte købt",-5,-4,0,0,-1,0,0,0,0,0]
["Vægt solgte slagtesvin",8,9,6,5,5,5,6,5,8,7]
["Pris pr solgt slagtesvin",1193,1089,891,1004,917,853,938,1011,988,903]
["Antal sopolte solgt",4,3,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",2653,2593,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",1974,1466,0,1721,1686,0,0,0,2149,1530]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,3,3,69,2,0,2]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,3877,2758,0,8,0,0]
["Kg æg solgt",0,0,0,0,0,0,16736,0,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,4047,2504,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,7336,1905,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,1,0,1,1,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,1,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",3,0,3,9,8,2,5,4,2,3]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",6.7,0,5.7,5.2,5.8,4.7,5.7,5.7,5,11.7]
["Antal minkskind solgt",9,0,17,42,42,9,21,15,14,35]
["Kr. pr. solgt minkskind",174,0,218,273,243,476,360,647,553,420]
["Antal mink avlsdyr tæver, primo",3,0,4,11,11,2,6,4,0,4]
["Antal mink avlsdyr tæver, ultimo",0,0,3,10,11,4,7,7,3,4]
["Antal minkskind, primo",11,0,17,40,41,8,19,14,13,32]
["Antal minkskind, ultimo",21,0,24,42,41,10,25,19,10,32]
["Antal mink avlsdyr hanner, primo",1,0,1]
["Antal mink avlsdyr hanner, ultimo",0,0,1]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",2553616,2046276,1582569,1825318,1267863,1654405,1396805,1297780,1670370,1177948]
["Korn IO",99292,123333,79062,82051,92755,55379,56230,36467,43009,44712]
["Frøafgrøder",513578,530624,302408,290477,191403,275543,203444,232163,172935,96724]
["Handelsroer",130630,108208,94568,74296,116137,79033,211944,244372,183542,198456]
["Kartofler",1926287,1858496,1736190,1213511,1319329,1117407,1138047,1160464,1006581,825733]
["Raps",345644,327520,171762,328787,171674,307745,181093,200707,170954,129516]
["Ærter m.v.",60186,25387,15844,25632,16718,14794,10971,9028,8194,9245]
["Andre industriafgrøder",140336,172803,6285,161950,11965,200102,182947,138127,16566,6138]
["Gartneriafgrøder",379056,425282,996217,891685,930246,865078,955967,758972,444206,618249]
["Grovfoder excl. IO",92626,92548,79444,139339,127066,105674,150116,36514,55389,44926]
["Grovfoder IO",20290,13310,9247,16281,14901,15318,18766,6578,6375,2284]
["Energiafgrøder m.v.",60365,38912,17840,16019,19471,13263,7099,2229,19182,3400]
["Bruttoudbytte Planteavl incl. IO",6321907,5762698,5091436,5065346,4279528,4703741,4513427,4123400,3797302,3157331]
[null,null,null,null,""]
["Mælkesalg",60373,41373,41488,61268,48977,16344,28652,16488,11864,17939]
["Økologi- og markedstillæg",0,0,0,1277,0,0,0,0,0,0]
["Kvalitetstillæg",1385,692,1018,1799,859,516,962,441,381,420]
["Non-GM tillæg",699,402,256]
["Kvalitetsprogramtillæg (Arlagården)",1854,1279,1094,"",-173,-198,-277,-2,-9,-39]
["Sæsonregulering",0,0,0,109,0,0,0,-31,-22,-165]
["Køer salg",8084,7454,7956,6467,16243,4345,45627,3741,5379,8777]
["Slagtekalve salg",69143,39224,40984,18770,36937,47258,41688,31495,43391,36039]
["Spædkalve salg",675,176,767,1139,12114,9752,11711,328,235,355]
["Kvier levebrug salg",4093,5541,3927,4110,143,535,30,0,100,0]
["Kvier køb",-24,-2396,-3441,-2906,-1694,-640,-1961,-813,-579,-1064]
["Tilvækst køer og opdræt",10196,928,-4269,1794,-8430,5296,-59119,-3329,-3683,-2816]
["Tilvækst kalve",1053,-2448,-1374,340,-4276,-3869,-273,-2707,3891,482]
["Kvæg, tilskud",12623,4989,6302,3672,5445,3696,2723]
["Kvæg andet",-23302,782,-1124,9516,6734,-1469,17374,3639,-816,6647]
["Bruttoudbytte Kvæg",146851,97998,93584,107359,112877,81567,87136,49251,60131,66573]
[null,null,null,null,""]
["Sopolte salg",10543,8369,0,0,0,0,0,0,0,0]
["7 kg's grise salg",357,0,0,0,0,0,0,0,0,0]
["Smågrise salg",29872,0,3763,11678,23045,0,0,0,3567,1638]
["Salgtesvin salg",454410,429231,234227,258740,197652,146610,238646,132631,184562,155141]
["7 kg's grise køb",-16669,-15429,-466,0,-6863,0,0,0,-1321,0]
["30 kg's grise køb",-155295,-162054,-101536,-118331,-76662,-61071,-105179,-52356,-74735,-62022]
["Soplte køb",-10278,-5215,0,-716,-1336,0,0,0,-554,-48]
["Tilvækst salgtesvin",-16879,19799,-14124,-1860,2256,-1951,-7796,-3630,-3523,-1875]
["Tilvækst smågrise",-766,1253,-1499,-638,2623,-66,-144,-381,-217,-1056]
["Tilvækst øvrige svin",92,835,-3009,-171,838,-174,16159,-1626,-1122,-1612]
["Svin andet",917,276,8546,-1615,64,308,-15437,1060,1751,1407]
["Bruttoudbytte Svin",296304,277066,125902,147088,141618,83656,126249,75698,108408,91573]
[null,null,null,null,""]
["Æg salg",0,0,0,0,1627,1261,24926,739,36,1148]
["Høns indkøb",-6,-3,0,-27,-159,-211,-4659,-109,148,-123]
["Slagtekyllinger salg",0,0,0,0,57732,35791,0,707,0,0]
["Fjerkræ andet",4,11,-36,10,-15623,15604,18858,-38,-30,18305]
[null,null,null,null,""]
["Minkskind salg",1566,0,3642,11416,10215,4364,7638,9814,7922,14820]
["Mink i øvrigt salg",0,0,81,331,1406,98,0,29,0,0]
["Pelsdyr andet",1014,0,382,613,-338,1013,1312,522,-1076,-1017]
[null,null,null,null,""]
["Får",1045,423,94,2149,1790,5079,3168,1841,4322,7508]
["Husdyr i øvrigt",806,2845,1052,2144,1188,955,605,439,487,580]
["Bruttoudbytte andre husdyr",4429,3275,5215,16635,57835,63954,51848,13945,11809,41221]
[null,null,null,null,""]
["Maskinstationsindtægter",432096,395550,312379,704827,567989,587647,551980,267799,376406,554909]
["Skovindtægter",4462,16667,18975,12933,23432,21402,0]
["Andre landbrugsindtægter",451060,380738,373295,744711,496678,373694,267029,193950,259545,274095]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",7657110,6933992,6020786,6798898,5679957,5915661,5597671,4724044,4613602,4185703]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,583,1644,237,196,0,-369,0,685]
["Tilskud miljøforanstaltninger, MVJ",28670,8395,13128,7174,3475,1148,3502,2184,4084,8661]
["Lejeindtægter",265557,216026,200288,359021,236352,193403,121877,71760,148635,88893]
["Andre landbrugsindtægter, pasningsaftale",6325,4965,6581,12349,3882,4542,24516,25526,15281,35382]
["Andre landbrugsindtægter, videresalg",52118,63333,39582,49615,29395,29293,21638,18269,31652,31209]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",808,10763,17500,10665,20449,16927,9298,14373,4285,2047]
["Andre landbrugsindtægter, sten grus m.v.",3600,1692,1411,2225,461,4174,2054,223,1066,629]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,-521,-5107,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",21,0,48,2,750,39,375,401,10909,17783]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,29,66]
["Andre landbrugsindtægter, sygedagpenge",2128,4168,3888,3337,5839,2651,2185,1971,3219,3367]
["Andre landbrugsindtægter, øvrige",85679,67027,83808,286511,219269,143244,86692,59612,40384,143713]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-458699,-415187,-301283,-336214,-354899,-332839,-339136,-314543,-253635,-298432]
["Gødning",-513585,-441527,-391620,-397665,-383937,-397673,-331929,-322594,-294753,-216238]
["Planteværn",-544507,-465639,-386931,-406728,-342727,-335113,-281993,-247784,-233375,-188004]
["Diverse. vedr. planteavl",-248119,-270948,-487885,-516013,-396866,-361123,-362353,-258165,-210502,-197606]
["Produktionsrådg. planteavl",-93290,-82770,-5437,-11804,-5012,-18806,0]
["Stykomkostninger Mark",-1858200,-1676070,-1573155,-1668425,-1478428,-1426747,-1315411,-1143085,-992265,-900280]
["Foderkorn excl. IO",-33392,-2989,-6489,-6789,15373,4995,-3900,-793,677,-7875]
["Foderkorn IO",-99292,-123333,-79062,-82051,-92755,-55379,-56230]
["Indkøbt kraftfoder",-59992,-38724,-32124,-41044,-38593,-28082,-28813,-17483,-23721,-28762]
["Indkøbt tilskudsfoder",-22641,-15020,-17911,-7409,-14690,-16467,-8028,-6976,-10433,-5577]
["Indkøbt smågrise blanding",-261,10,0,-3,0,0,0,-1,6,0]
["Indkøbt færdigblanding",-60652,-70402,-43555,-31938,-22227,-18020,-43324,-25527,-40584,-28428]
["Indkøbt fjerkræfoder",-7,-4,-57,-144,-31163,-34531,-22125,-833,-90,-13625]
["Indkøbt pelsdyrfoder",-1333,0,-2684,-6358,-6432,-1638,-3639,-2701,-1360,-3231]
["Indkøbt mælkeprodukter",-4632,-2163,-2951,-1915,-1744,-2181,-3686,-1239,-1752,-1951]
["Indkøbt hjælpeprodukter",-7882,-9530,-5514,-10613,-8914,-4857,-6143,-3492,-5385,-5882]
["Andet indkøbt kraftfoder",2758,-2245,-1661,-2711,-2943,-593,-6723,-13339,-8267,-3059]
["Indkøbt grovfoder",-2458,-8439,-15435,-12250,-13470,-7827,-8171,-6831,-24383,-8204]
["Andet indkøbt foder",-11748,-238,-1700,0,-1507,-341,-3885,-1159,-1652,-1641]
["Eget grovfoder",-9945,-11382,-9020,-14959,-14669,-12396,-48902,-1498,154,-1492]
["Andet eget foder",-1609,-1151,-480,68,-27,0,0]
["Dyrlæge og medicin",-8182,-6110,-4659,-4692,-5543,-3070,-3392,-2627,-3319,-3460]
["Produktionsrådgivning",-27433,-1361,-1108,-1117,-1131,-492,-789,-517,-554,-669]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-11298,-9637,-11440,-12421,-20409,-8383,-8916,-5436,-6283,-11275]
["Skovomkostninger",-7869,-10577,-6940,-16548,-58536,-7756,0]
["Diverse vedrørende andet",0,0,-371,-6797,-7164,-1215,-11758,17381,-16080,-11052]
["Stykomkostninger i alt incl. IO",-2200057,-1989365,-1816316,-1929830,-1804972,-1624979,-1583835,-1259202,-1184675,-1083460]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-245547,-229208,-208180,-226078,-189743,-220736,-243482,-200370,-219393,-204696]
["Energi",-76232,-86991,-121727,-92614,-83190,-84622,-91170,-73202,-57631,-50041]
["Maskinstation diverse",-335556,-327953,-245856,-307591,-224074,-268753,-221248,-165385,-139227,-136430]
["Maskinstation høst af korn og frø",-27224,-27287,-22654,-26804,-19805,-17963,-13374]
["Maskinstation - optagning",-12626,-9752,-8602,-8108,-9218,-6585,-7730,-6943,-5450,-6924]
["Maskinstation, husdyrgødning",-46991,-38616,-34070,-36104,-34100,-25977,-19164,-13987,-13126,-10281]
["Maskinstation, høst af grovfoder",-7748,-8100,-4979,-15962,-11630,-7498,-9806,-3517,-3037,-2723]
["Vedligehold bygninger, gårdsplads mv.",-73344,-65099,-53918,-75621,-58049,-50531,-43250,-40679,-34403,-27932]
["Vedligehold grundforbedring",-48544,-38827,-45427,-31318,-37354,-33471,-29898,-29597,-25243,-20569]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-811,-938,-120,-1374,-749,-1266,0]
["Vedligehold markredskaber",-369648,-289068,-239244,-266697,-222278,-219599,-196122,-164671,-133382,-125474]
["Vedligehold staldinventar",-24703,-21606,-14601,-19571,-13627,-12008,-13225,-10524,-8860,-9856]
["Vedligehold andet inventar",-68371,-71836,-97670,-92404,-100361,-111521,-107988,-88814,-97706,-96093]
["Investeringer over driften",-30936,-28376,-25033,-24126,-24150,-19665,-14565,-19738,-13980,-14538]
["Lønomkostninger",-702406,-569158,-707239,-719277,-638540,-712963,-615666,-423043,-319866,-369054]
["Ejendomsskat",-61635,-56344,-55356,-54841,-57529,-48450,-36478,-35996,-30788,-30764]
["Forsikringer",-119017,-103254,-96471,-109222,-103514,-99006,-87694,-70051,-72468,-64450]
["Diverse omkostninger",-134073,-146930,-147702,-141171,-138989,-136287,-165840,-112481,-114683,-106420]
["Økonomirådgivning",-24854,-20509,-19936,-22427,-18621,-18198,-12841,-49579,-50466,-42062]
["Regnskab",-57972,-50504,-49551,-56750,-48402,-49992,0]
["Kontante kapacitetsomkostninger ialt",-2468240,-2190357,-2198334,-2328061,-2033922,-2145093,-1929543,-1523049,-1357180,-1331024]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-181379,-189495,-200672,-244139,-227034,-175869,-139141,-105927,-108582,-96468]
["Afskrivninger beboelse, landbrug",-32839,-30224,-28981,-30813,-29175,0,0]
["Afskrivninger grundforbedring",-9239,-8004,-10536,-14553,-13650,-8872,-10474,-9653,-7085,-6976]
["Afskrivninger stamplanter",-1680,-489,-1213,-302,-173,0,0]
["Afskrivninger markredskaber",-528656,-445849,-426423,-476115,-459463,-488334,-416285,-321189,-286728,-292544]
["Afskrivninger staldinventar",-34531,-40373,-34023,-75115,-67164,-36670,-37352,-17755,-28909,-32416]
["Afskrivninger specialinventar",-17062,-20905,-19522,-30641,-13433,-16966,-14517,-8478,-6679,-5845]
["Afskrivninger bl. driftsmidler mv.",-14703,-13784,-14407,-13571,-14249,-15223,-11468,-11439,-9464,-10641]
["Afskrivninger i alt",-820090,-749123,-735778,-885248,-824341,-741934,-629235,-474441,-447448,-444889]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,202,0,363,0,-587,-131,-809,-2566,-2693]
["Nedskrivninger, beboelse",0,-1082,-784,1120,510,-5635,-2573]
["Nedskrivninger, grundforbedringer",-182,0,0,0,1914,0,-1543,0,-1152,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-10008,-1938,-974,-4946,-1264,-14979,-2828,-7532,-3943,-2375]
["Nedskrivninger, staldinventar",0,-1373,-1228,-17931,-5640,-353,-2089,-187,0,-1155]
["Nedskrivninger, andet inventar",-961,-221,0,-4394,-366,-716,-338,-734,-44,-47]
["Nedskrivninger, blandede driftsmidler",-44,0,0,0,0,-101,0,-454,0,-23]
["Nedskrivninger i alt",-11195,-4413,-2986,-25787,-4847,-16736,-6930,-9716,-7704,-6293]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-8254,-289,36431,2593,2088,-3855,1766,-646,1206,1931]
["Tab/gevinst, beboelse",-3880,1368,-2702,8756,2088,-6275,8162]
["Tab/gevinst, grundforbedringer",453,817,5882,-767,-2669,847,-349,1654,473,-353]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",91248,68487,69772,72473,91870,99948,77705,108973,72764,51764]
["Tab/gevinst, staldinventar",7574,6032,4643,23287,7056,9833,7690,1553,1402,4045]
["Tab/gevinst, andet inventar",7075,4524,1525,-9625,1382,-861,1340,3630,149,2479]
["Tab/gevinst, blandede driftsmidler mv.",6569,357,-979,-607,-456,459,-999,-951,-650,-556]
["Tab/gevinst i alt",100784,81296,114573,96110,101359,106370,87154,114212,75346,59310]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3198741,-2862597,-2822524,-3142987,-2761751,-2797392,-2478555,-1892993,-1736987,-1722897]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",11396,4409,6564,28884,9572,8894,5610,6591,2459,5444]
["Forpagtningsindtægter",75496,46904,46925,61414,46537,46329,72956,23595,17353,22647]
["Forpagtningsudgifter",-1041156,-863038,-650765,-692254,-488453,-617086,-612095,-469606,-480419,-388305]
["Renteindtægter",30999,25829,25908,39710,29425,26078,25554,20458,20931,23785]
["Aktieindkomst",13240,16316,17631,22303,12742,16971,4532,2962,2287,3216]
["Renteudgifter, realkredit dkr, fast",-37603,-49032,-44752,-52568,-68190,-48366,-35366,-37544,-51636,-55378]
["Bidrag, realkredit dkr, fast",-27268,-20331,-20400,-21802,-28860,-12107,-9297]
["Renteudgifter, realkredit dkr, variabel",4244,4356,-20456,-62816,-52781,-57058,-51192,-59685,-86997,-76352]
["Bidrag, realkredit dkr, variabel",-154400,-136002,-136749,-119911,-93718,-62655,-44474]
["Renteudgifter, realkredit fr. valuta, fast",-9,-5,0,-384,-287,-24,0,-1023,-1400,-2196]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,-108,-436]
["Renteudgifter, realkredit fr.valuta, variabel",465,-2591,-6602,-12423,-27440,-42224,-47731,-95305,-143748,-154673]
["Bidrag, realkredit fr. valuta, variabel",-21180,-22317,-24175,-49684,-58542,-50292,-52834]
["Renteudgifter, anden realkreditgæld",-3182,-2358,-602,-7286,-616,-55,-22,-3,-454,-541]
["Renteudgifter, pengeinstitut",-97113,-91517,-72503,-90211,-75920,-72071,-72865,-58742,-60467,-55165]
["Renteudgifter, kassekredit",-90860,-97494,-89940,-113717,-92272,-86974,-89262,-82149,-80358,-52360]
["Renteudgifter, udlandslån",-27439,-21568,-23215,-45446,-38556,-43825,-47703,-35800,-57378,-40148]
["Renteudgifter, prioritetsomkostninger",-42253,-39407,-27918,-41174,-35018,-36285,-24776,-19124,-23887,-15292]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-18966,-14028,-14884]
["Renteudgifter, øvrig gæld",-29568,-25161,-28867,-50105,-51356,-46708,-49550,-50694,-42508,-33895]
["Realiseret gevinst gæld",34954,12716,2888,12098,13845,8987,5644,6127,5882,8294]
["Realiseret tab gæld",-21453,-30550,-14178,-26136,-13794,-43559,-18635,-7120,-13963,-29061]
["Realiseret gevinst værdipapirer",40321,27189,34473,49357,39252,62974,30650,41956,18609,34889]
["Realiseret tab værdipapirer",-72643,-69057,-76772,-113508,-108739,-105357,-84622,-123385,-72969,-117597]
["Finansiering i alt",-1473978,-1346736,-1118388,-1285657,-1083168,-1154522,-1095913,-938491,-1048664,-922691]
["Heraf renteudgift henført privat",-40733,-38758,-39877,-54340,-52771,-60714,-50001,-44841,-44577,-48717]
["Heraf rentendtægt henført privat",20953,22698,22454,27547,15650,21475,7080,6800,4706,6985]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",28362107,26022579,27104211,27081893,27576553,23076269,17406299,17275937,15978990,17245343]
["Driftsbygninger",3393410,3381510,3525996,4729478,4280261,3707241,2656099,2267521,2500162,2230037]
["Fast ejendom, i øvrigt",1919121,2014393,1875195,2441394,1969126,2063944,1434029,1425337,1584165,1336292]
["Stamplanter",5737,1208,13211,1284,668,0,0]
["Betalingsrettigheder",39107,56349,59555,52237,86618,0,0,100596,70441,83970]
["Mælkekvote",0,0,0,0,0,0,25061,13123,16096,60876]
["Andre immaterielle aktiver",28962,25351,7037,10416,33229,22035,30963,37589,32288,65935]
["Inventar markbrug",4056011,3344525,3335306,3651589,3320319,3546813,2949204,2317950,2118370,2101340]
["Inventar husdyrbrug",226096,262722,208914,506913,516858,298832,336475,128291,205764,275770]
["Inventar andet",174093,178926,192711,281715,185728,188305,157862,72780,47171,74919]
["Kvæg",68736,58783,59358,60743,66986,53115,103685,38866,42625,38674]
["Svin",85741,65223,53797,50709,41283,26769,46580,26722,60678,59294]
["Fjerkræ",2,3,2,8,6508,1858,2804,175,16,51]
["Pelsdyr",3376,0,5761,13715,14521,2952,6513,4911,3452,8046]
["Får",768,874,126,3316,2335,5607,4538,3859,5684,7925]
["Andre husdyr",1469,5250,3165,4199,5327,6077,1159,1810,805,1883]
["Beholdninger egen avl",1822388,1508987,1504805,1401887,1348264,1436865,1224176,1138646,925027,886989]
["Beholdninger indkøbt foder",6638,5978,5955,13704,15198,16260,16694,10255,11688,14551]
["Jordbeholdninger",225487,141136,336702,317831,178481,339171,233859,92981,116044,77860]
["Andre beholdninger",497206,435858,385645,396875,340996,354550,302506,300331,303034,189805]
["Igangværende arbejde",1068,0,1507,242,44,28,275,2501,0,0]
["Tilgodehavende",2607674,2190621,1903032,2541351,2062711,1962668,1412092,1126211,1215677,1335787]
["Mellemregning I/S-interessenter",102077,197250,302898,214371,171707,224938,195270,58883,50230,87319]
["Andel I/S",283042,183949,135717,266884,92255,127982,-164299,64673,105496,71386]
["Finansielle kontrakter og værdipapirer",3292620,2654529,2064708,2324293,32868,17067,2868,11548,5361,44602]
["Andelskapital",403393,340156,248480,283379,220030,136417,102225,78300,98405,79553]
["Leveringsrettigheder",636685,519289,506897,0,0,0,0]
["Kassekredit (positiv)",308530,228979,246107,190287,239268,239751,277442]
["Landbrugsaktiver ialt",45271656,41183090,42038760,44542678,42808142,37936710,28876932,26599796,25497669,26378207]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1082091,681765,1236351,992996,1267039,1383459,591859,401534,352445,439795]
["Beboelse",1108930,1119090,1121892,1131646,1208354,1181292,1057390,1055127,1021556,1003441]
["Private aktiver",547285,414140,545319,552977,520900,224444,187777,178026,149010,161362]
["Immaterielle anlægsaktiver",0,0,0,0,0,835,2333,0,0,0]
["Øvrige materielle anlægsaktiver",159536,123011,231310,236812,257056,143809,144627,667468,84904,189485]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",30780,17313,34486,36812,27584,20112,21879,6280,17670,19586]
["Aktier mv",1739361,1402453,1054448,1346034,1045780,1674431,290057,283784,225705,334447]
["Obligationer mv",286294,193764,123584,219207,237790,325875,49085,175133,53201,100930]
["Pantebreve",213646,185676,114630,154862,100221,169988,30518,61326,31875,25020]
["Indlån mv.",434320,318762,394920,402255,401294,504963,367667,506929,369631,428587]
[null,null,null,null,""]
["Aktiver ialt primo",50874406,45639065,46895700,49910833,48096628,43597072,31635909,30117196,28056500,29235378]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3014903,-2272463,-2419580,-2527479,-2909972,-1520145,-1029733,-1103508,-1085314,-1112393]
["Variabelt forrentet Dkr",-16862475,-14778673,-14812349,-13909460,-10786174,-8578306,-5440490,-3899967,-3730591,-3061142]
["Fast forrentet fremmed valuta",0,-15248,-38804,-41147,-61382,-67249,-72744,-47427,-87225,-21825]
["Variabelt forrentet fremmed valuta",-2515750,-2901261,-3290706,-5425402,-7304385,-6922140,-6753058,-7025308,-7365611,-7190000]
["Diverse realkreditlån",54485,34389,139646,"",59565,39734,27721,-56410,9785,14049]
["Realkreditinstitut gæld ialt primo",-22338642,-19933256,-20421792,-21777018,-21002348,-17048106,-13268305,-12132620,-12258957,-11371311]
["Variabelt forrentet Dkr",-2307061,-1986237,-1443939,-2024298,-1604892,-1313796,-1202645,-1218072,-996691,-856760]
["Fast forrentet Fremmed valuta",-49267,-26339,-46004,-41921,-42500,-37077,-99001,-83992,-136195,-165199]
["Variabelt forrentet fremmed valuta",-553405,-449539,-493085,-899817,-930588,-889198,-815534,-645008,-808944,-797747]
["Pante- og gældsbreve",-440651,-366966,-314303,-437627,-375633,-291022,-145800,-136761,-115222,-229706]
["Anden langfristet gæld",-548127,-471803,-494605,-520780,-570622,8827,0,-17234,-796,-6374]
["Leasingforpligtelser",-885276,-620098,-536843,-679504,-556717,-532782,-480674,-288469,-301630,-287903]
["Mellemregning interessenter",-171421,-162523,-141601,-351558,-143258,-143270,-180542,-168198,-128284,-134656]
["Moms",-240165,-154711,-153032,-177546,-162071,-145110,-147407,-118471,-116107,-192993]
["Leverandørgæld",-2082175,-1637722,-1890450,"",-1325167,-2008034,-1687036,-1196706,-1008453,-1019298]
["Anden gæld, finansielle kontrakter",-537672,-428598,-367058,-531150,-514343,-456732,-240561,-373693,-291990,-244246]
["Kassekredit",-1745523,-1854706,-1695091,-1984112,-1459560,-1341702,-1162359,-920890,-1154240,-681199]
["Gæld uden for landbruget",-796,-64952,-138296,-81889,-36502,-123799,-265,136,119,250]
["Gæld i alt",-31900181,-28157451,-28136100,-31694335,-28724202,-24355876,-19450104,-17299978,-17317391,-15987141]
["Hensættelser (negative)",-5450417,-5007049,-5620713,-5464853,-5736310,-4992516,-3223455,-3147099,-2687772,-2781465]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",29104745,26701679,27706816,27733599,29415905,24333847,18317287,18039818,16470388,16674222]
["Driftsbygninger",3320704,3327848,3460889,4795077,4586406,3806980,2784922,2286584,2541783,2324084]
["Fast ejendom, i øvrigt",1961840,2023668,1903650,2478635,2211520,2156614,1461973,1562003,1617020,1369322]
["Stamplanter",5209,719,12439,1317,895,0,0]
["Betalingsrettigheder",33436,48800,56105,48414,72887,71692,101081,97473,100161,69183]
["Mælkekvote",0,0,0,0,0,0,0,3715,12124,21857]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",29331,26091,7941,15013,11351,23063,25838,38580,33491,60454]
["Inventar markbrug",4507082,3699776,3455887,3799546,3603298,3878968,3180360,2694890,2391806,2358550]
["Inventar husdyrbrug",201346,281416,197907,"",502635,302018,313972,124361,204268,240423]
["Inventar andet",167423,189729,194238,332728,197547,238931,179119,74520,40420,64347]
["Kvæg",79984,57263,53716,62877,54280,54542,44293,32831,42833,36339]
["Svin",68187,87111,35164,48040,47001,24577,54799,21086,55816,54752]
["Fjerkræ",2,3,2,8,82,5099,3702,241,15,47]
["Pelsdyr",4390,0,6576,14327,14231,4046,8286,6805,3724,8867]
["Får",1250,600,225,3242,2325,5677,4548,3635,6091,10624]
["Andre husdyr",1272,5354,3064,4651,5414,5339,1076,1844,719,2075]
["Beholdninger egen avl",1998590,1719937,1600015,1587591,1324056,1705647,1257869,1252416,1228387,946916]
["Beholdninger indkøbt foder",14052,7140,4874,15950,4610,15043,16817,8639,14214,17355]
["Jordbeholdninger",242941,140262,445024,342534,193533,360654,260506,102085,132539,82388]
["Andre beholdninger",504821,474231,413236,450989,359184,364548,328706,320940,316230,252403]
["Igangværende arbejde",872,147,987,873,206,42,62,281,2397,0]
["Tilgodehavende",2734442,2668191,1903973,2890927,2268534,1882924,1894460,1156015,1268111,1200019]
["Mellemregning I/S interessenter",105267,114034,339013,186081,210343,222239,216416,-163203,-158824,-144703]
["Andel I/S",249599,247790,126737,286311,113523,150954,-166403,75328,119435,67797]
["Finansielle kontrakter",5277,19948,11751,31543,35683,31061,1770,14915,4425,40264]
["Andelskapital",438888,361107,274388,320680,246036,136584,108835,74985,93985,81688]
["Leveringsrettigheder",737626,571949,607326,0,338110,185012,152353,0,0,0]
["Kassekredit (positiv)",419906,299636,312185,209308,214183,265467,254235]
["Landbrugsaktiver ialt",46938481,43074429,43134130,46522522,46033778,40231566,30806882,27830787,26541558,25839273]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",890312,577743,1127417,939115,1339488,1432390,562038,441908,378310,454944]
["Beboelse",1096650,1152356,1131322,1140511,1232186,1202787,1075675,1056533,1057844,1009457]
["Private aktiver",635332,437091,564191,559912,518467,224527,187170,183834,152909,164818]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,742,2016]
["Påbegyndte investeringer udenfor landbrug",74,0,0,16558,6,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",178128,121958,263361,282225,189513,149376,164389,631005,98130,186562]
["Øvrige aktiver, udenfor landbrug",138960,143593,106769,133327,135707,98874,50578,54546,70913,33940]
[null,null,null,null,""]
["Aktier mv",2062321,1600301,1025824,1469277,1128523,1831799,341295,321904,257176,300449]
["Obligationer mv",371040,238649,127965,245724,215080,323399,71690,178649,85298,104795]
["Pantebreve",167637,204914,112956,211574,113989,180625,43954,52980,28271,24391]
["Indlån mv.",920844,735371,751551,901857,418205,319280,534464,576974,435829,507161]
["Hensættelse (positive)",35354,863,2447,24286,8928,10087,9459,33978,41820,42457]
[null,null,null,null,""]
["Aktiver ialt ultimo",53015228,47987630,48035748,52221021,51333863,46005452,33849611,31700070,29520021,29042668]
[]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3433064,-2860031,-2461944,-2603940,-3374155,-1924970,-1363050,-1123110,-1065335,-1040228]
["Variabelt forrentet Dkr",-16697179,-15195573,-15534059,-16818913,-13089162,-9887970,-6894832,-4758427,-4146611,-3300674]
["Fast forrentet fremmed valuta",0,-15253,-37775,-29913,-46885,-59565,-66286,-41914,-86702,-26573]
["Variabelt forrentet fremmed valuta",-2235673,-2244799,-2635788,-3280070,-6280709,-6255442,-5577155,-6607657,-7261163,-7306946]
["Diverse realkreditlån",58043,41333,153689,"",122890,46159,27155,12977,10837,12667]
["Realkreditinstitut gæld ialt, ultimo",-22307872,-20274323,-20515877,-22549749,-22668021,-18081787,-13874168,-12518130,-12548974,-11661753]
["Variabelt forrentet Dkr",-2355794,-2137070,-1909740,-1880087,-1572813,-1421683,-1316543,-1245215,-1175801,-972527]
["Fast forrentet Fremmed valuta",-17422,-10620,-18831,-36131,-37244,-34883,-57241,-94491,-98376,-85439]
["Variabelt forrentet Fremmed valuta",-440632,-474434,-371269,-753244,-880621,-771803,-826480,-578273,-657024,-701271]
["Pante- og gældsbreve",-432981,-360923,-277648,-412338,-392741,-318700,-157939,-175718,-109403,-231688]
["Anden langfristet gæld",-609320,-539772,-477979,-545094,-581803,-25530,-32397,-17411,-994,-6890]
["Leasingforpligtigelser",-1013501,-736928,-568830,-732919,-664235,-620064,-514692,-339151,-372863,-347510]
["Mellemregning I/S-interessenter",-163463,-205310,-150493,-303960,-174595,-172347,-201859,71297,78069,77354]
["Moms",-308683,-214558,-154546,-192947,-173932,-147174,-169069,-130075,-125573,-102153]
["Leverandørgæld",-2299325,-1827326,-1891211,-2366966,-1669750,-2015031,-1741906,-1420198,-1241081,-1111775]
["Anden gæld, finansielle kontrakter mv",-556386,-485278,-364773,-473406,-528267,-378152,-358116,-235672,-282847,-312465]
["Kassekredit",-1671507,-1650882,-1635946,-2117482,-1692961,-1386240,-1224888,-947006,-958207,-753062]
["Gæld uden for landbruget",-33666,-713,-101457,-141375,-35684,-94338,-478,-178,-776,263]
["Gæld i alt ultimo",-32210551,-28918136,-28438601,-32549311,-31072668,-25467731,-20475776,-17864721,-17730743,-16430973]
["Hensættelser (negative)",-5805260,-5399305,-5837493,-5780650,-5901941,-5273135,-3415397,-3399044,-2854021,-2642515]
["Andre hensatte forpligtigelser",-1825,-29815,-1861,-24605,-31883,-35838,-3129,-586,-147,375]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,53,53,52,52,50,47,49,48,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)"]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,1,0,1,1,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,6,11,6,12,10,6,0,6]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",554,536,546,546,529,536,527,510,503,505]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",129129,141859,128800,121126,159654,127803,55618,59262,26452,43010]
["Personlig indtjening, ægtefælle",178989,177746,184524,157832,140893,150656,145225,145471,149208,149799]
["Ejerløn",407953,418090,400528,398916,284209,282698,347952,335721,350155,0]

{"sheet":"2.4 Planteavl øko gns","index":14,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:03:35 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",48,55,50,60,58,47,45,44,53,47]
["Antal vejet",201,131,142,125,94,109,107,98,92,106]
["Kredsnummer"]
["Ejendomsnummer"]
["Landbrugsareal, ha",234,240,207,230,189,206,183,185,175,174]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,1,2,4,2,2]
["Antal slagtesvin produceret",64,44,54,20,0,6,27,37,17,18]
["Antal minktæver",0,0,0,0,0,0,0,0,0,0]
["Dyreenheder",8,13,15,12,15,12,16,13,23,11]
["Beregnet antal normtimer",2881,3451,3374,3369,4083,3095,3109,3482,3325,3039]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1853379,2501993,1943404,2273160,3621239,1658675,1894967,2375531,1732083,1577513]
["Bruttoudbytte Kvæg",84920,94668,109029,157557,127118,154343,134273,74243,109989,161312]
["Bruttoudbytte Svin",49217,75394,67431,30339,862,34186,35823,56051,44524,53486]
["Bruttoudbytte andre husdyr",237,255730,303350,176489,495670,127884,95357,208310,126798,17888]
["Skovindtægter",5879,2822,14245,6507,4223,4849,0]
["Maskinstationsindtægter",98670,271431,234317,175423,259484,101020,165345,142389,157343,107803]
["Andre landbrugsindtægter",451957,527381,472088,709261,486089,397258,305000,243900,238919,333449]
["Bruttoudbytte ialt",2544258,3729418,3143864,3528736,4994685,2478215,2630766,3100423,2409657,2251450]
[null,null,null,null,""]
["Stykomkostninger Mark",-314430,-432618,-397035,-405234,-935373,-270568,-325535,-430277,-332201,-358819]
["Korn inkl. IO",-51933,-116661,-110981,-64677,-77409,-90619,-96414,-320911,-196222,-158355]
["Færdigblanding mv.",-17718,-198140,-210779,-94265,-267164,-66685,-58677]
["Eget grovfoder inkl. IO",-51611,-19568,-60932,-50101,-51530,-40062,-85950]
["Øvrige stykomkostninger husdyr",-6663,-15907,-22312,-22961,-19114,-24474,-56150,-16414,-19593,-30228]
["Skovomkostninger",-4782,-2677,-8528,-85669,-43336,-25421,0]
["Stykomkostninger i alt",-447138,-785571,-810568,-722907,-1393926,-517829,-622725,-767602,-548016,-547402]
[null,null,null,null,""]
["Dækningsbidrag",2097121,2943847,2333296,2805829,3600758,1960387,2008041,2332821,1861641,1704048]
[null,null,null,null,""]
["Energi og brændstof",-111932,-152982,-190590,-157397,-240292,-126530,-176762,-191366,-159266,-145057]
["Maskinstation",-319894,-463383,-331756,-367910,-909948,-253167,-253627,-264145,-245019,-257254]
["Vedligeholdelse",-219177,-263500,-284423,-282295,-348009,-210639,-234396,-226527,-186970,-154501]
["Investeringer over driften",-11620,-8354,-19786,-23001,-33018,-16921,-17250,-14727,-14220,-5277]
["Lønomkostninger",-159405,-431088,-405034,-290456,-511710,-223748,-344481,-395432,-249607,-195344]
["Ejendomsskat og forsikringer",-93197,-106017,-104033,-97855,-112313,-82448,-83543,-82579,-67062,-64233]
["Diverse omkostninger",-129153,-175664,-160904,-167622,-197334,-133947,-138326,-150088,-119787,-118310]
["Kontante kapacitetsomkostninger",-1044379,-1600989,-1496526,-1386536,-2352624,-1047399,-1248384,-1324863,-1041932,-939976]
[null,null,null,null,""]
["Afskrivninger",-323064,-393337,-433000,-563807,-586380,-411358,-381331,-381488,-335083,-282130]
["Nedskrivninger",-4739,-4210,0,-3341,-19359,0,0,-489,-25178,0]
["Tab/gevinst",37244,-9457,15751,2690,9770,-1645,24933,41760,29829,-42557]
["Kapacitetsomkostninger i alt",-1334939,-2007994,-1913775,-1950994,-2948592,-1460402,-1604782,-1665080,-1372364,-1264662]
[null,null,null,null,""]
["Resultat af primær drift",762182,935853,419520,854835,652166,499985,403259,667742,489277,439386]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",486342,526904,444881,465483,418567,481201,468070,435779,435289,407034]
[null,null,null,null,""]
["Forpagtningsindtægt",36826,94235,37979,101143,44397,6950,18333,14895,15024,22975]
["Forpagtningsafgift",-563437,-542996,-429902,-523947,-378239,-378242,-339934,-368656,-322692,-298230]
["Renteindt, landbrug og fin.tilskud",12085,16151,15166,21713,46767,40870,55327,31274,20792,23857]
["Realiseret gevinst/tab finansaktiver",-31241,-4881,-28924,-3979,-58961,-13496,-3538,-2044,-16415,-308]
["Renteudgifter, landbrug",-286162,-484031,-443821,-426036,-468103,-367992,-390975,-436383,-382824,-352093]
["Finansomkostninger ialt, landbrug",-831929,-921521,-849502,-831105,-814140,-711910,-660787,-760914,-686115,-603800]
[null,null,null,null,""]
["Driftsresultat",416594,541236,14900,489213,256593,269276,210541,343264,238451,242620]
[null,null,null,null,""]
["Ejerløn",-402799,-396874,-406962,-444527,-239287,-266946,-256646,-256835,-278884,0]
["Korr. værdiændring stambes/foderbeh.",4892,20166,3762,7739,-2606,-6600,-1119]
["Driftsresultat efter ejerløn mv.",18688,164528,-388300,52426,14700,-4271,-47224]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-3467,-8517,-5947,-5782,-24623,-13,-183,0,0,-31]
["Nedskrivning immaterielle aktiver",8720,-201,0,-30473,-18987,0,-4315,-27102,-14677,-47864]
["Gevinst/tab immaterielle aktiver",635,10145,-32924,198992,3519,465,439,-828,-26195,282579]
["Anden virksomhed og engangsposter",115927,306254,109661,-7825,94042,113347,51528,114478,55615,39284]
["Renteindtægter, privat",7209,5225,7065,9999,8114,8182,6751,5490,6826,8103]
["Renteudgifter, privat",-32593,-42338,-36217,-43610,-35597,-41481,-46460,-51836,-47782,-60133]
["Urealiseret regulering værdipapirer",36610,36139,-38539,21936,438,14482,41280,66961,26969,-65828]
["Urealiseret regulering gæld",3783,-2170,-3242,4831,21143,53506,-40423,16517,-46809,-26331]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",553419,845773,14758,637281,304642,417764,219157,466944,192399,372400]
[null,null,null,null,""]
["Private indtægter/omkostninger",296894,222835,257767,255929,217071,297884,263426,245570,260409,259244]
[null,null,null,null,""]
["Årets resultat før skat",850313,1068608,272525,893211,521713,715648,482583,712514,452808,631644]
[null,null,null,null,""]
["Skat af årets resultat",-366165,-338478,-100401,-312868,-237575,-163542,-174392,-215073,-80567,-205448]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",18969850,27471245,21474137,21607177,21551234,19227562,19175486,18219283,16573592,17774158]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",38999,22765,18993,27075,32502,59912,78847,72277,69475,76039]
["Mælkekvoter og andre leveringsrettigheder",449,2766,0,1683,1817,3439,464,276,237,370]
["Inventar og maskiner",1610244,1677308,2100730,2672430,3326004,1950962,1915001,2005197,1693944,1422819]
["Besætning",166800,251003,293859,266142,220043,200947,226446,217554,210322,245920]
["Beholdning",729768,1008310,778488,818718,1290960,773705,801452,822460,680159,676321]
["Tilgodehavende",1445641,1616019,1004715,1995463,1430428,1149281,820181,1051781,740209,857166]
["Andelskapital og financielle kontrakter",250287,283555,267978,449578,198482,300302,283539,164300,221119,219057]
["Landbrugsaktiver i alt",23212038,32332971,25938900,27838266,28051761,23666110,23301416,22553128,20189057,21271850]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1637354,1810308,1607403,1382807,1612163,1582528,1608737,246958,229437,490801]
["Private aktiver",409641,469195,341683,382323,531926,198954,141852,1366623,1287654,1334451]
["Øvrige aktiver udenfor landbrug",378355,327684,289728,655141,467023,709015,641618,783381,445326,294939]
["Værdipapirer og indlån",1027931,793312,751703,1030414,685586,615365,647228,688334,730648,2157475]
["Hensættelser (positive)",0,7410,11979,70694,29807,19563]
[null,null,null,null,""]
["Aktiver i alt",26665319,35740880,28941395,31359646,31378266,26791534,26340851,25638424,22882122,25549516]
[null,null,null,null,""]
["Ansvarlig lånekapital",-81307,-56257,0]
["Realkreditinstitutter",-11685756,-16315241,-13639539,-13748772,-13183024,-11825269,-11620435,-10408615,-9221817,-9136109]
["Pengeinstitutter",-777800,-1402157,-1338519,-1735426,-2304299,-1508123,-1576759,-2000143,-1700474,-936047]
["Pante- og gældsbreve",-180366,-70762,-53105,-51637,-39352,-34208,-40736]
["Anden langfristet gæld",-149481,-169318,-270910,-175692,-215313,-24942,-29794]
["Anden gæld",-1589296,-2384012,-1839060,-2830306,-1732183,-1323144,-1190527,-1579713,-1064020,-1651810]
["Kassekredit",-721870,-1086950,-941070,-1168292,-1349522,-616208,-850307,-964885,-916131,-917501]
["Gæld i alt",-15185876,-21484697,-18082203,-19710124,-18823693,-15331893,-15308558,-14953355,-12902441,-12641467]
[null,null,null,null,""]
["Hensættelser (negative)",-3313875,-4373012,-3370954,-3835173,-4128849,-3834124,-3659728,-2642198,-2916853,-2904417]
[null,null,null,null,""]
["Egenkapital",8165568,9883170,7488238,7814349,8425724,7625517,7372566,8042871,7062828,10003632]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",507138,810377,95409,447778,323152,349324,222359,411396,253111,229874]
["Private indtægter",296894,222835,257767,255929,217071,297884,263426,245570,260409,259244]
["Resultat før regulering og skat",804032,1033212,353177,703708,540223,647208,485785,656966,513520,489118]
[null,null,null,null,""]
["Privat",-232207,-285318,-233803,-273244,-267716,-304900,-292743,-307698,-303022,-315404]
["Formueindtægter/-udgifter",-15886,-16648,-29608,-20070,-17480,-26461,-33508,-30507,-29431,-37049]
["Privat udtræk",-248093,-301966,-263411,-293314,-285196,-331361,-326251,-312080,-312412,-316239]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-2112,-4378,-20462,"",0,0,0,0,0,0]
["Betalt skat",-253762,-164635,-181242,-182277,-140223,-159083,-123310,-148312,-104535,-171091]
["Ændring i udskudt skat",-112402,-173843,80841,-130591,-97351,-4459,-51082,-66761,23968,-34357]
["Skat af årets resultat",-366165,-338478,-100401,-312868,-237575,-163542,-174392,-215073,-80567,-205448]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",187663,388390,-31097,99964,17452,152305,-14858,129813,120541,-32569]
["Regulering ialt fra resultat",46281,35396,-80652,189503,-18510,68440,-3202,55548,-60712,142526]
["Værdireguleringer",293623,287021,-38262,21136,5032,166509,43381,229831,95731,-514166]
["Pensionsindbetaling",-48742,-49928,-32025,-27705,-29090,-35339,-36051,-24730,-33779,-41592]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",478825,660878,-182036,282898,-25115,351915,-10729,390464,121783,-512678]
[null,null,null,null,""]
["Egenkapital primo",7686741,9222291,7657855,7531477,8450838,7275374,7383293,7652408,6941045,10516310]
[null,null,null,null,""]
["Egenkapital ultimo",8165568,9883170,7488238,7814349,8425724,7625517,7372566,8042871,7062828,10003632]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",850313,1068608,272525,893211,521713,715648,482583,712514,452808,631644]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",69172,48414,26752,11930,260,-663,0]
["Afskrivninger m.v., landbrug",284671,405578,456120,401722,636060,412550,360457,368146,371304,90002]
["Afskrivninger andre erhverv",32132,52191,34510,32001,16313,40104,28650,14359,31535,10566]
["Regulering I/S",-126,-15136,0,5601,-543,0,0,28,0,-6305]
["Gevinst/tab finansaktiver",23193,5845,10066,3953,-1270,-2115,-3377,-6213,7416,2028]
["Urealiseret regulering finansaktiver",-36610,-36139,38539,-21936,-438,-14482,-41280,-66961,-26969,65828]
["Gevinst/tab gæld",4699,64750,24162,9471,25816,26904,18606,6580,-26900,10363]
["Urealiseret regulering gæld",-3783,2170,3242,4831,-21143,-53506,40423,-16517,-46809,-26331]
["Øvrige tilbageførsler",-89,-191033,-455,-164,-153,-21,511]
["Tilbageførsel i alt",373259,336640,592937,437749,654902,409435,403990,299423,403195,198814]
[null,null,null,null,""]
["Betalt skat",-253762,-164635,-181242,-182277,-140223,-159083,-123310,-148312,-104535,-171091]
["Privat",-232207,-285318,-233803,-273244,-267716,-304900,-292743,-307698,-303022,-315404]
["Afskrivninger privat tlbf.",20691,23529,25074,26060,8584,24466,36503,43181,38024,24910]
["Formueindtægter/-udgifter",-15886,-16648,-29608,-20070,-17480,-26461,-33508,-30507,-29431,-37049]
["Pensionsindbetaling",-48742,-49928,-32025,-27705,-29090,-35339,-36051,-24730,-33779,-41592]
["Privat udtræk, skat og pension i alt",-529906,-493000,-451604,-477236,-445925,-501316,-449109,-441941,-412702,-504012]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-2038,-4378,-20462,-10126,-686,0,0,0,0,0]
[null,null,null,null,""]
["Til invest og afdrag",691627,907870,393396,843597,730005,622361,437464]
[null,null,null,null,""]
["Besætning (realforskydning)",-10104,-39884,-26459,-25088,-22302,9493,47400,-7867,27050,32196]
["Beholdninger (realforskydninger)",-107164,-309353,69114,-70269,17119,-4104,-120434,-44361,40362,15092]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",574359,558633,436051,748239,724822,627750,364430,517769,510714,373733]
[null,null,null,null,""]
["Investeringer"]
["Jord",-138430,-402148,-376064,-670525,-532880,-37097,-443224,-2054,-7962,79772]
["Immaterielle aktiver",-10752,-4988,594,-3483,-3039,-1107,1413,552,4202,1551]
["Grundforbedring",-14405,-19643,-18447,-13640,-25813,-9817,-1085,-1116,-3768,-4796]
["Stamplanter",0,0,0,0,-366,0,0]
["Driftsbygninger",-57190,-115793,-99248,-185222,-145640,-56838,-83712,-95450,-26510,-96371]
["Inventar markbrug",-193015,-127355,-252188,-311050,-307612,-251640,-260953,-415579,-223693,-177468]
["Inventar husdyrbrug",-13432,-197,-36790,-18750,-75084,-8139,-3237,-24569,5117,13773]
["Inventar andet",-50,0,1332,-8542,-78126,-7726,-1326,-754,335,3973]
["Beboelse, landbrug",-47965,-30124,-40669,-120987,-30218,-87638,-97407,-19137,29016,146432]
["Private aktiver",-40258,-95707,-54007,382323,-78496,-51721,-27566,-20240,-33240,-24318]
["Aktiver udenfor landbrug",-127642,5473,24211,-25465,-161195,-233823,-211065,-273399,-19226,37300]
["Investeringer ialt",-643139,-790482,-851276,-1362490,-1438471,-745547,-1128164,-851747,-275729,-20151]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-68780,-231849,-415225,-614250,-713650,-117797,-763733,-333978,234985,353582]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-221445,-36506,1856,-985375,102239,-119078,46778,-104419,-113490,-707591]
["Realkreditinstitutter",146705,285739,389486,-13748772,264053,188377,606291,-10408615,-9221817,-9136109]
["Pengeinstitutter lån, netto",-10492,-425893,164910,-408236,96547,-106471,61923,23425,-2900,1294]
["Anden gæld",268237,316558,-115649,-2830306,26650,100728,-20179,-1579713,-1064020,-1651810]
["Kassekredit, ændring",-114225,148207,-37797,295280,224160,54609,69567,-34850,-14620,217769]
["Ændring hensættelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",68779,288106,402806,614277,713649,118165,763731,333977,-233560,-293510]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",507139,810378,95411,447778,323153]
["Private indtægter/omkostninger",296894,222835,257767,255929,217071]
["tilbf. værdiændr. stambesætning mm",4892,-144572,21653,7739,-2606]
["Beregnet skat",-275716,-320912,-170045,-270968,-190554]
["Privat udtræk",-248093,-301966,-263411,-293314,-285196]
["Pensionsindbetaling",-48742,-49928,-32025,-27705,-29090]
["Konsolidering",236374,215835,-90649,119461,32778,64380]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-407060,-391581,46443,-241771,-81280,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",1.8,1.9,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.62904676596448961},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.4865039994611797},1.9616419403838512,1.7565200888547907,1.3486736398819479,2.5755458262349635,1.8866583396520866,2.7675235599174708]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":17.098934148973886},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":24.759251979799529},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":5.5720285610319022},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":12.615338750192704},11.8455117790211,18.412244296802335,13.099226613085314,19.590971941570555,16.335478451912451,27.113593461991162]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":82.425642368030282},{"$f":"C37*100/C27","v":78.935828593094143},{"$f":"D37*100/D27","v":74.217459788336896},{"$f":"E37*100/E27","v":79.513712558831259},72.091793576571902,79.104799220406619,76.329137597186516,75.242023427125915,77.257510093760231,75.686690799262692]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":1.2778045568905922},{"$f":"(C209+C67)*100/C148","v":4.183920746076411},-4.1605381666554937,4.1602953745731093E-2,0.99535660080961585,-3.5006937890244032,-3.4810946419469149,-3.1933248711809501,-3.9486166164601486,{"$f":"(K25-K67)*100/K148","v":1.0776386016598771}]
["Soliditetsgrad, pct",30.7,27.8,{"$f":"D148*100/D108","v":25.873797721222491},{"$f":"E148*100/E108","v":24.918486005868818},26.85210202501311,28.46241279054794,27.989095720559675,31.370379864222542,30.86614082382744,39.153900214782936]
["Rentedækningsgrad",7.8,4.5999999999999996]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",31.1,37.799999999999997,39.4,29.1,22.2,21.1,21.2,18.7,20.6,22.3]
["Vinterbyg, ha",3.8,4.7,3.1,4.9000000000000004,2.5,2.8,2.4,1.6,1.5,2.4]
["Vårhvede",7.4,12,8.4,9.8000000000000007,9.9,20.7,13.6,15.3,17.3,9.9]
["Vinterhvede, ha",15.7,18.100000000000001,9.1999999999999993,14.9,17.5,10.6,7.6,7,7.8,16]
["Triticale, ha",1.6,1.9,1.7,1.1000000000000001,5.7,10.7,12.4,6.7,7.3,7.4]
["Rug, ha",18.600000000000001,44.8,14.1,23.8,17.100000000000001,18.8,19,16.100000000000001,8.8000000000000007,8.9]
["Havre, ha",34.4,18.5,31.1,22.5,18,14,9.8000000000000007,21.7,19,12.9]
["Kernemajs/majs til modenhed, ha",1.3,0,0,0.2,0,0,0,0,0.3,0]
["Blandsæd",3.1,1.9,2.7,4.9000000000000004,2.8,5.4,2.7,6.4,11,9.3000000000000007]
["Korn areal, ha",117.1,139.6,109.7,111,95.7,104.2,88.7,93.4,93.6,89]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",5.3,2.8,1.9,2.6,0.8,4.8,3.4,2.8,3.5,2.7]
["Almindelig rajgræs, ha",10.4,6.6,4.7,4.4000000000000004,1.5,3.6,7.6,10.3,5.5,4.4000000000000004]
["Italiensk rajgræs, ha",1.2,0.9,0.3,0.4,0.3,0,0.9,1.2,0.2,0.5]
["Hundegræs, ha",0,1.2,0.8,0.5,0,0,0,0.4,0,0.2]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0.3]
["Rødsvingel, ha",0.9,0,0,0,0,0,0,0.2,0.8,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",1,0,0]
["Rødkløver, ha",2.2000000000000002,0.8,1.8,0,0.2,0.4,0.9,1.4,0.5,0.2]
["Hvidkløver, ha",3.4,3.6,2.4,1.4,0.9,2.2999999999999998,2.1,3.6,1.1000000000000001,1.7]
["Roefrø og andre frø",0.3,0.1,0.5,0,0.4,0.2,0,0.2,0.2,0.2]
["Spinatfrø, ha",0.9,0.4,0.2,0,0,0,0,0,0,0]
["Frøareal ialt, ha",25.1,16.8,12.9,9.3000000000000007,4,11.3,14.9,20.2,11.7,10.1]
[null,null,null,null,""]
["Sukkerroer",1.1000000000000001,1.6,1.8,"",0,0,0,0,0,0]
["Spisekartofler",1.4,4.7,5.2,6,1.8,4.9000000000000004,2.1,2.1,3.7,3.2]
["Tidlige spisekartofler",0,0.4,0.7,0,0.2,0.1,0.1,0.4,0.3,0]
["Læggekartofler, ha",0.6,1.4,1.2,1.4,0.8,0.6,0.5,0.3,0.6,0.6]
["Proceskartofler, ha",0,0.3,0.3,0.4,0.2,0,0,0,0,0]
["Stivelseskartofler",0.5,0.4,0.9,0.6,0.5,0.8,0.9,1.2,0.6,0]
["Raps, ha",4.5999999999999996,7,2.5,8.3000000000000007,4.9000000000000004,4,2.4,1.9,0.8,2.4]
["Andre olieprodukter, ha",0.3,0.9,0.3,0,2.4,2.6,1.8,1.9,2.5,1.3]
["Hestebønner, ha",19,9,14]
["Ærter til konsum",4.7,6.7,4.9000000000000004,8.3000000000000007,5.0999999999999996,4.5,2.7,1.7,0.1,0]
["Ærter og andre bælgsæd",4.0999999999999996,5.7,6.3,3.1,9,10.199999999999999,10.6,6.8,4.3,5.0999999999999996]
["Græs/lucerne tørreri, ha",0.5,0.3,0.1,0.5,0.7,0,0.4,2.8,3.5,4]
["Andre industriafgrøder, ha",3.1,3,0.6,0,0,0,0,0,0,0]
["Grønsager, ha",0.2,3,2.4,3.6,9.6999999999999993,2.9,3.9,5.8,4.0999999999999996,4.5999999999999996]
["Frugt og bær, ha",1.4,1.4,2.7,1.4,4.8,0.4,0.7,0.8,0.6,0.5]
["Andre gartneriafgrøder",0.4,0.3,0.4,0,0.5,0.5,0.4,1.8,1.3,0.5]
["Energiafgrøder, ha",0.1,0,0,0,1.8,0.2,0.7,0.4,0,0]
["Pil til energi, ha",0,0.2,1.1000000000000001,0,0,0,0.2,0.1,0,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0.7,0,0]
["Sædskiftegræs, ha",23.4,17.600000000000001,17.100000000000001,25.5,23.1,31.5,31.6,22.7,19.600000000000001,23.2]
["Helsæd, ha",1.3,1.5,3.7,4.5999999999999996,3.3,3.5,3.6,3.7,4.3,3.7]
["Vedvarende græs, ha",20.6,14.3,15.6,30.1,17.399999999999999,20.3,12.5,9.8000000000000007,13.8,15.3]
["Majs, ha",0.4,1,0.4,0.8,0.8,0.4,0.9,0.3,0.3,1]
["Kolbemajs, ha",0,0,0,0.7,0,0,0,0,0.3,0.1]
["Andet grovfoder, ha",2.2999999999999998,0.9,0,0.5,0.3,0.2,0.2]
["Grøngødning, økologisk",0,0,0,0.5,0.2,0.4,0,0,0.1,0.1]
["Dyrket areal i alt, ha",232.4,237.8,205,227.7,187.1,203.7,179.8,181.9,172.4,170.2]
["Udyrkede arealer, ha",0.4,2.2999999999999998,1.4,1.2,1.7,1,1.2,1.9,2,2.4]
["Randzoner, ha",1.1000000000000001,0,0,0.1,0.4,1.1000000000000001,1.5,0.9,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0.2,0.3,0.7,0.2,0,0,0.1,0.4,1.7]
["Landbrugsareal, ha",233.9,240.3,206.8,230,189.4,205.8,182.5,185,175,174]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",104.7,124.6,110.2,103.4,103,100,97.6,98.1,91.4,98]
["egen bortforpagtet areal, ha",4.7,7.4,5.2,5.3,4.2,0.5,0.8,0.7,0.6,1.3]
["Egen skov, krat, hede m.v.",4.7,11.6,3.4,4,4.9000000000000004,4.5999999999999996,6,4.3,5.9,6.2]
["Tilforpagtet dyrkbart landbrugsareal, ha",129.19999999999999,115.7,96.6,125.7,86.2,105.4,84.9,86.8,83.1,74.599999999999994]
["Tilforpagtet skov m.v., ha",0.1,0.2,0.2,0,0,0.3,0.2,0.1,0.1,0.9]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",16.399999999999999,13.4,16.899999999999999,6.7,6.8,5.8,6.3,6.2,6,3.7]
["Areal med lerjord (jb 5, 6), ha",81.5,91.2,66.5,86.4,76.7,83.5,75.900000000000006,74.599999999999994,59.7,58]
["Areal med fin sand (jb 2 og 4), ha",74.8,64.7,50.8,59,47.7,46.1,35.6,36.200000000000003,32.1,43.5]
["Areal med grovsand (jb 1 og 3), ha",55,67.2,65.3,73.099999999999994,54.7,66.599999999999994,60,65.099999999999994,73.7,64.7]
["Særlige jordbundstyper, ha",6.2,3.8,7.2,3.9,3.2,3.5,4.8,2.7,2.8,2.8]
["Markvanding, antal brug",0.27,0.35,0.38,0.33,0.37,0.4,0.45,0.47,0.43,0.44]
["Herpå areal vand",83.59,113.25,104.82,109.31,127.31,128.79,107.32,102.97,111.86,107.44]
["Antal m3 vand forbrugt til vanding",2803,7164,6176,5279,2821,1925,4896,197,0,0]
["Antal tons gylle anvendt (økologer)",1732,1066,783,9534,866,968,509,888,0,0]
["Heraf tons konventionel gylle (økologer)",1623,787,580,892,652,735,483,562,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",43,41,29,34,35,38,39,41,35,39]
["Hkg vinterbyg pr ha",35,32,29,28,43,41,44,50,36,26]
["Hkg vårhvede pr ha",24,19,24,32,29,30,29,35,27,30]
["Hkg vinterhvede pr ha",48,45,43,53,52,39,46,48,42,54]
["Hkg triticale pr ha",33,45,27,35,30,33,37,32,35,37]
["Hkg rug pr ha",35,44,40,42,40,37,40,41,34,45]
["Hkg havre pr ha",51,40,24,42,40,38,35,41,40,30]
["Hkg kernemajs pr ha",0,0,0,32,0,0,0,0,70,0]
["Hkg græsfrø pr ha",5,183,5,11,6,7,8,7,9,5]
["Hkg alm. rajgræs pr ha",11,10,12,7,9,9,12,11,31,7]
["Hkg italiensk rajgræs pr ha",8,13,19,6,14,0,12,9,11,8]
["Hkg rødsvingel pr ha",20,0,0,0,0,0,0,29,11,0]
["Hkg sukkerroer pr ha",42,69,52,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",153,111,155,145,101,48,180,147,233,143]
["Hkg læggekartofler pr ha",117,191,168,182,178,172,354,215,178,127]
["Hkg proceskartofler pr ha",0,148,210,95,170,0,0,0,0,0]
["Hkg stivelsekartofler pr ha",254,17869,316,160,199,182,222,264,211,0]
["Hkg raps pr ha",24,33,19,21,21,24,26,33,25,23]
["Hkg rødkløver pr ha",2,9,162,0,0,1,3,7,0,7]
["Hkg spinatfrø pr ha",13,8,2,0,0,6,10,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.59,2.23,2.2999999999999998,2.23,1.79,1.86,2,2.2799999999999998,2.39,2.0699999999999998]
["Kr pr kg solgt maltbyg",2.34,2.27,2.25,2.4,1.43,0,0,2.4700000000000002,2.14,0]
["Kr pr kg solgt hvede",2.0699999999999998,2.2999999999999998,2.2599999999999998,2.34,1.84,2.5,2.44,2.4300000000000002,2.4500000000000002,1.9]
["Kr pr kg solgt rug",1.45,2.06,2.25]
["Kr pr kg solgt havre",1.81,2.19,2.2599999999999998,2.2400000000000002,1.95,1.8,1.73,2.04,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.31,6.3,6.42,7.09,6.23,5.92,6.42,5.73,5.46,3.48]
["Kr pr kg solgt fabriksroer",4.12,4.32,6.23,3.31,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",2.35,2.4900000000000002,2.84,3.39,3.64,2.86,2.2599999999999998,2.84,1.45,2.61]
["Kr pr kg solgt industrikartofler",0,1.71,1.86,1.69,1.4,1,0,0,0,0]
["Kr pr kg solgt stivelseskartofler",0.95,0.38,1.06,0.94,0.92,0.93,1.01,0.95,0.44,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0,0.3,0,0,0.1,0,0,0]
["Antal årsopdræt",0,0,0,2,1,2,4,1,0,0]
["Stk årsopdræt pr årsko",0,0,0,6.71,0,0,53.45,0,0,0]
["Udskiftningsprocent",0,0,0,188,0,0,156,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,12786,9118,18940]
["Kg EK mælk i alt",0,0,0,2924,0,0,0,0,0,0]
["Kg EK mælk pr ko",0,0,0,10330,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",0,0,0,4.34,0,0,4.0599999999999996,0,0,0]
["Gennemsnitlig proteinprc.",0,0,0,3.49,0,0,3.44,0,0,0]
["Gennemsnitlig celletal",0,0,0,196,0,0,209,0,0,0]
["Kr. pr. kg ekm",0,0,0,3.68,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,3,10]
[null,null,null,null,""]
["Kr pr solgt ko",13686,16921,11800,9905,12754,26761,15735,11970,5859,6870]
["Kr pr solgt kvie levebrug",0,0,0,0,0,0,0,1600,0,0]
["Kr pr købt kvie",5245,3127,2168,1602,1838,1659,1780,3789,6849,6041]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0,113.13,0,0,515.74,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,2,2,2,0,0,0,0]
["Pct. robotmalkning",0,0,1,1,0,0,0,0,0,7]
["Pct. malkestald sildeben",0,0,0,1,0,6,7,7,7,6]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",3.1,2.5,6.7,3.7,3.2,4.0999999999999996,4.4000000000000004,4,3.8,1.7]
[null,null,null,null,""]
["Antal slagtekalve produceret",4,0,1,1,1,2,2,1,2,1]
["Antal årsdyr(stude)",3,2,0,"",0,1,1,2,1,1]
["Gennemsnits slagtevægt solgte kalve",297,256,280,300,311,326,256,259,0,0]
["Pris pr solgt slagtekalv",8525,7840,8885,19738,13522,15454,14223,17157,10419,14965]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,0.1,0,0.6,2.2000000000000002,3.8,2.2999999999999998,2.2000000000000002]
["Antal fravænnede grise pr årsso",0,0,0,-0.2,0,7.4,7.2,10.5,5.4,9.9]
["Antal fravænnede grise produceret",0,0,0,0,0,5,15,40,12,22]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,0,0,0,7,10.199999999999999,9.8000000000000007,0,0]
["Antal smågrise produceret",0,37,0,0,0,4,22,38,0,0]
["Stk 7 kg's grise købt",0,41,0,0,0,0,0,0,0,0]
["Kr pr købt 7 kg's gris",0,438,0,0,0,0,0,0,0,0]
["Antal smågrise solgt",0,9,0,0,0,0,0,0,0,97]
["Vægt 30 kg's grise solgt",0,47,0,0,0,0,0,15,30,30]
["Kr pr solgt 30 kg's gris",0,688,0,0,0,0,0,851,1094,203]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",64,44,54,20,0,6,27,37,17,18]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",62,53,75,18,0,9,4,2,13,6]
["Kr 30 kg's grise købt",689,805,696,1002,600,332,684,573,760,591]
["Stk slagtesvin solgt",64,70,76,17,0,40,30,35,29,24]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",4,5,5,1,0,3,8,7,9,8]
["Pris pr solgt slagtesvin",1525,1631,1787,2480,0,1180,1544,1803,1939,2043]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,0,0,0,0,0,1599,0,2379]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,941,1043,574,1285,312,239,662,475,6]
["Antal hønepladser",0,5,0,0,0,6,0,0,0,0]
["Antal producerede slagtekyllinger",0,152,762,577,3038,883,830,823,38,420]
["Kg æg solgt",0,76249,70569,10579,249684,5861,4200,11568,7828,0]
["Antal slagtekyllinger solgt",0,161,777,577,2614,883,830,825,0,420]
["Kg. slagtekylling solgt",0,0,0,0,3717,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,1,2,0,0,0,0,0]
["Pct. økologiske høns",2,8,9,6,11,6,9,8,6,6]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",840167,1262847,828922,1079584,736017,731014,659377,749367,770760,715750]
["Korn IO",52319,77915,73430,44579,91241,82800,106499,152092,54512,68465]
["Frøafgrøder",272547,176500,107405,85005,49957,147149,190271,291383,148598,102522]
["Handelsroer",26037,47756,38423,9538,280,-15,1388,0,0,0]
["Kartofler",77250,226092,346177,388022,150450,144318,123026,153386,173462,118862]
["Raps",76440,140898,34681,126263,71010,56776,41947,36238,10442,18867]
["Ærter m.v.",266302,172854,115604,251448,111746,162761,145016,74237,47944,28268]
["Andre industriafgrøder",22295,25473,6045,3965,1643875,0,2355,18204,20061,19300]
["Gartneriafgrøder",58900,285107,271807,149708,602018,205592,432818,783158,381541,386046]
["Grovfoder excl. IO",108397,59776,70522,82695,68323,85480,98471,76407,73831,58030]
["Grovfoder IO",52533,26721,50390,50858,73264,42210,91729,38261,50909,60989]
["Energiafgrøder m.v.",190,53,0,1493,23057,592,2069,2798,23,414]
["Bruttoudbytte Planteavl incl. IO",1853379,2501993,1943404,2273160,3621239,1658675,1894967,2375531,1732083,1577513]
[null,null,null,null,""]
["Mælkesalg",22,30,-1,8110,73,202,77,0,0,1228]
["Økologi- og markedstillæg",0,0,0,2367,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,289,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",0,0,-57,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",6083,5006,14882,15414,7057,9788,18175,5960,5940,2325]
["Slagtekalve salg",10468,6564,12464,21020,22111,30726,30580,25600,33105,25832]
["Spædkalve salg",0,0,0,115,0,394,0,164,5305,0]
["Kvier levebrug salg",0,0,0,0,0,0,0,79,0,0]
["Kvier køb",-1972,-16528,-13788,-6403,-7140,-4612,-6655,-552,-2118,-15351]
["Tilvækst køer og opdræt",3731,24558,6561,5458,13115,1788,-21721,3501,-43590,-2755]
["Tilvækst kalve",13893,-4872,4812,19528,-855,-3275,-14788,3098,14293,-1537]
["Kvæg, tilskud",1322,3665,2431,2977,6518,5032,4172]
["Kvæg andet",51372,76245,81668,88681,86239,114301,124490,36394,97053,151569]
["Bruttoudbytte Kvæg",84920,94668,109029,157557,127118,154343,134273,74243,109989,161312]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",0,6199,0,0,0,0,0,269,404,19642]
["Salgtesvin salg",97981,114463,135463,43265,885,44278,40412,63626,55417,49278]
["7 kg's grise køb",0,-17979,0,0,0,0,0,0,0,0]
["30 kg's grise køb",-42572,-42495,-51947,-17963,-72,-3004,-2915,-1180,-9902,-3827]
["Soplte køb",0,0,0,0,0,0,0,-646,0,-842]
["Tilvækst salgtesvin",-6438,15121,-16207,5036,-89,-2052,-3037,-1461,-745,-306]
["Tilvækst smågrise",0,0,0,-26,38,-9391,-1725,-678,578,-11987]
["Tilvækst øvrige svin",0,0,0,-10,87,-2596,-8764,-669,1419,-17368]
["Svin andet",246,85,123,37,13,6952,11853,-3209,-2646,18896]
["Bruttoudbytte Svin",49217,75394,67431,30339,862,34186,35823,56051,44524,53486]
[null,null,null,null,""]
["Æg salg",34,313029,358856,199310,440593,110405,78833,217015,144503,0]
["Høns indkøb",0,-64746,-101006,-43681,-92936,-23063,-17100,-46261,-34041,-420]
["Slagtekyllinger salg",0,9835,32408,22813,150962,34147,34757,35249,871,19687]
["Fjerkræ andet",-163,-3061,11741,-2329,-12339,-3758,-5533,-1699,913,-6365]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0]
["Pelsdyr andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",302,561,495,503,4564,3966,4339,3937,14086,3650]
["Husdyr i øvrigt",64,111,857,-127,4825,6187,61,70,467,1336]
["Bruttoudbytte andre husdyr",237,255730,303350,176489,495670,127884,95357,208310,126798,17888]
[null,null,null,null,""]
["Maskinstationsindtægter",98670,271431,234317,175423,259484,101020,165345,142389,157343,107803]
["Skovindtægter",5879,2822,14245,6507,4223,4849,0]
["Andre landbrugsindtægter",451957,527381,472088,709261,486089,397258,305000,243900,238919,333449]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",2544258,3729418,3143864,3528736,4994685,2478215,2630766,3100423,2409657,2251450]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",286408,290987,279899,250513,163283,171088,89009,94164,89144,94844]
["Tilskud miljøforanstaltninger, MVJ",53243,52281,31215,91785,14789,26589,47438,38682,37564,54022]
["Lejeindtægter",69640,117506,102431,168214,171779,73320,70317,46775,56664,27520]
["Andre landbrugsindtægter, pasningsaftale",3972,8959,30673,56408,1701,21149,9056,8666,2993,18766]
["Andre landbrugsindtægter, videresalg",5146,5738,7594,33675,34423,9558,4273,5334,1133,279]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",4676,2553,13707,2494,3154,4390,1409,2245,2290,46680]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,0,0,0,900,223,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,1,3,4,0,0,2254,9]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,614,0,0,0,0,0,-7614]
["Andre landbrugsindtægter, sygedagpenge",4232,3059,3707,1088,4200,371,156,580,3493,3386]
["Andre landbrugsindtægter, øvrige",20668,45851,-17365,74474,96980,95637,83342,46553,43161,244712]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-194010,-265512,-247098,-242567,-389968,-158943,-197377,-240738,-214359,-211024]
["Gødning",-15589,-20996,-30032,-23954,-82280,-24443,-22449,-46100,-16066,-27126]
["Planteværn",-2779,-2673,-862,-3028,-30011,-3054,-1542,-1828,-969,-10336]
["Diverse. vedr. planteavl",-79558,-101940,-107992,-114332,-433113,-84127,-104167,-141611,-100808,-110333]
["Produktionsrådg. planteavl",-22494,-41498,-11051,-21353,-47369,-4275,0]
["Stykomkostninger Mark",-314430,-432618,-397035,-405234,-935373,-270568,-325535,-430277,-332201,-358819]
["Foderkorn excl. IO",386,-38746,-37552,-20098,13832,-7819,10086,277,-23700,3358]
["Foderkorn IO",-52319,-77915,-73430,-44579,-91241,-82800,-106499]
["Indkøbt kraftfoder",-2110,-2000,-4722,-3314,-3756,-3600,-3725,-1535,-1832,-3464]
["Indkøbt tilskudsfoder",-7786,-7929,-7783,-4471,-324,-3813,-8040,-1544,-5278,-6464]
["Indkøbt smågrise blanding",0,0,0,0,0,0,0,0,0,-114]
["Indkøbt færdigblanding",-1111,-39719,-33745,-2384,0,-8192,0,-31554,-17238,-9608]
["Indkøbt fjerkræfoder",0,-140344,-155295,-67351,-249177,-47019,-37875,-74361,-18159,-9375]
["Indkøbt pelsdyrfoder",0,0,0,0,0,0,0,0,0,0]
["Indkøbt mælkeprodukter",-6,-60,-18,-703,0,-99,-23,-79,-396,-1978]
["Indkøbt hjælpeprodukter",-1039,-1374,-2084,-2027,-2493,-1098,-1871,-1345,-1523,-1369]
["Andet indkøbt kraftfoder",-5006,-1372,589,-429,-640,-290,-5743,-14479,-6862,-7688]
["Indkøbt grovfoder",-1149,-4156,-8011,-7010,-5871,-2519,-1400,-2745,-9025,5255]
["Andet indkøbt foder",0,-1,-54,0,-186,-54,0,-83,-2998,-9809]
["Eget grovfoder",-51611,-19568,-60932,-50101,-51530,-40062,-85950,-3110,-3789,12355]
["Andet eget foder",488,-1185,344,-6615,-4717,0,0]
["Dyrlæge og medicin",-2480,-5636,-4786,-4376,-4521,-4371,-4912,-3121,-4875,-8302]
["Produktionsrådgivning",-14328,-788,-1031,-949,-461,-617,-1229,-948,-509,-946]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-3975,-9482,-16495,-17636,-14133,-19485,-18401,-11562,-12766,-20479]
["Skovomkostninger",-4782,-2677,-8528,-85669,-43336,-25421,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-31609,-782,-1443,-501]
["Stykomkostninger i alt incl. IO",-447138,-785571,-810568,-722907,-1393926,-517829,-622725,-767602,-548016,-547402]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-90271,-111427,-129127,-118601,-116415,-91835,-121407,-130996,-118337,-94701]
["Energi",-21661,-41555,-61463,-38796,-123878,-34695,-55355,-60370,-40930,-50356]
["Maskinstation diverse",-164232,-319764,-201906,-222273,-789083,-123036,-139929,-164286,-165301,-185358]
["Maskinstation høst af korn og frø",-31990,-35340,-24297,-30605,-30993,-36250,-30257]
["Maskinstation - optagning",-4473,-5467,-5009,-2453,-1284,-3329,-4495,-2811,-4183,-1695]
["Maskinstation, husdyrgødning",-93371,-97048,-95115,-99661,-75593,-83120,-71572,-66318,-41539,-40394]
["Maskinstation, høst af grovfoder",-25828,-5765,-5430,-12917,-12994,-7431,-7374,-9907,-7484,-7234]
["Vedligehold bygninger, gårdsplads mv.",-27264,-45198,-37981,-57618,-63412,-33918,-45217,-34590,-24318,-25422]
["Vedligehold grundforbedring",-14900,-12081,-15742,-16788,-20673,-13384,-12672,-14402,-19901,-11368]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",0,-169,-2713,-1584,-802,-2433,0]
["Vedligehold markredskaber",-129937,-131624,-159539,-142290,-169272,-105114,-118832,-128544,-103984,-85041]
["Vedligehold staldinventar",-10473,-9645,-17419,-17183,-15506,-12669,-18267,-13538,-12114,-12244]
["Vedligehold andet inventar",-36602,-64783,-51030,-46833,-78344,-43121,-39408,-35453,-26652,-20425]
["Investeringer over driften",-11620,-8354,-19786,-23001,-33018,-16921,-17250,-14727,-14220,-5277]
["Lønomkostninger",-159405,-431088,-405034,-290456,-511710,-223748,-344481,-395432,-249607,-195344]
["Ejendomsskat",-37068,-43964,-40600,-37058,-35414,-30196,-30155,-27470,-22230,-22865]
["Forsikringer",-56130,-62053,-63433,-60797,-76899,-52252,-53388,-55108,-44832,-41368]
["Diverse omkostninger",-78144,-105981,-102416,-101128,-127244,-88736,-127801,-89395,-73165,-77175]
["Økonomirådgivning",-12853,-25481,-12812,-10146,-21963,-6188,-10525,-60693,-46623,-41135]
["Regnskab",-38157,-44202,-45675,-56349,-48128,-39023,0]
["Kontante kapacitetsomkostninger ialt",-1044379,-1600989,-1496526,-1386536,-2352624,-1047399,-1248384,-1324863,-1041932,-939976]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-85026,-132086,-123872,-141550,-171270,-131480,-125699,-117580,-103526,-90272]
["Afskrivninger beboelse, landbrug",-23685,-20072,-19394,-18918,-18188,0,0]
["Afskrivninger grundforbedring",-6574,-6427,-9349,-11382,-12970,-9031,-7818,-7198,-7281,-5705]
["Afskrivninger stamplanter",-223,0,0,0,-73,0,0]
["Afskrivninger markredskaber",-178714,-190941,-230530,-322536,-272418,-212524,-194554,-201472,-172568,-141769]
["Afskrivninger staldinventar",-20750,-29732,-36104,-36441,-48175,-39188,-35921,-38673,-37192,-31899]
["Afskrivninger specialinventar",-882,-2741,-2654,-21780,-49036,-4722,-4478,-4375,-3185,-2274]
["Afskrivninger bl. driftsmidler mv.",-7211,-11339,-11097,-11200,-14249,-14412,-12860,-12190,-11331,-10211]
["Afskrivninger i alt",-323064,-393337,-433000,-563807,-586380,-411358,-381331,-381488,-335083,-282130]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,0,0,0,0,0,0,0,-14260,0]
["Nedskrivninger, beboelse",0,-4210,0,0,-14676,0,-196]
["Nedskrivninger, grundforbedringer",-4631,0,0,0,913,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,0,-2785,0,0,0,-10919,0]
["Nedskrivninger, staldinventar",0,0,0,-3341,-2812,0,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",-108,0,0,0,0,0,0,-489,0,0]
["Nedskrivninger i alt",-4739,-4210,0,-3341,-19359,0,0,-489,-25178,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-58,-6510,9420,-2789,-3375,0,0,0,188,-15397]
["Tab/gevinst, beboelse",0,-448,-13431,-15617,-1501,0,0]
["Tab/gevinst, grundforbedringer",-227,0,0,0,-487,-2101,0,0,0,0]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",36529,-534,19639,19842,14777,4123,27990,39513,28618,8033]
["Tab/gevinst, staldinventar",484,-729,-859,2160,3384,-1981,-1091,-205,2470,-32929]
["Tab/gevinst, andet inventar",3212,777,0,-290,-81,0,-1731,6976,0,0]
["Tab/gevinst, blandede driftsmidler mv.",-2696,-2013,982,-616,-2946,-1686,-235,-4525,-1447,-2263]
["Tab/gevinst i alt",37244,-9457,15751,2690,9770,-1645,24933,41760,29829,-42557]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-1334939,-2007994,-1913775,-1950994,-2948592,-1460402,-1604782,-1665080,-1372364,-1264662]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",5952,7357,10651,13284,34442,32281,42975,20785,7620,4018]
["Forpagtningsindtægter",36826,94235,37979,101143,44397,6950,18333,14895,15024,22975]
["Forpagtningsudgifter",-563437,-542996,-429902,-523947,-378239,-378242,-339934,-368656,-322692,-298230]
["Renteindtægter",8251,11393,5467,14696,14746,11873,16907,14518,16197,25718]
["Aktieindkomst",5093,2626,6114,3732,5692,4897,2196,1461,3800,2224]
["Renteudgifter, realkredit dkr, fast",-38084,-88307,-61168,-47738,-47369,-52273,-23994,-26558,-43085,-40810]
["Bidrag, realkredit dkr, fast",-25549,-22925,-26881,-15987,-18256,-14352,-6134]
["Renteudgifter, realkredit dkr, variabel",2875,-5487,-27350,-21081,-26870,-28273,-27809,-73310,-92449,-83854]
["Bidrag, realkredit dkr, variabel",-73085,-87953,-89858,-86915,-70564,-57123,-41840]
["Renteudgifter, realkredit fr. valuta, fast",214,0,-95,-93,-236,0,-331,-2213,-1763,-3063]
["Bidrag, realkredit fr. valuta, fast",-1298,0,-1512,-161,-272,0,-1954]
["Renteudgifter, realkredit fr.valuta, variabel",324,-1890,-3882,-7114,-9542,-17061,-34741,-78653,-85252,-109268]
["Bidrag, realkredit fr. valuta, variabel",-12018,-15427,-18952,-24823,-41725,-45360,-58857]
["Renteudgifter, anden realkreditgæld",-4499,-759,-489,-354,-314,-22,-1,0,0,0]
["Renteudgifter, pengeinstitut",-32053,-74191,-53423,-74433,-85618,-47484,-45504,-89340,-88925,-29749]
["Renteudgifter, kassekredit",-58941,-73684,-75730,-83008,-81933,-51379,-79775,-86216,-75019,-54964]
["Renteudgifter, udlandslån",-8683,-14120,-23109,-23151,-33402,-29954,-40045,-26624,-15082,-23745]
["Renteudgifter, prioritetsomkostninger",-30889,-36433,-38361,-26447,-26972,-16210,-22703,-19307,-13483,-15020]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-10394,-9593,-12066]
["Renteudgifter, øvrig gæld",-22147,-35570,-22999,-48869,-34811,-23077,-35141,-79420,-42448,-41391]
["Realiseret gevinst gæld",2922,6047,2483,2617,6179,2126,2870,1319,35432,7354]
["Realiseret tab gæld",-7450,-66078,-26645,-12088,-31996,-29030,-21476,-7900,-8532,-17717]
["Realiseret gevinst værdipapirer",14264,18370,9195,27008,25753,37474,19615,28716,42796,40570]
["Realiseret tab værdipapirer",-45505,-23251,-38119,-30987,-84714,-50970,-23154,-30760,-59211,-40879]
["Finansiering i alt",-857313,-958634,-878653,-864716,-841623,-745209,-700497,-807260,-727070,-655830]
["Heraf renteudgift henført privat",-32763,-47058,-36217,-43610,-35597,-41481,-46460,-51836,-47782,-60133]
["Heraf rentendtægt henført privat",7209,5225,7065,9999,8114,8182,6751,5490,6826,8103]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",15688467,21632457,15681177,16090546,16111615,15156961,14626964,14251561,13119599,15265257]
["Driftsbygninger",1701444,4028716,4301101,2911328,3393627,2386058,2455604,2618199,2420044,2080671]
["Fast ejendom, i øvrigt",1108202,1195936,1155491,1692263,1720776,1641890,1585474,1373613,1267644,1213607]
["Stamplanter",223,0,0,0,0,0,0]
["Betalingsrettigheder",31113,28694,24975,29145,52916,0,0,72602,73261,93893]
["Mælkekvote",0,0,0,0,0,432,3337,27,4441,9052]
["Andre immaterielle aktiver",449,366,1112,2521,2746,0,728,276,217,401]
["Inventar markbrug",1444510,1607107,1824278,2052363,2306160,1585310,1543120,1483816,1369097,1177422]
["Inventar husdyrbrug",113023,161545,223372,259640,281058,296858,273135,269446,285597,273725]
["Inventar andet",6561,5407,16981,393059,594807,60088,54656,26280,23026,21183]
["Kvæg",140049,153245,188171,190888,141810,170637,238723,137010,180650,211026]
["Svin",14206,6337,31840,7184,277,14521,19160,46362,16509,47797]
["Fjerkræ",9,58413,53775,34635,34166,15599,10656,22428,14180,3230]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",653,941,1030,819,4312,3225,3993,3287,24763,5178]
["Andre husdyr",236,290,4030,618,6180,6458,1314,600,1271,10884]
["Beholdninger egen avl",576762,543376,682265,615308,949278,673626,594252,678697,615682,609334]
["Beholdninger indkøbt foder",3051,7119,20641,4500,44058,15798,5468,4682,32519,5680]
["Jordbeholdninger",78263,119567,86171,101841,147348,45884,41559,39510,23503,37827]
["Andre beholdninger",35243,69201,73831,45638,178651,34292,39740,55210,48819,38572]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1262162,1165016,1098902,1572573,1435475,933406,923278,834347,807688,743596]
["Mellemregning I/S-interessenter",0,197369,26117,3320,9084,22734,5580,37823,6549,7082]
["Andel I/S",311,11362,0,-3029,382,0,0,0,-2766,-1742]
["Finansielle kontrakter og værdipapirer",773693,557341,486831,590398,22747,7877,3788,15772,20725,43691]
["Andelskapital",76860,65652,73439,61597,60266,61057,43064,35220,28170,26256]
["Leveringsrettigheder",21381,19774,20919,0,0,0,0]
["Kassekredit (positiv)",121024,180967,155573,165148,200327,193155,106829]
["Landbrugsaktiver ialt",22448062,31277558,25758613,26252573,27698065,23396258,22666883,22006768,20381188,21923622]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",589990,867049,591604,523587,690481,469365,385045,228357,238339,519278]
["Beboelse",1028633,1053962,1145658,942110,1163132,1093703,1148005,1196535,1089547,1130236]
["Private aktiver",382882,409710,320027,400813,504516,186986,145575,188328,193943,211446]
["Immaterielle anlægsaktiver",6139,5932,7527,11111,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",283944,242628,209530,540901,124900,311579,324193,410506,373723,103139]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",7539,6309,5356,42651,1093,222594,190883,190000,105265,94296]
["Aktier mv",429365,235410,245634,263591,271926,308236,311989,228924,265186,1265193]
["Obligationer mv",172008,138911,122307,153699,113325,79917,76146,195566,69524,100433]
["Pantebreve",50218,78894,11111,79124,42106,64768,97011,18552,14235,13638]
["Indlån mv.",344942,405686,305678,155528,229806,224803,224140,344029,316488,253777]
[null,null,null,null,""]
["Aktiver ialt primo",25743722,34722049,28723044,29377409,30849740,26309880,25513046,24953067,23004798,25635997]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-85892,0,0]
["Fast forrentet Dkr",-2813465,-2699740,-2302647,-1667498,-1676211,-1331577,-622894,-568727,-849805,-748848]
["Variabelt forrentet Dkr",-7259640,-11579552,-9007600,-8582693,-6353521,-5768719,-4083451,-4226261,-3714099,-3054790]
["Fast forrentet fremmed valuta",0,0,0,0,0,2147,-173238,-410584,-313977,-136378]
["Variabelt forrentet fremmed valuta",-1499276,-1755409,-1984354,-2622887,-4964418,-4599093,-6136500,-5179624,-4305230,-5118387]
["Diverse realkreditlån",34431,54503,92079,"",39579,23428,19141,10882,7496,6934]
["Realkreditinstitut gæld ialt primo",-11537950,-15980197,-13202522,-12786314,-12954571,-11673814,-10996941,-10374315,-9175616,-9051470]
["Variabelt forrentet Dkr",-618676,-1259764,-1032500,-1509128,-1355172,-1016210,-826606,-1527597,-1222308,-476092]
["Fast forrentet Fremmed valuta",-15920,0,-7172,-8043,-73390,-28334,-40805,-32437,-57381,-57212]
["Variabelt forrentet fremmed valuta",-182589,-571063,-192760,-625802,-782159,-570431,-650603,-416442,-421446,-391400]
["Pante- og gældsbreve",-106238,-77847,-50942,-39853,-43737,-37763,-45531,-52879,-25444,-60401]
["Anden langfristet gæld",-141426,-159534,-242014,-218187,-217413,2126,0,-19048,-22270,-23455]
["Leasingforpligtelser",-389527,-416039,-446759,-486601,-400939,-205681,-204140,-224671,-240121,-138742]
["Mellemregning interessenter",-14171,-15628,-164007,-313716,0,0,0,0,0,0]
["Moms",-70591,-66347,-69538,-106038,-66723,-74872,-58973,-87782,-53875,-62171]
["Leverandørgæld",-770483,-1670381,-1101192,"",-807765,-664321,-712821,-589929,-538957,-916094]
["Anden gæld, finansielle kontrakter",-129373,-61866,-161340,-95005,-367749,-143129,-73678,-196111,-287555,-225004]
["Kassekredit",-836096,-938742,-978867,-873013,-1125362,-561599,-780740,-999734,-930751,-699732]
["Gæld uden for landbruget",362,328,414,0,0,-111652,-148311,0,0,0]
["Gæld i alt",-14898569,-21217080,-17649199,-18097122,-18194979,-15113821,-14565968,-14520946,-12975722,-12101773]
["Hensættelser (negative)",-3158411,-4282678,-3415990,-3748810,-4203884,-3980063,-3632700,-2779660,-3098899,-3130069]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",16054276,22229418,16012659,16863922,16563721,15195034,15097000,14283321,13032967,14589799]
["Driftsbygninger",1715838,4005914,4298475,2947247,3343864,2320337,2409218,2602478,2296969,1993185]
["Fast ejendom, i øvrigt",1199735,1235914,1163003,1796008,1643648,1712191,1677430,1333483,1243657,1191174]
["Stamplanter",0,0,0,0,293,0,0]
["Betalingsrettigheder",38999,22765,18993,27075,32502,59912,78847,72277,69475,76039]
["Mælkekvote",449,366,0,0,0,432,0,0,20,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",0,2399,0,1683,1817,3006,464,276,217,370]
["Inventar markbrug",1494512,1515343,1855563,2046587,2388524,1616145,1622202,1727197,1435614,1211583]
["Inventar husdyrbrug",110002,157207,229344,"",313554,271726,241271,255342,238824,196300]
["Inventar andet",5729,4758,15823,379821,623926,63092,51527,22659,19506,14936]
["Kvæg",157674,172931,199543,215874,154071,169149,202214,143609,151352,206734]
["Svin",7768,21459,15633,12185,314,482,5634,43554,17761,18137]
["Fjerkræ",9,55752,72838,36941,54627,19400,12941,26668,14783,1479]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",847,571,1058,699,4469,3187,4343,3123,25136,4802]
["Andre husdyr",502,290,4786,443,6562,8728,1314,600,1290,14768]
["Beholdninger egen avl",615313,814053,570896,664640,893095,672793,709313,709440,600143,583120]
["Beholdninger indkøbt foder",2209,17859,7800,3001,27833,17870,17058,4633,5630,4899]
["Jordbeholdninger",77269,114167,128248,83918,169446,46527,39709,47479,24412,36500]
["Andre beholdninger",34977,62232,71543,67159,200586,36515,35371,60908,49975,51802]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1445278,1429405,967232,1991530,1419062,1122460,811704,1006808,736713,853065]
["Mellemregning I/S interessenter",0,160115,37483,0,9755,25416,8477,0,0,0]
["Andel I/S",363,26498,0,3934,1610,1405,0,0,-3053,-3000]
["Finansielle kontrakter",31915,21179,21950,10784,23606,7300,8163,3990,21424,58654]
["Andelskapital",70924,63450,59236,59238,69419,59697,47191,36001,30030,26943]
["Leveringsrettigheder",22240,25768,20919,0,12078,11551,14025,0,0,0]
["Kassekredit (positiv)",125209,173157,165873,361228,93379,221755,214161]
["Landbrugsaktiver ialt",23212038,32332971,25938900,27838266,28051761,23666110,23309578,22383846,20012845,21131289]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",604767,756347,465568,456572,456076,488241,456207,246958,229437,490801]
["Beboelse",1032587,1053962,1141835,926236,1156087,1094287,1144368,1196535,1094653,1130236]
["Private aktiver",409641,469195,341683,382323,531926,198954,141852,170088,193000,204215]
["Immaterielle anlægsaktiver udenfor landbrug",5116,5085,6586,9759,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",287095,241324,193967,621394,189437,619038,580494,678699,478274,196508]
["Øvrige aktiver, udenfor landbrug",86144,81275,89175,23988,277585,89977,61124,104683,-32948,98430]
[null,null,null,null,""]
["Aktier mv",483522,248780,218282,295320,237644,246034,350541,261232,251945,1325078]
["Obligationer mv",172630,125484,116837,175463,158804,65319,94766,77162,169384,102484]
["Pantebreve",46743,80437,8902,87491,32085,56545,69794,69563,42451,13638]
["Indlån mv.",450246,511768,573555,833368,257052,247465,132126,336243,386329,769126]
["Hensættelse (positive)",0,7410,11979,70694,29807,19563,0,66637,39249,59531]
[null,null,null,null,""]
["Aktiver ialt ultimo",26665319,35740880,28941395,31359646,31378266,26791534,26340851,25638424,22882122,25549516]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-81307,-56257,0]
["Fast forrentet Dkr",-3178190,-3213161,-3048986,-1618865,-1754527,-1725800,-836975,-648035,-795634,-597449]
["Variabelt forrentet Dkr",-7162391,-11956617,-8824983,-10263427,-9331465,-5865322,-6423660,-4904708,-4289098,-3608400]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,2608,-401556,-308343,-136215]
["Variabelt forrentet fremmed valuta",-1377975,-1186667,-1850913,-1959068,-2174105,-4272730,-4374273,-4466661,-3840219,-4802344]
["Diverse realkreditlån",32800,41205,85343,"",77072,38583,11865,12345,11477,8299]
["Realkreditinstitut gæld ialt, ultimo",-11685756,-16315241,-13639539,-13748772,-13183024,-11825269,-11620435,-10408615,-9221817,-9136109]
["Variabelt forrentet Dkr",-657181,-1182607,-1201930,-1528472,-1658816,-927534,-917613,-1605281,-1574427,-508263]
["Fast forrentet Fremmed valuta",-14500,0,-10556,-7423,-64101,-25193,-48547,-31040,-50707,-53271]
["Variabelt forrentet Fremmed valuta",-106119,-219550,-126033,-199530,-581381,-555396,-610599,-363823,-75340,-374513]
["Pante- og gældsbreve",-180366,-70762,-53105,-51637,-39352,-34208,-40736,-48755,-25377,-57937]
["Anden langfristet gæld",-149481,-169318,-270910,-175692,-215313,-24942,-29794,-18990,-21704,-22860]
["Leasingforpligtigelser",-388027,-368164,-465390,-454612,-469515,-257323,-203131,-274947,-198074,-154629]
["Mellemregning I/S-interessenter",0,-15628,-159850,-303020,0,0,0,44973,6549,7101]
["Moms",-98735,-107670,-62189,-149480,-114802,-94750,-78659,-84208,-89424,-49646]
["Leverandørgæld",-980665,-1813973,-1001913,-1835104,-783633,-776465,-638922,-907031,-569919,-1052303]
["Anden gæld, finansielle kontrakter mv",-122210,-78871,-150131,-88090,-364233,-95028,-134218,-96822,-159522,-314435]
["Kassekredit",-721870,-1086950,-941070,-1168292,-1349522,-616208,-850307,-964885,-916131,-917501]
["Gæld uden for landbruget",341,294,414,0,0,-99578,-135596,-148960,0,0]
["Gæld i alt ultimo",-15185876,-21484697,-18082203,-19710124,-18823693,-15331893,-15308558,-14953355,-12902441,-12641467]
["Hensættelser (negative)",-3313875,-4373012,-3370954,-3834602,-4128810,-3834124,-3659728,-2642198,-2916853,-2904417]
["Andre hensatte forpligtigelser",0,0,0,-571,-39,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1995,1994]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",56,51,53,58,55,53,52,49,49,51]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",111,111,111,111,112,112,112]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",100,100,98,97,90,98,98,100,98,98]
["Økologisk jordbrug omlægningsår",2007,2006,1960,1938,1795,1956,1953,1998,1956,1953]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",605,557,553,609,587,596,587,550,595,607]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",233904,119040,163089,208923,123949,155204,190310,107617,91378,142232]
["Personlig indtjening, ægtefælle",185253,168353,175245,155324,158114,207372,150487,172497,183164,174314]
["Ejerløn",402799,396874,406962,444527,239287,266946,256646,256835,278884,0]

{"sheet":"2.5 Planteavl konv 0-200 ha","index":15,"n_rows":829,"n_cols":15,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:05:36 af LFjubp",null,null,null,null,null,null,null,null,null,null,"Udtrukket: 15-11-2017 10:53:39 af 001amwo"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig",null,null,null,null,null,null,null,null,null,null,"Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 0 AND [dyrk_areal] <= 200)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik",null,null,null,null,null,null,null,null,null,null,"Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 0 AND [dyrk_areal] <= 200)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik)"]
["Gruppering: Afkastningsgrad",null,null,null,null,null,null,null,null,null,null,"Gruppering: norm_t_ejendom"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gruppering","Alle",null,"Øvrige"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"År",2011,2011,2011]
["Antal",403,440,491,632,641,653,699,632,643,628,"Antal",628,0,628]
["Antal vejet",1074.5,1091.3900000000001,1449.77,1456.3,1361.08,1356.8,1645.73,1688.15,1747.88,1753.44,"Antal vejet",1753.44,0,1753.44]
["Kredsnummer",null,null,null,null,null,null,null,null,null,null,"Ejendomsnummer",3210,0,3210]
["Ejendomsnummer",null,null,null,null,null,null,null,null,null,null,"Landbrugsareal, ha",124,0,124]
["Landbrugsareal, ha",138,136,134,129,127,124,131,126,126,124,"Årskøer",0,0,0]
["Årskøer",0,0,0,0,0,1,0,0,0,0,"Årssøer",0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,0,0,"Antal slagtesvin produceret",106,0,106]
["Antal slagtesvin produceret",21,42,42,44,65,73,79,82,112,106,"Antal minktæver",0,0,0]
["Antal minktæver",1,0,0,0,0,0,0,1,0,0,"Dyreenheder",7,0,7]
["Dyreenheder",3,3,3,3,5,5,7,10,7,7,"Beregnet antal normtimer",2768,0,2768]
["Beregnet antal normtimer",2329,2428,2530,2500,2604,2698,2763,2541,2620,2768]
[null,null,null,null,"",null,null,null,null,null,null,"Bruttoudbytte Planteavl inklusive IO",1486870,0,1486870]
["Bruttoudbytte Planteavl inkl. IO",1717763,1829877,1760471,1501732,1269249,1612432,1684763,1734246,1892261,1486870,"Bruttoudbytte Kvæg",61320,0,61320]
["Bruttoudbytte Kvæg",72945,38372,40434,59744,48519,50286,61182,45522,68433,61320,"Bruttoudbytte Svin",65879,0,65879]
["Bruttoudbytte Svin",14501,32963,23272,24120,36023,36520,39309,50059,71489,65879,"Bruttoudbytte andre husdyr",26469,0,26469]
["Bruttoudbytte andre husdyr",3463,3612,5695,2465,2266,2853,24529,4277,6168,26469,"Maskinstationsindtægter",345122,0,345122]
["Skovindtægter",7124,11727,8435,10025,7930,13935,0,null,null,null,"Andre landbrugsindtægter",132348,0,132348]
["Maskinstationsindtægter",179081,183239,186532,304731,326189,331308,282657,166923,201018,345122,"Bruttoudbytte ialt",2118007,0,2118007]
["Andre landbrugsindtægter",114231,100947,115979,153835,105432,126260,131110,101351,121350,132348]
["Bruttoudbytte ialt",2109108,2200738,2140818,2056651,1795607,2173595,2223550,2102378,2360720,2118007,"Stykomkostninger Mark",-443825,0,-443825]
[null,null,null,null,"",null,null,null,null,null,null,"Foderomkostninger inklusive IO",-105404,0,-105404]
["Stykomkostninger Mark",-557092,-605194,-621637,-532599,-545916,-554916,-551672,-529730,-512629,-443825,"Øvrige stykomkostninger husdyr",-21024,0,-21024]
["Korn inkl. IO",-19740,-22393,-21489,-9417,30632,-16608,-26505,-89052,-124773,-105404,"Stykomkostninger i alt",-570253,0,-570253]
["Færdigblanding mv.",-41242,-32559,-32401,-34773,-39829,-39910,-59452,null,null,null,"Dækningsbidrag",1547755,0,1547755]
["Eget grovfoder inkl. IO",-6570,-5229,-4766,-12424,-10740,-11895,-7886]
["Øvrige stykomkostninger husdyr",-7887,-6701,-6698,-11256,-15659,-13480,-17465,-12513,-17212,-21024,"Energi og brændstof",-151629,0,-151629]
["Skovomkostninger",-2921,-4698,-1950,-3990,-2277,-4034,0,null,null,null,"Maskinstation",-123539,0,-123539]
["Stykomkostninger i alt",-635453,-676774,-688941,-604459,-583789,-640845,-662980,-631295,-654614,-570253,"Vedligeholdelse",-187855,0,-187855]
[null,null,null,null,"",null,null,null,null,null,null,"Investeringer over driften",-10856,0,-10856]
["Dækningsbidrag",1473655,1523963,1451877,1452191,1211818,1532749,1560570,1471083,1706107,1547755,"Lønomkostninger",-149423,0,-149423]
[null,null,null,null,"",null,null,null,null,null,null,"Ejendomsskat og forsikringer",-78649,0,-78649]
["Energi og brændstof",-91010,-102357,-117448,-103573,-101883,-111434,-133977,-123926,-142396,-151629,"Diverse omkostninger",-118767,0,-118767]
["Maskinstation",-124125,-135107,-120338,-114800,-113167,-98152,-112312,-117697,-128440,-123539,"Kontante kapacitetsomkostninger",-820718,0,-820718]
["Vedligeholdelse",-205604,-180534,-186374,-182294,-194597,-195640,-193059,-179495,-177843,-187855,"Afskrivninger",-310222,0,-310222]
["Investeringer over driften",-15496,-12526,-9724,-12584,-10792,-14446,-17308,-14295,-13279,-10856,"Nedskrivninger",-4052,0,-4052]
["Lønomkostninger",-103155,-125194,-241622,-184807,-146559,-228080,-199418,-133695,-130837,-149423,"Tab/gevinst",24684,0,24684]
["Ejendomsskat og forsikringer",-89060,-88324,-90891,-87327,-87377,-85763,-87714,-80902,-80322,-78649,"Kapacitetsomkostninger i alt",-1110308,0,-1110308]
["Diverse omkostninger",-109404,-106511,-112602,-111541,-109301,-109305,-117740,-112860,-121717,-118767,"RESULTAT AF PRIMÆR DRIFT",437447,0,437447]
["Kontante kapacitetsomkostninger",-737854,-750553,-878999,-796926,-763676,-842821,-861528,-762870,-794833,-820718]
[null,null,null,null,"",null,null,null,null,null,null,"Afkoblet EU-støtte",290766,0,290766]
["Afskrivninger",-315349,-313289,-325105,-330784,-340387,-343152,-345895,-308167,-301395,-310222]
["Nedskrivninger",-2426,-2841,-4619,-8522,-2259,-6426,-4374,-7066,-2202,-4052]
["Tab/gevinst",7271,19938,16096,19473,16305,33036,39404,45980,32810,24684,"Forpagtningsindtægt",16668,0,16668]
["Kapacitetsomkostninger i alt",-1048358,-1046745,-1192627,-1116759,-1090017,-1159363,-1172393,-1032122,-1065620,-1110308,"Forpagtningsafgift",-131718,0,-131718]
[null,null,null,null,"",null,null,null,null,null,null,"Renteindtægter, landbrug",20368,0,20368]
["Resultat af primær drift",425296,477218,259249,335432,121801,373387,388177,438961,640487,437447,"Realiseret gevinst/tab finansaktiver",-46134,0,-46134]
[null,null,null,null,"",null,null,null,null,null,null,"Renteudgifter, landbrug",-331764,0,-331764]
[null,null,null,null,"",null,null,null,null,null,null,"Finansomkostninger ialt, landbrug",-472581,0,-472581]
["Afkoblet EU-støtte mv.",309865,303473,299387,294885,293191,296174,318699,306835,316564,290766,"Driftsresultat",256591,0,256591]
[null,null,null,null,""]
["Forpagtningsindtægt",24951,28088,21250,19343,27118,16117,12570,12964,14229,16668]
["Forpagtningsafgift",-167433,-170845,-171615,-161771,-153557,-144646,-157516,-145077,-145402,-131718,"Afskrivning immaterielle aktiver",-204,0,-204]
["Renteindt, landbrug og fin.tilskud",10625,9186,13562,9721,9660,12935,17174,17707,22217,20368,"Nedskrivning immaterielle aktiver",-34664,0,-34664]
["Realiseret gevinst/tab finansaktiver",2633,5108,-2633,-8945,-4882,-9230,-21965,-33066,-35969,-46134,"Gevinst/tab immaterielle aktiver",21154,0,21154]
["Renteudgifter, landbrug",-189153,-205259,-222540,-230681,-228179,-253870,-269804,-245824,-317986,-331764,"Anden virksomhed og ekstraord.",73370,0,73370]
["Finansomkostninger ialt, landbrug",-318377,-333722,-361977,-372332,-349840,-378695,-419540,-393296,-462911,-472581,"Renteindtægter, privat",9086,0,9086]
[null,null,null,null,"",null,null,null,null,null,null,"Renteudgifter, privat",-44747,0,-44747]
["Driftsresultat",416784,446969,196659,257986,65151,290866,287336,352537,494126,256591,"Urealiseret regulering værdipapirer",-69122,0,-69122]
[null,null,null,null,"",null,null,null,null,null,null,"Urealiseret regulering gæld",-28070,0,-28070]
["Ejerløn",-378237,-386455,-387087,-389606,-304726,-300498,-301176,-302726,-308210,0,"Resultat før personlig indtjening",183388,0,183388]
["Korr. værdiændring stambes/foderbeh.",1493,1955,-2351,-416,1394,-769,-45,null,null,null,"Private indtægter",250644,0,250644]
["Driftsresultat efter ejerløn mv.",40040,62469,-192778,-132037,-238180,-10400,-13885,null,null,null,"ÅRETS RESULTAT FØR SKAT",434032,0,434032]
[null,null,null,null,"",null,null,null,null,null,null,"Skat af årets resultat",-156320,0,-156320]
["Afskrivning immaterielle aktiver",-3726,-3631,-3435,-3041,-3256,-369,-241,-437,-348,-204]
["Nedskrivning immaterielle aktiver",-1794,-158,-4034,-1704,779,1184,-24044,-4615,-7590,-34664,"BALANCE"]
["Gevinst/tab immaterielle aktiver",10238,46660,17745,21940,7155,87698,59005,20661,15864,21154,"Fast ejendom excl. beboelse",18430144,0,18430144]
["Anden virksomhed og engangsposter",70649,65133,84483,103538,41404,51603,67976,106919,86219,73370,"Betalingsrettigheder EU",61628,0,61628]
["Renteindtægter, privat",11273,13911,13241,12073,14365,14104,9644,10799,8481,9086,"Mælkekvoter og andre leveringsrettigheder",47711,0,47711]
["Renteudgifter, privat",-17917,-19624,-22178,-23888,-27834,-32589,-35430,-37506,-41466,-44747,"Inventar og maskiner",1699276,0,1699276]
["Urealiseret regulering værdipapirer",66679,97800,-64501,83997,35305,70465,61286,75599,42959,-69122,"Besætning",68501,0,68501]
["Urealiseret regulering gæld",216,-6131,-3065,1028,-5523,32087,-2651,6427,-27897,-28070,"Beholdning",700318,0,700318]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",1293,0,0,null,null,null,"Tilgodehavende",929033,0,929033]
[null,null,null,null,"",null,null,null,null,null,null,"Andelskapital og financielle kontrakter",268944,0,268944]
["Resultat før personlig indtjening",552401,640929,215741,447302,128840,514283,422910,530401,570348,183388,"Landbrugsaktiver i alt",22205555,0,22205555]
[null,null,null,null,"",null,null,null,null,null,null,"Fast ejendom udenfor landbrug",559277,0,559277]
["Private indtægter/omkostninger",308821,321777,315200,286507,271596,288476,293873,286570,272303,250644,"Beboelse",1111242,0,1111242]
[null,null,null,null,"",null,null,null,null,null,null,"Biler",173860,0,173860]
["Årets resultat før skat",861222,962705,530941,733809,400435,802759,716783,816971,842651,434032,"Øvrige aktiver udenfor landbrug",124466,0,124466]
[null,null,null,null,"",null,null,null,null,null,null,"Værdipapirer og indlån",947744,0,947744]
["Skat af årets resultat",-350726,-386745,-217152,-287266,-134579,-304257,-219707,-273909,-249693,-156320,"Aktiver i alt",25122144,0,25122144]
[null,null,null,null,""]
["BALANCE",null,null,null,null,null,null,null,null,null,null,"Realkreditinstitutter",-9309126,0,-9309126]
[null,null,null,null,"",null,null,null,null,null,null,"Pengeinstitutter",-1029743,0,-1029743]
["Fast ejendom",19974459,19818359,19579984,18736761,18771844,18602940,19498485,18574688,18701007,18430144,"Anden gæld",-1445920,0,-1445920]
["Stamplanter",9519,9182,7857,5447,6725,null,null,null,null,null,"Kassekredit",-544631,0,-544631]
["Betalingsrettigheder EU",15541,15933,18390,19858,22781,42726,53755,59808,63224,61628,"Gæld i alt",-12329420,0,-12329420]
["Mælkekvoter og andre leveringsrettigheder",6124,5181,5905,6036,5939,27576,30469,33695,43099,47711,"Hensættelser",-2944037,0,-2944037]
["Inventar og maskiner",1639977,1577315,1644883,1711106,1668625,1830193,1854324,1617338,1553752,1699276,"Egenkapital",9848687,0,9848687]
["Besætning",70274,58175,60524,65793,65662,63119,74603,75111,80128,68501]
["Beholdning",746592,775038,940891,772980,624694,853073,803497,796475,840073,700318,"EGENKAPITALFORKLARING"]
["Tilgodehavende",959372,945180,949015,945003,891911,890540,993068,902365,956661,929033,"Resultat efter finansiering",293334,0,293334]
["Andelskapital og financielle kontrakter",488573,449747,352157,317745,321835,327728,301684,280910,277004,268944,"Private indtægter",250644,0,250644]
["Landbrugsaktiver i alt",23910432,23654111,23559605,22580729,22380016,22637895,23609885,22340390,22514948,22205555,"Resultat før regulering og skat",543978,0,543978]
[null,null,null,null,"",null,null,null,null,null,null,"Privat",-277482,0,-277482]
["Fast ejendom udenfor landbrug",1539390,1491139,1546299,1652624,1644692,1682527,1656991,569148,608361,559277,"Ekstraord. private indt./-udg.",21371,0,21371]
["Private aktiver",441315,474171,488308,411348,430051,197400,200475,1312957,1316547,1285102,"Formueindtægter/-udgifter",-10873,0,-10873]
["Øvrige aktiver udenfor landbrug",206288,139459,201298,160231,282633,317456,290470,476208,161768,124466,"Privat udtræk",-266984,0,-266984]
["Værdipapirer og indlån",1302900,1256594,1164630,1138599,1085706,1036470,1182890,1098757,941913,947744]
["Hensættelser (positive)",5578,14330,7613,15929,10742,15508,23076,null,null,null,"Ud- og indbetaling interessenter",0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Betalt skat",-143798,0,-143798]
["Aktiver i alt",27405902,27029804,26967753,25959461,25833840,25887255,26963787,25797460,25543537,25122144,"Ændring i udskudt skat",-12522,0,-12522]
[null,null,null,null,"",null,null,null,null,null,null,"Skat af årets resultat",-156320,0,-156320]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-10534855,-10355236,-10109733,-9774158,-9867712,-9459398,-9899270,-9390744,-9598208,-9309126,"Ændring af egenkapital fra drift, privat og skat",120674,0,120674]
["Pengeinstitutter",-637915,-714858,-710573,-753416,-771389,-764633,-744114,-902181,-811446,-1029743,"Regulering ialt fra resultat",-110906,0,-110906]
["Pante- og gældsbreve",-182501,-163490,-175921,-151917,-134323,-142862,-121668,null,null,null,"Værdireguleringer",-615558,0,-615558]
["Anden langfristet gæld",-170140,-165053,-161700,-201516,-193487,-3796,-6107,null,null,null,"Pensionsindbetaling",-57177,0,-57177]
["Anden gæld",-1121216,-980474,-1119028,-1148640,-1025797,-1295534,-1453337,-1347216,-1277202,-1445920,"Øvrige egenkapitalbevægelser",0,0,0]
["Kassekredit",-420420,-509316,-725742,-616799,-613755,-488474,-499433,-465220,-474613,-544631]
["Gæld i alt",-13067046,-12888426,-13002696,-12646447,-12606463,-12154697,-12723928,-12105362,-12161470,-12329420,"Ændring af egenkapital",-686711,0,-686711]
[null,null,null,null,""]
["Hensættelser (negative)",-4316013,-4158998,-4005723,-3905277,-3957297,-3230459,-3214241,-3192978,-2954186,-2944037,"Egenkapital primo",10535765,0,10535765]
[null,null,null,null,"",null,null,null,null,null,null,"Egenkapital ultimo",9849054,0,9849054]
["Egenkapital",10022843,9982380,9959334,9407737,9270080,10502099,11025619,10499120,10427881,9848687]
[null,null,null,null,"",null,null,null,null,null,null,"PENGEBINDING"]
["EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,"Årets resultat før skat",434032,0,434032]
[null,null,null,null,"",null,null,null,null,null,null,"Afskrivninger m.v., landbrug",302344,0,302344]
["Resultat efter finansiering",480788,506389,272206,349709,93087,323218,329554,432766,547374,293334,"Afskrivninger andre erhverv",10550,0,10550]
["Private indtægter",308821,321777,315200,286507,271596,288476,293873,286570,272303,250644,"Investeringsreguleringer tilbf.",-418,0,-418]
["Resultat før regulering og skat",789609,828165,587407,636216,364683,611694,623428,719336,819678,543978,"Gevinst/tab finansaktiver tilbageført",-453,0,-453]
[null,null,null,null,"",null,null,null,null,null,null,"Urealiseret regulering finansaktiver",69122,0,69122]
["Privat",-223666,-236587,-249191,-235652,-240864,-231265,-260831,-293525,-284783,-277482,"Gevinst/tab gæld tilbagef.",2481,0,2481]
["Formueindtægter/-udgifter",-14481,-8762,-10603,-16597,-10211,-40771,-28188,-19202,-9160,-10873,"Urealiseret regulering gæld",28070,0,28070]
["Privat udtræk",-238147,-245348,-259794,-252249,-251075,-272036,-289018,-292089,-280156,-266984,"Tilbageførsel i alt",411696,0,411696]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-5653,-3629,-2194,"",-4991,-5899,-5586,-18603,1594,-2267,"Betalt skat",-143798,0,-143798]
["Betalt skat",-256906,-266064,-199944,-195041,-158519,-204707,-188211,-195898,-163534,-143798,"Privat",-256111,0,-256111]
["Ændring i udskudt skat",-93821,-120681,-17208,-92225,23940,-99550,-31496,-78011,-86158,-12522,"Afskrivninger privat tlbf.",22157,0,22157]
["Skat af årets resultat",-350726,-386745,-217152,-287266,-134579,-304257,-219707,-273909,-249693,-156320,"Formueindtægter/-udgifter",-10873,0,-10873]
[null,null,null,null,"",null,null,null,null,null,null,"Pensionsindbetaling",-56667,0,-56667]
["Ændring af egenkapital fra drift, privat og skat",195083,192442,108267,82286,-25962,29501,109117,134383,291514,120674,"Privat udtræk, skat og pension i alt",-447558,0,-447558]
["Regulering ialt fra resultat",71613,134540,-56465,101934,34459,191065,93355,97635,22988,-110906,"Indskud/udlodning interessentskaber/selskaber",-2267,0,-2267]
["Værdireguleringer",101605,80673,37416,118884,21686,1844,698177,133143,329151,-615558]
["Pensionsindbetaling",-51551,-42070,-32613,-32090,-29046,-34054,-59822,-53845,-56377,-57177,"Besætning",21695,0,21695]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0,"Beholdninger",36465,0,36465]
[null,null,null,null,"",null,null,null,null,null,null,"Flerårige afgrøder",0,0,0]
["Ændring af egenkapital",316750,365585,55780,266673,2431,188356,840827,323548,586158,-686711,"Ændringer biologiske aktiver i alt",58160,0,58160]
[null,null,null,null,"",null,null,null,null,null,null,"Likviditet efter reg. og privat",456329,0,456329]
["Egenkapital primo",9706091,9615801,9865984,9172424,9267386,10315878,10184790,10176494,9841847,10535765]
[null,null,null,null,"",null,null,null,null,null,null,"Investeringer"]
["Egenkapital ultimo",10022843,9982380,9959334,9407737,9270080,10502099,11025619,10500042,10428005,9849054,"Jord",-261406,0,-261406]
[null,null,null,null,"",null,null,null,null,null,null,"Immaterielle aktiver",1430,0,1430]
["PENGEBINDING",null,null,null,null,null,null,null,null,null,null,"Grundforbedring",-7598,0,-7598]
[null,null,null,null,"",null,null,null,null,null,null,"Driftsbygninger",-76602,0,-76602]
["Årets resultat før skat",861222,962705,530941,733809,400435,802759,716783,816971,842651,434032,"Inventar markbrug",-262041,0,-262041]
[null,null,null,null,"",null,null,null,null,null,null,"Inventar husdyrbrug",-1313,0,-1313]
["Værdiændring besætning/beholdning",-5085,47659,-67988,-4302,14730,-19722,0,null,null,null,"Inventar andet",-4881,0,-4881]
["Afskrivninger m.v., landbrug",305787,253322,303352,302638,321663,228029,276144,253643,262875,302344,"Beboelse",-64187,0,-64187]
["Afskrivninger andre erhverv",7391,10565,18604,14606,57299,34637,21070,35497,9819,10550,"Biler m.v.",-29974,0,-29974]
["Regulering I/S",-13080,-10471,-1873,-17272,-16977,0,0,2933,2479,-418,"Aktiver udenfor landbrug",-29117,0,-29117]
["Gevinst/tab finansaktiver",-3647,-6487,-3564,-4377,-6580,-1170,-475,3949,-3537,-453,"Investeringer ialt",-735690,0,-735690]
["Urealiseret regulering finansaktiver",-66679,-97800,63676,-83710,-35305,-70465,-61286,-75599,-42959,69122,"Likviditetsoverskud/-behov",-279360,0,-279360]
["Gevinst/tab gæld",9014,11894,5892,6079,2539,17769,10425,6138,10607,2481]
["Urealiseret regulering gæld",-216,6131,3065,1028,5523,-32087,2651,-6427,-27897,-28070,"Ændring finansaktiver og gæld"]
["Øvrige tilbageførsler",938,-109,-972,4636,-1985,756,2936,null,null,null,"Tilgodehav. og værdipapirer",-2236,0,-2236]
["Tilbageførsel i alt",234422,214703,320191,217270,340907,177468,251465,220134,267181,411696,"Realkreditinstitutter",206924,0,206924]
[null,null,null,null,"",null,null,null,null,null,null,"Pengeinstitutter lån, netto",-71144,0,-71144]
["Betalt skat",-256866,-266064,-199944,-195041,-158429,-204444,-187875,-195898,-163534,-143798,"Kassekredit, ændring",27900,0,27900]
["Privat",-223666,-237351,-249191,-235652,-240864,-231265,-260831,-293525,-284783,-277482,"Anden gæld",118893,0,118893]
["Afskrivninger privat tlbf.",24389,21996,20551,20524,21197,25672,24845,22171,20638,22157,"Ændring hensættelser",-56,0,-56]
["Formueindtægter/-udgifter",-14481,-8762,-10603,-16597,-10211,-40771,-28188,-19202,-9160,-10873,"Likviditetsanvendelse/fremskaffelse",286855,0,286855]
["Pensionsindbetaling",-51964,-43213,-33133,-32090,-29220,-36631,-63004,-53845,-56377,-57177]
["Privat udtræk, skat og pension i alt",-522587,-533393,-472321,-459010,-417527,-487439,-515052,-545089,-482572,-447558,"Nøgletal"]
[null,null,null,null,"",null,null,null,null,null,null,"Kg EK mælk pr ko",5752,0,5752]
["Indskud/udlodning mv interessentskaber/selskaber",7571,3770,1828,-13589,3263,-6074,-6789,null,null,null,"Antal fravænnede grise pr. årsso",17.7,0,17.7]
[null,null,null,null,"",null,null,null,null,null,null,"Dækningsgrad (DB i forhold til bruttoudbytte)",72.94,0,72.94]
["Til invest og afdrag",580627,647786,380640,478480,327078,485452,447759,null,null,null,"Forrentning i procent",1.2,0,1.2]
[null,null,null,null,"",null,null,null,null,null,null,"Gældsprocent",48.9,0,48.9]
["Besætning (realforskydning)",6527,10372,9073,11492,4028,3558,13232,15299,23619,21695,"Lønningsevne, kr. / normtime",-56,0,-56]
["Beholdninger (realforskydninger)",423,-141558,21374,-28555,71293,-82347,65128,5998,-148345,36465,"Afkast af investeret kapital",0,0,0]
["Flerårige afgrøder",64,0,31,95,204,0,0,0,0,0,"Soliditetsgrad",39.200000000000003,0,39.200000000000003]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",587641,516600,411118,461513,402604,406662,526119,502542,502535,456329,"Bilag 1: Produktionstekniske oplysninger, planteavl"]
[null,null,null,null,""]
["Investeringer",null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle",null,"Øvrige"]
["Jord",-285726,-252094,-333999,-252623,-273723,-72952,-280081,-114443,-117566,-261406,"År",2011,2011,2011]
["Immaterielle aktiver",-2288,-3797,-1931,-1211,62,910,823,661,1097,1430]
["Grundforbedring",-4931,-4200,-6162,-1761,-5835,-4576,-5183,-5711,-10027,-7598,"Bilag 1 Produktionstekniske oplysninger, planteavl"]
["Stamplanter",-904,-1474,-499,5447,-654,0,0,null,null,null,"Afgrødefordeling, ha"]
["Driftsbygninger",-51829,-63736,-60754,-62947,-45145,-57932,-94112,-60756,-71763,-76602,"Vårbyg, ha",29.4,0,29.4]
["Inventar markbrug",-220637,-184174,-159842,-186317,-214997,-237171,-256597,-261039,-225558,-262041,"Vinterbyg, ha",5.0999999999999996,0,5.0999999999999996]
["Inventar husdyrbrug",-2859,-2083,-74,-2818,-1933,-7211,-2015,-2505,-9786,-1313,"Vårhvede",0.5,0,0.5]
["Inventar andet",-1697,511,-6253,-21022,2815,-4856,1741,-4194,-10992,-4881,"Vinterhvede, ha",40.4,0,40.4]
["Beboelse, landbrug",-19967,-50396,-26749,-47631,-48256,-52375,-104113,-96269,-72361,-64187,"Triticale, ha",0.7,0,0.7]
["Private aktiver",-74210,-30722,-52329,411348,-44958,-32867,-27610,-32449,-31575,-29974,"Rug, ha",2.7,0,2.7]
["Aktiver udenfor landbrug",-95861,11949,-5245,-47992,-24510,-53493,-42180,-41675,-48981,-29117,"Havre, ha",1.3,0,1.3]
["Investeringer ialt",-760910,-580216,-653837,-667351,-657134,-522524,-809328,-618381,-597512,-735690,"Kernemajs/majs til modenhed, ha",0.4,0,0.4]
[null,null,null,null,"",null,null,null,null,null,null,"Blandsæd",0.6,0,0.6]
["Likviditetsoverskud/-behov",-173269,-63616,-242719,-205838,-254530,-115861,-283208,-115839,-94978,-279360,"Korn areal, ha",81.099999999999994,0,81.099999999999994]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-13784,-186614,55489,-91306,-38399,32196,-267424,90231,-84197,-2236,"Græsfrø, ha",2.1,0,2.1]
["Realkreditinstitutter",241773,203568,170324,-9774158,177424,209531,386821,-9390744,-9598208,-9309126,"Almindelig rajgræs, ha",1.3,0,1.3]
["Pengeinstitutter lån, netto",-96531,-7518,-76844,18398,2421,-65102,-21699,-61872,-44809,-71144,"Italiensk rajgræs, ha",0,0,0]
["Anden gæld",96758,90903,9947,-1148640,12330,-25884,185735,-1347216,-1277202,-1445920,"Hundegræs, ha",0,0,0]
["Kassekredit, ændring",-51990,-40083,46418,-917,95607,-25236,12567,46764,-63712,27900,"Rapgræs, ha",0.5,0,0.5]
["Ændring hensættelser",3,-23,-15,-13,-29,-11,433,325,-10,-56,"Rødsvingel, ha",0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Rødkløver, ha",0,0,0]
["Likviditetsanvendelse/fremskaffelse",176229,60233,205317,205566,249354,101909,283412,93760,96261,286855,"Hvidkløver, ha",0.3,0,0.3]
[null,null,null,null,"",null,null,null,null,null,null,"Roefrø og andre frø",0.4,0,0.4]
["Konsolideringsanalyse",null,null,null,null,null,null,null,null,null,null,"Spinatfrø, ha",0,0,0]
["Resultat efter finansiering",480789,506390,272207,349709,93088,null,null,null,null,null,"Frøareal ialt, ha",4.7,0,4.7]
["Private indtægter/omkostninger",308821,321777,315200,286507,271596]
["tilbf. værdiændr. stambesætning mm",-6844,7544,3780,-1861,659,null,null,null,null,null,"Fabriksroer",6.5,0,6.5]
["Beregnet skat",-270452,-295397,-201595,-213875,-137350,null,null,null,null,null,"Spisekartofler",2,0,2]
["Privat udtræk",-238147,-246113,-259794,-252249,-251075,null,null,null,null,null,"Tidlige spisekartofler",0,0,0]
["Pensionsindbetaling",-51964,-43213,-33133,-32090,-29220,null,null,null,null,null,"Læggekartofler, ha",0.5,0,0.5]
["Konsolidering",222203,250988,96666,135769,-52302,70738,null,null,null,null,"Proceskartofler, ha",0.3,0,0.3]
[null,null,null,null,"",null,null,null,null,null,null,"Stivelseskartofler",3,0,3]
["Nøgletal - konsolidering",null,null,null,0,null,null,null,null,null,null,"Raps, ha",7.8,0,7.8]
["Ændring i resultat - nulkonsolidering",-385834,-438779,-186355,-233373,27948,0,0,null,null,null,"Andre olieprodukter, ha",0.1,0,0.1]
[null,null,null,null,null,null,null,null,null,null,null,"Ærter til konsum",0.5,0,0.5]
[null,null,null,null,null,null,null,null,null,null,null,"Ærter og andre bælgsæd",0.3,0,0.3]
[null,null,null,null,null,null,null,null,null,null,null,"Græs/lucerne tørreri, ha",0.2,0,0.2]
[null,null,null,null,null,null,null,null,null,null,null,"Andre industriafgrøder, ha",0.3,0,0.3]
[null,null,null,null,null,null,null,null,null,null,null,"Grønsager, ha",1.8,0,1.8]
[null,null,null,null,null,null,null,null,null,null,null,"Frugt og bær, ha",1.4,0,1.4]
[null,null,null,null,"",null,null,null,null,null,null,"Andre gartneriafgrøder",1,0,1]
["Øknomiske nøgletal",null,null,null,null,null,null,null,null,null,null,"Energiafgrøder, ha",0.2,0,0.2]
["Virksomhedens afkast, pct.",0.9,1.3,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.41741170140883904},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":0.82681285665908788},0.10375406646979533,1.1849772353776165,1.2850843508367453,1.7868833433836149,2.5934507324154437,2.9993624094544096,"Pil til energi, ha",0,0,0]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":13.517136154241509},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":14.386628485535306},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":4.9358235964010015},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":9.8130893379576793},1.4051515726993713,13.440268311253936,14.784016550111309,19.876349543231523,25.580627944017081,32.414104391534117,"Majs til energi, ha",0,0,0]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":69.871007079770209},{"$f":"C37*100/C27","v":69.247815959918896},{"$f":"D37*100/D27","v":67.818796366622479},{"$f":"E37*100/E27","v":70.609500591009365},67.487930265364298,70.5167706035393,70.183715230149986,69.972336087991792,72.270620827544136,73.076009663801869]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":1.0231827436586605},{"$f":"(C209+C67)*100/C148","v":1.2014669848272657},-1.1534907856288383,-0.42408711042836339,-2.283022368738997,-2.8613137240469739,-2.7316017359206772,-2.8830932295318439,-2.955598889720517,0,"Foderroer, ha",0.1,0,0.1]
["Soliditetsgrad, pct",35.4,35.9,{"$f":"D148*100/D108","v":36.930529584722912},{"$f":"E148*100/E108","v":36.240109145563537},35.883476866002113,40.5686079887574,40.89046913180259,40.70184429009678,40.824436333934493,39.204671384735313,"Sædskiftegræs, ha",3.4,0,3.4]
["Rentedækningsgrad",11.3,null,null,null,null,null,null,null,null,null,"Helsæd, ha",0.3,0,0.3]
[null,null,null,null,"",null,null,null,null,null,null,"Vedvarende græs, ha",4.0999999999999996,0,4.0999999999999996]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0,"Majs, ha",1.9,0,1.9]
[null,null,null,null,"",null,null,null,null,null,null,"Kolbemajs, ha",0.1,0,0.1]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Andet grovfoder, ha",0.1,0,0.1]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Grøngødning, økologisk",0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Dyrket areal i alt, ha",121.8,0,121.8]
["Afgrødefordeling, ha",null,null,null,null,null,null,null,null,null,null,"Udyrkede arealer, ha",1.9,0,1.9]
["Vårbyg, ha",41.6,36.1,46.9,33.5,35.799999999999997,31.7,31.2,34,39.4,29.4,"Randzoner, ha",0,0,0]
["Vinterbyg, ha",4.3,4.9000000000000004,4.0999999999999996,6.3,5.7,5.3,5.6,5,4.4000000000000004,5.0999999999999996,"Juletræer/pyntegrønt i mark, ha",0.4,0,0.4]
["Vårhvede",0.5,0.2,1.5,0.6,0.6,0.8,1.2,1.2,1,0.5]
["Vinterhvede, ha",36.299999999999997,40.6,28.4,35.9,36.6,38.299999999999997,39.9,33.700000000000003,34.4,40.4,"Egen dyrkbart landbrugsareal, ha",90.5,0,90.5]
["Triticale, ha",0.1,0.2,0.2,0.2,0.3,0.4,0.5,0.3,0.5,0.7,"egen bortforpagtet areal, ha",1.8,0,1.8]
["Rug, ha",5,5,2.9,4.0999999999999996,3.6,4.7,3.9,3.6,2.5,2.7,"Egen skov, krat, hede m.v.",4.3,0,4.3]
["Havre, ha",2.8,1.4,2.7,2.5,2.1,1,1.2,1.6,1.6,1.3,"Tilforpagtet dyrkbart landbrugsareal, ha",33.1,0,33.1]
["Kernemajs/majs til modenhed, ha",0,0,0,0.1,0.1,0.2,0.3,0.3,0.2,0.4,"Tilforpagtet skov m.v., ha",0.2,0,0.2]
["Blandsæd",0.5,0.2,0.3,0.5,0.3,0.2,0,0.5,0.5,0.6,"Jordbundsforhold"]
["Korn areal, ha",91.1,88.5,87.1,83.7,85,82.5,83.8,80.3,84.6,81.099999999999994]
[null,null,null,null,"",null,null,null,null,null,null,"Areal med lerjord (jb 7,9), ha",8.3000000000000007,0,8.3000000000000007]
[null,null,null,null,"",null,null,null,null,null,null,"Areal med lerjord (jb 5, 6), ha",65.400000000000006,0,65.400000000000006]
["Græsfrø, ha",0.7,0.9,1.2,1,1.2,1.2,1.4,1.6,1.5,2.1,"Areal med fin sand (jb 2 og 4), ha",24.8,0,24.8]
["Almindelig rajgræs, ha",3.4,3.1,2.5,2.1,1.7,1.5,2,2.4,1.8,1.3,"Areal med grovsand (jb 1 og 3), ha",21.8,0,21.8]
["Italiensk rajgræs, ha",0.2,0.1,0,0.1,0,0,0.1,0,0,0,"Særlige jordbundstyper, ha",2.6,0,2.6]
["Hundegræs, ha",0.3,0.3,0.4,0.2,0.1,0,0,0,0,0,"Markvanding, antal brug",0.2,0,0.2]
["Engrapgræs, ha",1.2,1.5,1.1000000000000001,"",0.8,0.7,0.6,0.7,0.6,0.5,"Herpå areal vand",88.44,0,88.44]
["Rødsvingel, ha",1.3,1.5,1.8,1.2,1.2,1.1000000000000001,1.3,1,0.4,0,"Antal m3 vand forbrugt til vanding",0,0,0]
["Bakkesvingel, ha",0,0,0,null,null,null,null,null,null,null,"Antal tons gylle anvendt (økologer)",0,0,0]
["Strandsvingel, ha",1,0,0,null,null,null,null,null,null,null,"Heraf tons konventionel gylle (økologer)",0,0,0]
["Rødkløver, ha",0,0.1,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.7,0.4,0.7,0.5,0.5,0.4,0.3,0.6,0.4,0.3,"Udbytter pr ha"]
["Roefrø og andre frø",0.2,0.1,0.2,0.2,0.2,0.1,0.2,0.2,0.3,0.4,"Hkg vårbyg pr ha",56,0,56]
["Spinatfrø, ha",0.8,1.4,1.4,1.1000000000000001,0.9,0.6,0.7,0.6,0.3,0,"Hkg vinterbyg pr ha",54,0,54]
["Frøareal ialt, ha",9.4,10,9.8000000000000007,7.7,6.6,5.7,6.5,7.2,5.3,4.7,"Hkg vårhvede pr ha",60,0,60]
[null,null,null,null,"",null,null,null,null,null,null,"Hkg vinterhvede pr ha",65,0,65]
["Sukkerroer",5.2,4.7,5.4,"",4.7,3.3,5.4,5.5,6.6,6.5,"Hkg triticale pr ha",50,0,50]
["Spisekartofler",0.8,1.4,1.4,1,1.8,1.4,1.6,1.7,1.6,2,"Hkg rug pr ha",54,0,54]
["Tidlige spisekartofler",0.2,0.2,0.4,0.1,0.3,0.2,0.3,0.3,0.2,0,"Hkg havre pr ha",48,0,48]
["Læggekartofler, ha",0.7,0.5,0.4,0.5,0.6,0.6,0.7,0.6,0.8,0.5,"Hkg kernemajs pr ha",36,0,36]
["Proceskartofler, ha",0.4,0.4,0.4,0.4,0.4,0.4,0.5,0.4,0.3,0.3,"Hkg græsfrø pr ha",43,0,43]
["Stivelseskartofler",4.7,4.4000000000000004,3.2,3.2,3.1,3.1,3,3,3,3,"Hkg alm. rajgræs pr ha",44,0,44]
["Raps, ha",9.9,10.8,8.9,11.1,9.4,10.9,10.7,10.8,6.3,7.8,"Hkg italiensk rajgræs pr ha",13,0,13]
["Andre olieprodukter, ha",0.1,0,0,0,0,0.1,0,0,0,0.1,"Hkg rødsvingel pr ha",0,0,0]
["Hestebønner, ha",0,1,1,null,null,null,null,null,null,null,"Hkg fabriksroer pr ha",148,0,148]
["Ærter til konsum",0.3,0.1,0.2,0.2,0.1,0.2,0.2,0.2,0.2,0.5,"Hkg spisekartofler pr ha",271,0,271]
["Ærter og andre bælgsæd",0.3,0.3,0.3,0.1,0.3,0.3,0.3,0.2,0.1,0.3,"Hkg læggekartofler pr ha",256,0,256]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0.1,0.2,0.2,"Hkg proceskartofler pr ha",481,0,481]
["Andre industriafgrøder, ha",0.1,0.1,0,0.1,0.1,0.1,0,0.2,0.3,0.3,"Hkg stivelsekartofler pr ha",388,0,388]
["Grønsager, ha",1,1.7,2,1.1000000000000001,1.8,1.6,1.9,1.7,2,1.8,"Hkg raps pr ha",31,0,31]
["Frugt og bær, ha",0.6,0.8,1.8,1,0.6,1.7,1.9,1.6,1.5,1.4,"Hkg rødkløver pr ha",1,0,1]
["Andre gartneriafgrøder",0.1,0.1,0.2,0.3,0.9,0.9,0.7,0.5,0.9,1,"Hkg spinatfrø pr ha",0,0,0]
["Energiafgrøder, ha",0,0,0,0,0,0.1,0.1,0.1,0,0.2]
["Pil til energi, ha",0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0,0,"Priser"]
["Majs til energi, ha",0.8,0.6,0.8,0.9,0.2,0.3,0.7,0.5,0.5,0,"Kr pr kg solgt byg",1.39,0,1.39]
[null,null,null,null,"",null,null,null,null,null,null,"Kr pr kg solgt maltbyg",1.55,0,1.55]
["Foderroer, ha",0,0,0,0,0,0,0.1,0,0,0.1,"Kr pr kg solgt hvede",1.38,0,1.38]
["Sædskiftegræs, ha",1.6,1.9,1.7,2.7,2.2000000000000002,2.4,3.1,2.2999999999999998,2.6,3.4,"Kr pr kg solgt havre",0,0,0]
["Helsæd, ha",0.2,0.1,0.4,0.4,0.4,0.4,0.4,0.3,0.5,0.3,"Kr pr kg solgt raps",3.13,0,3.13]
["Vedvarende græs, ha",4.5999999999999996,4.2,4.4000000000000004,4.2,4,3.8,3.9,3.4,3.8,4.0999999999999996,"Kr pr kg solgt fabriksroer",1.67,0,1.67]
["Majs, ha",2.2999999999999998,1.3,1.2,1.6,1.2,1.5,1.9,1.6,1.8,1.9,"Kr pr kg solgt spisekartofler",1.57,0,1.57]
["Kolbemajs, ha",0,0.1,0.1,0.1,0,0,0,0.1,0.1,0.1,"Kr pr kg solgt industrikartofler",0.5,0,0.5]
["Andet grovfoder, ha",0.4,0,0.2,0.1,0.1,0.1,0.1,null,null,null,"Kr pr kg solgt stivelseskartofler",0.42,0,0.42]
["Grøngødning, økologisk",0,0.1,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",135.30000000000001,133.19999999999999,130.9,126,124,121.5,127.8,122.9,123.4,121.8]
["Udyrkede arealer, ha",1.2,2.6,2.8,2.4,2.1,1.6,1.7,1.7,1.9,1.9,"Bilag 2: Produktionstekniske oplysninger, kvæg"]
["Randzoner, ha",1.8,0.2,0.2,0.2,0.3,0.6,0.7,0.6,0,0]
["Juletræer/pyntegrønt i mark, ha",0.2,0.3,0.1,0.3,0.3,0.6,0.3,0.5,0.4,0.4,"Gruppering","Alle",null,"Øvrige"]
["Landbrugsareal, ha",138.5,136.19999999999999,134,129,126.7,124.3,130.5,126,126,124,"År",2011,2011,2011]
[null,null,null,null,"",null,null,null,null,null,null,"Bilag 2: Kvæg"]
["Egen dyrkbart landbrugsareal, ha",99.7,96.7,93.8,90.5,90.1,90,92.2,91.2,91.1,90.5,"Antal årskøer",0,0,0]
["egen bortforpagtet areal, ha",3.8,4.2,3.5,2.6,3.8,2.2999999999999998,1.7,1.7,1.8,1.8,"Antal årsopdræt",0,0,0]
["Egen skov, krat, hede m.v.",3.7,3.6,3.7,3.8,4.0999999999999996,4,3.7,3.7,4,4.3,"Stk årsopdræt pr årsko",9.39,0,9.39]
["Tilforpagtet dyrkbart landbrugsareal, ha",38.799999999999997,39.4,40.200000000000003,38.5,35.6,34.299999999999997,37.799999999999997,34.5,34.299999999999997,33.1,"Udskiftningsprocent",0,0,0]
["Tilforpagtet skov m.v., ha",0.1,0.1,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2,"Mælkekvote (omregnet) ialt ultimo, kg",3674,0,3674]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,"Kg EK mælk i alt",280,0,280]
[null,null,null,null,"",null,null,null,null,null,null,"Kg EK mælk pr ko",5752,0,5752]
["Areal med lerjord (jb 7,9), ha",16.899999999999999,14.9,14.8,13.8,11.8,12.4,12.1,11.6,10.199999999999999,8.3000000000000007,"Gennemsnitlig fedtprc.",0,0,0]
["Areal med lerjord (jb 5, 6), ha",67.400000000000006,74.099999999999994,72.7,67.400000000000006,66.7,64,67.7,65.900000000000006,67.2,65.400000000000006,"Gennemsnitlig proteinprc.",0,0,0]
["Areal med fin sand (jb 2 og 4), ha",25.4,21.7,21.7,22.9,22.4,23.4,25.1,24.7,22.2,24.8,"Gennemsnitlig celletal",0,0,0]
["Areal med grovsand (jb 1 og 3), ha",26.6,22.8,21.3,21.7,20.399999999999999,20.7,21,19.8,22.6,21.8,"Kr. pr. kg ekm",4.38,0,4.38]
["Særlige jordbundstyper, ha",2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2000000000000002,2.6,2.8,3,2.2999999999999998,2.4,2.6,"Pct. jerseybesætninger",0,0,0]
["Markvanding, antal brug",0.2,0.21,0.19,0.18,0.19,0.17,0.19,0.19,0.18,0.2]
["Herpå areal vand",94.22,88.55,91.23,86.68,83.65,88.32,86.29,81.91,90.04,88.44,"Kr pr solgt ko",6323,0,6323]
["Antal m3 vand forbrugt til vanding",1410,1122,2275,807,817,350,495,566,0,0,"Kr pr solgt kvie levebrug",7933,0,7933]
["Antal tons gylle anvendt (økologer)",15,0,0,0,2,3,0,0,0,0,"Kr pr købt kvie",4202,0,4202]
["Heraf tons konventionel gylle (økologer)",15,0,0,0,1,3,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Ha grovfoder pr årsko",119.61,0,119.61]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,44,58,54,63,61,60,58,56,"Pct. rørmalkning",2,0,2]
["Hkg vinterbyg pr ha",70,68,53,65,59,66,66,65,62,54,"Pct. karruselmalkning",0,0,0]
["Hkg vårhvede pr ha",75,124,47,57,55,65,62,65,56,60,"Pct. robotmalkning",0,0,0]
["Hkg vinterhvede pr ha",86,85,66,84,76,83,81,77,78,65,"Pct. malkestald sildeben",2,0,2]
["Hkg triticale pr ha",81,61,49,69,58,55,64,63,56,50,"Pct. malkestald andet",0,0,0]
["Hkg rug pr ha",62,65,53,66,57,61,65,60,63,54]
["Hkg havre pr ha",66,48,37,54,56,53,54,55,57,48]
["Hkg kernemajs pr ha",42,240,0,55,59,16,144,32,16,36,"Årsammekøer",1.4,0,1.4]
["Hkg græsfrø pr ha",32,15,12,26,11,14,57,10,23,43]
["Hkg alm. rajgræs pr ha",16,18,15,15,15,35,31,36,29,44,"Antal slagtekalve produceret",6,0,6]
["Hkg italiensk rajgræs pr ha",14,15,18,14,18,16,14,11,14,13,"Antal stude produceret",0,0,0]
["Hkg rødsvingel pr ha",12,14,14,14,13,15,26,13,14,0,"Gennemsnits slagtevægt solgte kalve",0,0,0]
["Hkg sukkerroer pr ha",140,135,106,"",123,132,143,140,153,148,"Pris pr solgt slagtekalv",5787,0,5787]
["Hkg spisekartofler pr ha",347,285,245,250,301,269,300,319,305,271]
["Hkg læggekartofler pr ha",291,256,254,255,278,256,268,284,238,256]
["Hkg proceskartofler pr ha",410,324,378,379,316,359,364,360,341,481,"Bilag 3: Produktionstekniske oplysninger, svin"]
["Hkg stivelsekartofler pr ha",474,445,458,461,447,425,442,437,408,388]
["Hkg raps pr ha",58,45,36,40,31,44,44,39,39,31,"Gruppering","Alle",null,"Øvrige"]
["Hkg rødkløver pr ha",0,0,0,0,0,1,0,5,3,1,"År",2011,2011,2011]
["Hkg spinatfrø pr ha",15,17,7,11,8,14,64,14,18,0,"Sohold"]
[null,null,null,null,"",null,null,null,null,null,null,"Antal årssøer",0.3,0,0.3]
["Priser",null,null,null,null,null,null,null,null,null,0,"Antal fravænnede grise pr årsso",17.7,0,17.7]
["Kr pr kg solgt byg",1.1100000000000001,1.23,1.27,1.08,1.02,1.2,1.2,1.41,1.56,1.39,"Antal fravænnede grise produceret",5,0,5]
["Kr pr kg solgt maltbyg",1.2,1.34,1.3,1.1599999999999999,1.1299999999999999,1.25,1.29,1.5,1.58,1.55,"Gennemsnitsvægt solgte 7 kg's grise",0,0,0]
["Kr pr kg solgt hvede",1.22,1.24,1.18,1.0900000000000001,1.03,1.1200000000000001,1.22,1.51,1.48,1.38,"Stk 7 kg's grise solgt",0,0,0]
["Kr pr kg solgt rug",1.1100000000000001,1.1200000000000001,1.19,null,null,null,null,null,null,null,"Gennemsnitspris solgte 7 kg's grise",0,0,0]
["Kr pr kg solgt havre",1.1200000000000001,1.18,1.2,1.0900000000000001,0.97,1.0900000000000001,1.1000000000000001,1.41,0,0]
["Kr pr kg solgt kernemajs",0,0,0,null,null,null,null,null,null,null,"Smågrise"]
["Kr pr kg solgt raps",2.79,2.66,2.59,2.68,2.65,2.52,2.5,2.87,3.46,3.13,"Antal smågrise pr årsso",0,0,0]
["Kr pr kg solgt fabriksroer",1.28,1.17,1.29,1.26,1.49,1.38,1.69,1.98,1.77,1.67,"Antal smågrise produceret",0,0,0]
["Kr pr kg solgt spisekartofler",1.79,2.14,1.95,2.2000000000000002,1.92,2.15,1.75,1.77,1.44,1.57,"Stk 7 kg's grise købt",5,0,5]
["Kr pr kg solgt industrikartofler",0.67,0.82,0.74,0.78,0.82,0.67,0.66,0.69,0.54,0.5,"Kr pr købt 7 kg's gris",170,0,170]
["Kr pr kg solgt stivelseskartofler",0.45,0.43,0.42,0.42,0.43,0.46,0.44,0.45,0.47,0.42,"Antal smågrise solgt",27,0,27]
[null,null,null,null,"",null,null,null,null,null,null,"Vægt 30 kg's grise solgt",36,0,36]
[null,null,null,null,"",null,null,null,null,null,null,"Kr pr solgt 30 kg's gris",86,0,86]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,"",null,null,null,null,null,null,"Slagtesvin og sopolte"]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Stk slagtesvin produceret",106,0,106]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Stk 30 kg's grise købt",85,0,85]
["Antal årskøer",0.1,0.2,0.1,0.1,0.1,0.5,0,0.1,0.1,0,"Kr 30 kg's grise købt",370,0,370]
["Antal årsopdræt",1,1,1,0,0,1,0,1,1,0,"Stk slagtesvin solgt",128,0,128]
["Stk årsopdræt pr årsko",8.7799999999999994,6.61,11.09,5.19,4.46,1.64,10.76,6.82,9.2899999999999991,9.39,"Antal sopolte købt",0,0,0]
["Udskiftningsprocent",144,111,38,73,85,79,293,164,0,0,"Vægt solgte slagtesvin",8,0,8]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,8581,4383,5883,3674,"Pris pr solgt slagtesvin",885,0,885]
["Kg EK mælk i alt",1225,1704,540,1922,640,617,571,425,146,280,"Antal sopolte solgt",0,0,0]
["Kg EK mælk pr ko",16287,10736,9619,21218,6526,1125,12894,5787,2493,5752,"Pris pr solgt sopolt",857,0,857]
["Gennemsnitlig fedtprc.",4.76,4.29,4,4.3,3.89,5.18,3.89,4.21,0,0,"Pris pr købt sopolt",1530,0,1530]
["Gennemsnitlig proteinprc.",3.86,3.59,3.46,3.73,3.38,4.12,3.08,3.13,0,0]
["Gennemsnitlig celletal",306,325,0,122,0,195,217,177,0,0]
["Kr. pr. kg ekm",8.2799999999999994,2.59,3.46,10.52,3.23,4.2699999999999996,13.37,6.57,1.54,4.38,"Bilag 4: Mink og fjerkræ"]
["Pct. jerseybesætninger",0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Gruppering","Alle",null,"Øvrige"]
["Kr pr solgt ko",7303,7496,8441,7067,6898,7891,6492,7241,7796,6323,"År",2011,2011,2011]
["Kr pr solgt kvie levebrug",9462,9331,4229,7668,3000,6009,6192,13847,15642,7933]
["Kr pr købt kvie",2064,2956,3148,2828,2692,3105,5305,4175,3435,4202,"Antal årshøns",19,0,19]
[null,null,null,null,"",null,null,null,null,null,null,"Antal hønepladser",0,0,0]
["Ha grovfoder pr årsko",61.08,22.01,63.21,53.94,40.5,8.15,123.25,60.42,87.65,119.61,"Antal producerede slagtekyllinger",120,0,120]
[null,null,null,null,"",null,null,null,null,null,null,"Kg æg solgt",2972,0,2972]
["Pct. rørmalkning",0,1,2,2,1,2,2,2,2,2,"Antal slagtekyllinger solgt",116,0,116]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0,"Kg. slagtekylling solgt",0,0,0]
["Pct. robotmalkning",0,1,1,1,0,0,0,0,0,0,"Pct. burhøns",0,0,0]
["Pct. malkestald sildeben",1,0,0,1,0,1,1,1,2,2,"Pct. skrabehøns",1,0,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0,"Pct. frilandshøns",0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Pct. økologiske høns",0,0,0]
[null,null,null,null,""]
["Årsammekøer",1.5,1.5,1.3,1.6,1.8,1.4,2,1.4,1.3,1.4,"Antal minktæver (1. juli)",0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,"Antal rævetæver (1.juli)",0,0,0]
["Antal slagtekalve produceret",3,3,3,3,4,4,6,4,5,6,"Antal minkskind produceret pr tæve",0,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0,"Antal minkskind solgt",9,0,9]
["Gennemsnits slagtevægt solgte kalve",320,204,250,244,242,255,234,227,0,0,"Kr. pr. solgt minkskind",420,0,420]
["Pris pr solgt slagtekalv",5449,6031,6072,6322,6267,5635,6773,5218,5780,5787,"Antal minktæver, primo",2,0,2]
[null,null,null,null,"",null,null,null,null,null,null,"Antal minktæver, ultimo",2,0,2]
[null,null,null,null,"",null,null,null,null,null,null,"Antal minkskind, primo",8,0,8]
["Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,null,null,null,null,"Antal minkskind, ultimo",8,0,8]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold",null,null,null,null,null,null,null,null,null,null,"Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
["Antal årssøer",0.1,0.2,0.1,0.1,0.1,0.2,0.2,0.2,0.4,0.3]
["Antal fravænnede grise pr årsso",17.8,19.3,20.2,20.8,18.2,18.3,25.6,14.1,21.3,17.7,"Gruppering","Alle",null,"Øvrige"]
["Antal fravænnede grise produceret",2,5,2,2,2,4,4,3,8,5,"År",2011,2011,2011]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,7,0,0,"Bruttoudbytte"]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,1,0,0,"Korn excl. intern omsætning",717900,0,717900]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,221,0,0,"Frøafgrøder",57040,0,57040]
[null,null,null,null,"",null,null,null,null,null,null,"Handelsroer",127195,0,127195]
["Smågrise",null,null,null,null,null,null,null,null,null,null,"Kartofler",166996,0,166996]
["Antal smågrise pr årsso",44.9,19.5,45.2,20,19.7,49.3,23.1,27.1,0,0,"Raps",77078,0,77078]
["Antal smågrise produceret",4,5,6,2,3,10,4,7,0,0,"Ærter m.v.",8530,0,8530]
["Stk 7 kg's grise købt",3,7,4,0,0,3,0,5,3,5,"Andre industriafgrøder",4261,0,4261]
["Kr pr købt 7 kg's gris",326,364,650,0,0,249,0,290,238,170,"Gartneriafgrøder",280456,0,280456]
["Antal smågrise solgt",2,12,5,3,4,1,5,7,9,27,"Grovfoder excl IO",19969,0,19969]
["Vægt 30 kg's grise solgt",41,31,33,34,31,32,32,31,32,36,"Energiafgrøder m.v.",1775,0,1775]
["Kr pr solgt 30 kg's gris",308,463,652,470,728,338,409,427,422,86,"Bruttoudbytte Planteavl excl IO",1461200,0,1461200]
[null,null,null,null,null,null,null,null,null,null,null,"IO korn",22768,0,22768]
[null,null,null,null,"",null,null,null,null,null,null,"IO grovfoder",2901,0,2901]
["Slagtesvin og sopolte",null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte Planteavl incl. IO",1486870,0,1486870]
["Stk slagtesvin produceret",21,42,42,44,65,73,79,82,112,106]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",15,37,34,38,67,65,76,78,98,85,"Mælkesalg",1222,0,1222]
["Kr 30 kg's grise købt",499,484,385,459,410,356,406,440,421,370,"Økologi- og markedstillæg",0,0,0]
["Stk slagtesvin solgt",21,46,47,47,67,79,80,97,138,128,"Kvalitetstillæg",4,0,4]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0,"Superafgift",-2,0,-2]
["Vægt solgte slagtesvin",2,4,3,3,4,5,5,6,9,8,"Sæsonregulering",2,0,2]
["Pris pr solgt slagtesvin",1256,1072,949,1018,909,843,922,937,964,885,"Køer salg",3846,0,3846]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0,"Slagtekalve salg",41922,0,41922]
["Pris pr solgt sopolt",0,0,0,0,0,0,413,0,0,857,"Spædkalve salg",36,0,36]
["Pris pr købt sopolt",0,0,1000,0,0,1972,2152,2166,970,1530,"Kvier levebrug salg",649,0,649]
[null,null,null,null,"",null,null,null,null,null,null,"Kvier køb",-897,0,-897]
[null,null,null,null,"",null,null,null,null,null,null,"Tilvækst køer og opdræt",-1328,0,-1328]
["Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,null,null,null,null,"Tilvækst kalve",-2636,0,-2636]
[null,null,null,null,"",null,null,null,null,null,null,"Kvæg andet",18503,0,18503]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Bruttoudbytte Kvæg",61320,0,61320]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,"",null,null,null,null,null,null,"Sopolte salg",4,0,4]
["Antal årshøns",0,0,0,2,2,2,39,1,10,19,"7 kg's grise salg",0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0,"Smågrise salg",2287,0,2287]
["Antal producerede slagtekyllinger",0,0,0,0,7,0,7,4,7,120,"Salgtesvin salg",111723,0,111723]
["Kg æg solgt",0,0,0,0,0,0,9205,0,1990,2972,"7 kg's grise køb",-810,0,-810]
["Antal slagtekyllinger solgt",0,0,0,0,7,0,0,0,3,116,"30 kg's grise køb",-31401,0,-31401]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0,"Soplte køb",-25,0,-25]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0,"Tilvækst salgtesvin",-15728,0,-15728]
["Pct. skrabehøns",0,1,0,1,1,1,1,0,1,1,"Tilvækst smågrise",-1881,0,-1881]
["Pct. frilandshøns",0,0,1,0,1,0,1,0,0,0,"Tilvækst øvrige svin",-2801,0,-2801]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0,"Svin andet",4510,0,4510]
[null,null,null,null,"",null,null,null,null,null,null,"Bruttoudbytte Svin",65879,0,65879]
["Antal minktæver (1. juli)",1,0,0,0,0,0,0,1,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0,"Æg salg",3707,0,3707]
["Antal minkskind produceret pr tæve",6,6,5.3,0,5.6,0,0,8.9,0,0,"Høns indkøb",-1701,0,-1701]
["Antal minkskind solgt",1,2,1,0,0,0,0,2,0,9,"Slagtekyllinger salg",1923,0,1923]
["Kr. pr. solgt minkskind",137,188,196,0,212,0,0,598,0,420,"Fjerkræ andet",15289,0,15289]
["Antal mink avlsdyr tæver, primo",1,0,0,0,0,0,0,1,0,2]
["Antal mink avlsdyr tæver, ultimo",0,1,0,0,0,2,0,2,0,2,"Minkskind salg",3663,0,3663]
["Antal minkskind, primo",29,2,1,0,0,0,0,2,0,8,"Mink i øvrigt salg",0,0,0]
["Antal minkskind, ultimo",32,1,2,0,0,4,0,6,0,8,"Pelsdyr andet",286,0,286]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0,null,null,null,null,null,null,null,"Får",2602,0,2602]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,null,null,null,null,null,null,null,"Husdyr i øvrigt",700,0,700]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,null,null,null,null,null,null,null,"Maskinstationsindtægter",345122,0,345122]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,null,null,null,null,null,null,null,"Andre landbrugsindtægter",132348,0,132348]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0,null,null,null,null,null,null,null,"Bruttoudbytte ialt excl. IO",2092338,0,2092338]
[null,null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte i alt incl. IO",2118007,0,2118007]
[null,null,null,null,"",null,null,null,null,null,null,"Specificering af Andre landbrugsindtægter"]
[null,null,null,null,"",null,null,null,null,null,null,"Tilskud økologisk jordbrug",76,0,76]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,null,null,null,null,"Tilskud miljøforanstaltninger, MVJ",2678,0,2678]
[null,null,null,null,"",null,null,null,null,null,null,"Lejeindtægter",53498,0,53498]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Andre landbrugsindtægter, pasningsaftale",3352,0,3352]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Andre landbrugsindtægter, videresalg",1738,0,1738]
["Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,"Andre landbrugsindtægter, vindmøller",0,0,0]
["Korn excl. IO",871526,842317,693058,688671,583124,705307,708866,736531,952297,717900,"Andre landbrugsindtægter, skov",4268,0,4268]
["Korn IO",17175,17330,19589,9212,-27953,14483,21657,30145,33356,22768,"Andre landbrugsindtægter, sten grus m.v.",961,0,961]
["Frøafgrøder",130379,152823,122582,105256,74224,85696,90480,108597,72352,57040,"Andre landbrugsind, I/S resultat f. renter",0,0,0]
["Handelsroer",95489,76618,76829,73911,87589,66808,136326,136638,143487,127195,"Andre landbrugsindtægter, udbet. kapitalfond",6261,0,6261]
["Kartofler",255428,265638,197650,175788,217885,190445,199969,217661,224885,166996,"Andre landbrugsindtægter, pelsning for andre",135,0,135]
["Raps",108031,134089,84067,119942,79192,119637,112094,121335,85975,77078,"Andre landbrugsindtægter, sygedagpenge",2592,0,2592]
["Ærter m.v.",7735,6255,4554,5830,3210,4321,5161,4226,3103,8530,"Andre landbrugsindtægter, øvrige",67543,0,67543]
["Andre industriafgrøder",1717,2962,334,776,630,650,214,72289,6502,4261]
["Gartneriafgrøder",188999,304096,533228,282295,225882,395826,368696,276042,320634,280456]
["Grovfoder excl. IO",22952,16859,16308,22759,12335,13991,25217,19819,34426,19969,"Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
["Grovfoder IO",6768,4378,4389,8564,11450,12767,9164,6369,10833,2901]
["Energiafgrøder m.v.",11564,6512,7883,8728,1681,2501,6919,4593,4411,1775,"Gruppering","Alle",null,"Øvrige"]
["Bruttoudbytte Planteavl incl. IO",1717763,1829877,1760471,1501732,1269249,1612432,1684763,1734246,1892261,1486870,"År",2011,2011,2011]
[null,null,null,null,""]
["Mælkesalg",9828,4290,1837,18794,2050,2594,7414,2945,363,1222,"Udsæd",-104755,0,-104755]
["Økologi- og markedstillæg",0,0,0,776,0,0,0,0,0,0,"Gødning",-138947,0,-138947]
["Kvalitetstillæg",-1,1,30,579,19,41,234,18,7,4,"Planteværn",-105327,0,-105327]
["Non-GM tillæg",3,0,0,null,null,null,null,null,null,null,"Diverse. vedr. planteavl",-94796,0,-94796]
["Kvalitetsprogramtillæg (Arlagården)",311,123,0,"",-1,0,-15,0,-5,-2,"Foderkorn excl. IO",-5164,0,-5164]
["Sæsonregulering",0,0,0,66,0,0,0,-171,-140,2,"Indkøbt kraftfoder",-12439,0,-12439]
["Køer salg",3865,3276,2988,4819,4779,5498,6148,4847,3824,3846,"Indkøbt tilskudsfoder",-6820,0,-6820]
["Slagtekalve salg",55418,25944,29329,27703,30386,31055,43439,36600,52882,41922,"Indkøbt smågrise blanding",-213,0,-213]
["Spædkalve salg",205,63,378,508,6903,6016,6122,346,108,36,"Indkøbt færdigblanding",-25600,0,-25600]
["Kvier levebrug salg",298,1143,44,2653,33,345,1384,1103,1203,649,"Indkøbt fjerkræfoder",-10639,0,-10639]
["Kvier køb",-1464,-805,-3163,-1733,-1079,-951,-2395,-1544,-1864,-897,"Indkøbt pelsdyrfoder",-962,0,-962]
["Tilvækst køer og opdræt",-3908,-470,-1288,-3660,-3165,213,-4771,-4643,-224,-1328,"Indkøbt mælkeprodukter",-1568,0,-1568]
["Tilvækst kalve",-1767,-1540,-1290,-14,-923,1124,-3203,-2966,1358,-2636,"Indkøbt hjælpeprodukter",-1265,0,-1265]
["Kvæg, tilskud",9355,2991,3782,3019,3791,2783,2844,null,null,null,"Andet indkøbt kraftfoder",-8020,0,-8020]
["Kvæg andet",802,3356,7787,6232,5724,1568,3981,8985,10919,18503,"Indkøbt grovfoder",-6095,0,-6095]
["Bruttoudbytte Kvæg",72945,38372,40434,59744,48519,50286,61182,45522,68433,61320,"Andet indkøbt foder",-933,0,-933]
[null,null,null,null,"",null,null,null,null,null,null,"Eget grovfoder",-17,0,-17]
["Sopolte salg",0,0,0,0,0,0,3,0,0,4,"Dyrlæge og medicin",-3035,0,-3035]
["7 kg's grise salg",0,0,0,0,0,0,0,187,0,0,"Produktionsrådgivning",-440,0,-440]
["Smågrise salg",707,5409,3073,1393,3121,480,1848,3185,3944,2287,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",-10091,0,-10091]
["Salgtesvin salg",26264,48949,44629,48037,60048,65622,73709,90200,131397,111723,"Diverse vedrørende andet",-7458,0,-7458]
["7 kg's grise køb",-937,-2512,-2760,0,-43,-822,0,-1329,-686,-810,"Stykomkostninger i alt excl. IO",-544584,0,-544584]
["30 kg's grise køb",-7688,-17685,-12932,-17640,-27526,-23346,-30962,-34493,-41289,-31401,"IO korn",-22768,0,-22768]
["Soplte køb",0,0,-4,0,0,-87,-25,-101,-120,-25,"IO grovfoder",-2901,0,-2901]
["Tilvækst salgtesvin",-3718,-2813,-7955,-7481,2724,-5899,-5243,-6662,-21441,-15728,"Stykomkostninger i alt incl. IO",-570253,0,-570253]
["Tilvækst smågrise",114,133,-871,-502,-758,-483,-85,-504,-1493,-1881]
["Tilvækst øvrige svin",-690,-256,-100,-1,-107,-176,-184,-1507,-1187,-2801,"Kapacitetsomkostninger"]
["Svin andet",449,1738,192,315,-1438,1231,247,1083,2365,4510,"Brændstof",-114607,0,-114607]
["Bruttoudbytte Svin",14501,32963,23272,24120,36023,36520,39309,50059,71489,65879,"Energi",-37022,0,-37022]
[null,null,null,null,"",null,null,null,null,null,null,"Maskinstation diverse",-101687,0,-101687]
["Æg salg",1,62,40,1129,1049,802,14049,404,2702,3707,"Maskinstation høst af koarn og frø",-9841,0,-9841]
["Høns indkøb",-79,-159,-156,-155,-130,-174,-2676,-105,-85,-1701,"Maskinstation - optagning",-2572,0,-2572]
["Slagtekyllinger salg",0,12,0,0,592,0,611,386,444,1923,"Maskinstation, husdyrgødning",-7437,0,-7437]
["Fjerkræ andet",10,-1,102,-10,104,28,10330,109,-391,15289,"Maskinstation, høst af grovfoder",-2002,0,-2002]
[null,null,null,null,"",null,null,null,null,null,null,"Vedligehold bygninger, gårdsplads mv.",-26604,0,-26604]
["Minkskind salg",146,365,242,0,60,0,0,1474,52,3663,"Vedligehold grundforbedring",-17835,0,-17835]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0,"Vedligehold markredskaber",-78564,0,-78564]
["Pelsdyr andet",350,-29,76,0,36,59,0,575,0,286,"Vedligehold staldinventar",-5754,0,-5754]
[null,null,null,null,"",null,null,null,null,null,null,"Vedligehold andet inventar",-59097,0,-59097]
["Får",2005,1586,3387,725,331,1126,1467,774,2511,2602,"Investeringer over driften",-10856,0,-10856]
["Husdyr i øvrigt",1029,1777,2005,775,224,1013,749,659,935,700,"Lønomkostninger",-149423,0,-149423]
["Bruttoudbytte andre husdyr",3463,3612,5695,2465,2266,2853,24529,4277,6168,26469,"Ejendomsskat",-27640,0,-27640]
[null,null,null,null,"",null,null,null,null,null,null,"Forsikringer",-51009,0,-51009]
["Maskinstationsindtægter",179081,183239,186532,304731,326189,331308,282657,166923,201018,345122,"Diverse omkostninger",-82897,0,-82897]
["Skovindtægter",7124,11727,8435,10025,7930,13935,0,null,null,null,"Rådgivningsomkostninger",-35870,0,-35870]
["Andre landbrugsindtægter",114231,100947,115979,153835,105432,126260,131110,101351,121350,132348,"Kontante kapacitetsomkostninger ialt",-820718,0,-820718]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",2109108,2200738,2140818,2056651,1795607,2173595,2223550,2102378,2360720,2118007,"Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-80543,0,-80543]
[null,null,null,null,"",null,null,null,null,null,null,"Afskrivninger grundforbedring",-4888,0,-4888]
["Specificering af Andre landbrugsindtægter",null,null,null,0,null,null,null,null,null,null,"Afskrivninger markredskaber",-183081,0,-183081]
["Tilskud økologisk jordbrug",0,0,358,1275,153,849,9,276,0,76,"Afskrivninger staldinventar",-24760,0,-24760]
["Tilskud miljøforanstaltninger, MVJ",11642,4181,4631,1455,1008,532,919,1558,2308,2678,"Afskrivninger specialinventar",-6744,0,-6744]
["Lejeindtægter",49881,49086,55240,71737,64055,62474,62418,57103,58686,53498,"Afskrivninger bl. driftsmidler mv.",-10207,0,-10207]
["Andre landbrugsindtægter, pasningsaftale",5159,6276,9415,13316,5164,8249,10035,4387,5772,3352,"Afskrivninger i alt",-310222,0,-310222]
["Andre landbrugsindtægter, videresalg",12914,7966,8004,5938,5503,4122,3454,2850,3177,1738]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0,"Nedskrivninger, driftsbygninger",-1715,0,-1715]
["Andre landbrugsindtægter, skov",5487,8723,6378,7026,6108,9108,8544,5509,7437,4268,"Nedskrivninger, grundforbedringer",0,0,0]
["Andre landbrugsindtægter, sten grus m.v.",4,1216,7,353,206,2974,1900,312,554,961,"Nedskrivninger, markredskaber",-1163,0,-1163]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0,"Nedskrivninger, staldinventar",-1069,0,-1069]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,56,50,5,6,20,2,8571,6261,"Nedskrivninger, andet inventar",-24,0,-24]
["Andre landbrugsindtægter, pelsning for andre",0,0,33,50,0,0,0,0,103,135,"Nedskrivninger, blandede driftsmidler",-81,0,-81]
["Andre landbrugsindtægter, sygedagpenge",3675,3853,4468,3358,4219,2180,2679,2434,2871,2592,"Nedskrivninger i alt",-4052,0,-4052]
["Andre landbrugsindtægter, øvrige",20696,14395,19265,37011,26941,49702,41132,26920,31872,67543]
[null,null,null,null,"",null,null,null,null,null,null,"Tab/gevinst, driftsbygninger",1797,0,1797]
[null,null,null,null,"",null,null,null,null,null,null,"Tab/gevinst, grundforbedringer",-104,0,-104]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,"Tab/gevinst, markredskaber",23685,0,23685]
[null,null,null,null,"",null,null,null,null,null,null,"Tab/gevinst, staldinventar",951,0,951]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Tab/gevinst, andet inventar",195,0,195]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Tab/gevinst, blandede driftsmidler mv.",-880,0,-880]
["Udsæd",-115134,-127421,-67492,-79494,-114028,-103175,-123702,-114931,-114576,-104755,"Tab/gevinst i alt",25644,0,25644]
["Gødning",-177966,-183167,-168017,-158463,-181593,-175756,-169061,-181746,-165456,-138947,"Kapacitetsomkostninger i alt",-1109348,0,-1109348]
["Planteværn",-144306,-142405,-139997,-135186,-133389,-129282,-131359,-124081,-118489,-105327,"Finansomkostninger"]
["Diverse. vedr. planteavl",-79070,-103277,-241688,-152731,-116907,-146703,-127550,-108971,-114107,-94796,"Finansieringstilskud",3519,0,3519]
["Produktionsrådg. planteavl",-40616,-48924,-4443,-6725,-5751,-7763,0,null,null,null,"Forpagtningsindtægter",16668,0,16668]
["Stykomkostninger Mark",-557092,-605194,-621637,-532599,-545916,-554916,-551672,-529730,-512629,-443825,"Forpagtningsudgifter",-131718,0,-131718]
["Foderkorn excl. IO",-2564,-5063,-1900,-205,2679,-2126,-4848,-2006,-3028,-5164,"Renteindtægter",21669,0,21669]
["Foderkorn IO",-17175,-17330,-19589,-9212,27953,-14483,-21657,null,null,null,"Aktieindkomst",4267,0,4267]
["Indkøbt kraftfoder",-26620,-12593,-12426,-15996,-13247,-13646,-13460,-12464,-20571,-12439,"Renteudgifter, realkredit dkr, fast",-48872,0,-48872]
["Indkøbt tilskudsfoder",-1656,-3381,-3319,-3258,-3412,-5317,-5879,-5937,-8532,-6820,"Renteudgifter, realkredit dkr, variabel",-61724,0,-61724]
["Indkøbt smågrise blanding",0,-4,-1,-491,0,-79,-490,-343,-15,-213,"Renteudgifter, realkredit fr. valuta, fast",-829,0,-829]
["Indkøbt færdigblanding",-1349,-7350,-8496,-6767,-14671,-10491,-13937,-15983,-23079,-25600,"Renteudgifter, realkredit fr.valuta, variabel",-123596,0,-123596]
["Indkøbt fjerkræfoder",-301,-441,-474,-435,-935,-463,-12901,-560,-2067,-10639,"Renteudgifter, anden realkreditgæld",-296,0,-296]
["Indkøbt pelsdyrfoder",-367,-211,-215,0,0,-646,0,-875,0,-962,"Renteudgifter, pengeinstitut",-34955,0,-34955]
["Indkøbt mælkeprodukter",-3180,-1215,-1206,-1052,-1172,-1154,-1720,-868,-2202,-1568,"Renteudgifter, kassekredit",-42469,0,-42469]
["Indkøbt hjælpeprodukter",-1086,-655,-709,-946,-1098,-1170,-1540,-991,-1616,-1265,"Renteudgifter, udlandslån",-24503,0,-24503]
["Andet indkøbt kraftfoder",1112,-932,-867,-2234,-1024,-2525,-4505,-8772,-5050,-8020,"Renteudgifter, prioritetsomkostninger",-13636,0,-13636]
["Indkøbt grovfoder",-6776,-5058,-4291,-2704,-3747,-4511,-3452,-2234,-14908,-6095,"Renteudgifter, øvrig gæld",-23149,0,-23149]
["Andet indkøbt foder",-1005,-649,-391,0,-540,93,-1568,-652,-696,-933,"Realiseret gevinst gæld",7373,0,7373]
["Eget grovfoder",-6570,-5229,-4766,-12424,-10740,-11895,-7886,-852,1183,-17,"Realiseret tab gæld",-9860,0,-9860]
["Andet eget foder",-14,-73,-6,-105,18,0,0,null,null,null,"Realiseret gevinst værdipapirer",41232,0,41232]
["Dyrlæge og medicin",-2921,-1742,-1903,-1986,-1989,-2013,-2517,-2361,-2848,-3035,"Realiseret tab værdipapirer",-87367,0,-87367]
["Produktionsrådgivning",-13834,-248,-143,-448,-207,-384,-469,-367,-489,-440,"Finansiering i alt",-508248,0,-508248]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-4521,-4447,-4425,-5399,-5890,-6506,-6897,-5490,-6741,-10091,"Heraf renteudg_henført_privat",-44747,0,-44747]
["Skovomkostninger",-2921,-4698,-1950,-3990,-2277,-4034,0,null,null,null,"Heraf rentendtægt henført privat",9086,0,9086]
["Diverse vedrørende andet",-123,-264,-228,-3424,-7574,-4577,-7581,-4295,-7133,-7458]
["Stykomkostninger i alt incl. IO",-635453,-676774,-688941,-604459,-583789,-640845,-662980,-631295,-654614,-570253]
[null,null,null,null,"",null,null,null,null,null,null,"Bilag 7: Specifikation af aktiver og passiver"]
["Kapacitetsomkostninger"]
["Brændstof",-72083,-77407,-81294,-78230,-76090,-86307,-103791,-91908,-107613,-114607,"Gruppering","Alle",null,"Øvrige"]
["Energi",-18927,-24950,-36154,-25343,-25793,-25128,-30186,-32018,-34783,-37022,"År",2011,2011,2011]
["Maskinstation diverse",-86611,-101804,-90945,-83385,-85347,-71444,-85585,-93266,-100903,-101687,"STATUS PRIMO"]
["Maskinstation høst af korn og frø",-13020,-13171,-11225,-12146,-10956,-11200,-9185,null,null,null,"Beboelse, egen",1108482,0,1108482]
["Maskinstation - optagning",-7189,-5556,-6219,-4861,-4101,-2874,-4141,-3593,-3553,-2572,"Jord",15814780,0,15814780]
["Maskinstation, husdyrgødning",-14117,-10883,-9964,-10303,-9843,-9398,-9381,-8622,-9314,-7437,"Driftsbygninger",1897401,0,1897401]
["Maskinstation, høst af grovfoder",-3188,-3693,-1985,-4105,-2920,-3236,-4018,-2213,-3426,-2002,"Fast ejendom, i øvrigt",1189302,0,1189302]
["Vedligehold bygninger, gårdsplads mv.",-32639,-27791,-25880,-26952,-26550,-27509,-27917,-29610,-28093,-26604,"Betalingsrettigheder",74920,0,74920]
["Vedligehold grundforbedring",-22723,-16237,-20508,-14211,-19047,-17781,-18722,-19496,-18987,-17835,"Mælkekvote",30971,0,30971]
["Vedligehold stamplanter",0,0,0,0,0,0,0,null,null,null,"Leveringsrettigheder",0,0,0]
["Vedligehold skov",-253,-395,-451,-1057,-753,-724,0,null,null,null,"Andre immaterielle aktiver",38314,0,38314]
["Vedligehold markredskaber",-108999,-91802,-83944,-82879,-92233,-87930,-84788,-73124,-65314,-78564,"Inventar markbrug",1336426,0,1336426]
["Vedligehold staldinventar",-5743,-5505,-5649,-5882,-4758,-5219,-5042,-5051,-5488,-5754,"Inventar husdyrbrug",204826,0,204826]
["Vedligehold andet inventar",-35246,-38803,-49941,-51313,-51257,-56477,-56589,-52215,-59960,-59097,"Inventar andet",80596,0,80596]
["Investeringer over driften",-15496,-12526,-9724,-12584,-10792,-14446,-17308,-14295,-13279,-10856,"Kvæg",44163,0,44163]
["Lønomkostninger",-103155,-125194,-241622,-184807,-146559,-228080,-199418,-133695,-130837,-149423,"Svin",35682,0,35682]
["Ejendomsskat",-36361,-35549,-35521,-32368,-32578,-31020,-31824,-31458,-29394,-27640,"Fjerkræ",2508,0,2508]
["Forsikringer",-52699,-52776,-55370,-54959,-54799,-54743,-55890,-49445,-50927,-51009,"Pelsdyr",2069,0,2069]
["Diverse omkostninger",-69963,-68597,-71208,-71127,-70338,-69354,-111044,-75402,-82976,-82897,"Får",2940,0,2940]
["Økonomirådgivning",-7452,-6901,-8465,-7627,-6757,-7119,-6696,-37458,-38740,-35870,"Andre husdyr",2835,0,2835]
["Regnskab",-31989,-31013,-32929,-32787,-32206,-32833,0,null,null,null,"Beholdninger egen avl",562910,0,562910]
["Kontante kapacitetsomkostninger ialt",-737854,-750553,-878999,-796926,-763676,-842821,-861528,-762870,-794833,-820718,"Beholdninger indkøbt foder",8345,0,8345]
[null,null,null,null,"",null,null,null,null,null,null,"Jordbeholdninger",46880,0,46880]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-82667,-83090,-83802,-81322,-87950,-91014,-92720,-85142,-85339,-80543,"Andre beholdninger",118648,0,118648]
["Afskrivninger beboelse, landbrug",-19164,-19465,-18264,-17611,-17420,0,0,null,null,null,"Igangværende arbejde",0,0,0]
["Afskrivninger grundforbedring",-4301,-4388,-5050,-4252,-4705,-5065,-4777,-4813,-5065,-4888,"Landbrugsaktiver ialt",22602996,0,22602996]
["Afskrivninger stamplanter",-1331,-1201,-985,-798,-458,0,0]
["Afskrivninger markredskaber",-186780,-182306,-188220,-199396,-204995,-221718,-217882,-185825,-176709,-183081,"Biler mv",173679,0,173679]
["Afskrivninger staldinventar",-8502,-8901,-10339,-11801,-12144,-12446,-15938,-15507,-17568,-24760,"Fast ejendom udenfor landbrug",531234,0,531234]
["Afskrivninger specialinventar",-2143,-3772,-7955,-5447,-2174,-3088,-4266,-6658,-6834,-6744,"Immaterielle anlægsaktiver",52,0,52]
["Afskrivninger bl. driftsmidler mv.",-10460,-10166,-10490,-10157,-10540,-9822,-10313,-10222,-9880,-10207,"Påbegyndte investeringer",0,0,0]
["Afskrivninger i alt",-315349,-313289,-325105,-330784,-340387,-343152,-345895,-308167,-301395,-310222,"Øvrige materielle anlægsaktiver",100782,0,100782]
[null,null,null,null,"",null,null,null,null,null,null,"Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",19759,0,19759]
["Nedskrivninger, driftsbygninger",-1958,-41,-3277,-1960,-368,-868,-1071,-4904,-609,-1715,"Tilgodehavende generelt",898337,0,898337]
["Nedskrivninger, beboelse",-10,-201,0,-4156,-1876,-2697,-16368,null,null,null,"Mellemregning I/S-interessenter",19865,0,19865]
["Nedskrivninger, grundforbedringer",0,0,0,0,1232,-99,-398,0,-663,0,"Andel i I/S",33410,0,33410]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0,null,null,null,"Finansielle kontrakter",7786,0,7786]
["Nedskrivninger, markredskaber",-240,-1191,-1275,-834,-988,-4110,-1569,-1592,-848,-1163,"Værdipapirer",856874,0,856874]
["Nedskrivninger, staldinventar",-194,-586,0,-840,-24,-760,-1149,-102,-19,-1069,"heraf aktier mv",508031,0,508031]
["Nedskrivninger, andet inventar",0,-735,-67,-732,-236,-551,-186,-220,-21,-24,"heraf obligationer mv",193472,0,193472]
["Nedskrivninger, blandede driftsmidler",-23,-87,0,0,0,-37,0,-248,-43,-81,"heraf pantebreve",54166,0,54166]
["Nedskrivninger i alt",-2426,-2841,-4619,-8522,-2259,-6426,-4374,-7066,-2202,-4052,"heraf andelskapital",56708,0,56708]
[null,null,null,null,"",null,null,null,null,null,null,"heraf leveringsrettigheder",0,0,0]
["Tab/gevinst, driftsbygninger",-4842,-2796,137,-933,-2037,-954,-2875,-1199,-409,1797,"Indlån mv.",390730,0,390730]
["Tab/gevinst, beboelse",-7555,-3462,-2580,-4937,-9933,-1499,60,null,null,null,"Finansaktiver ialt",2207003,0,2207003]
["Tab/gevinst, grundforbedringer",-130,1519,3929,-291,-766,189,372,829,161,-104,"Aktiver ialt primo",25635506,0,25635506]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",18457,24966,14953,24627,29876,37091,37342,44446,32519,23685,"GÆLD PRIMO"]
["Tab/gevinst, staldinventar",953,174,567,813,300,-1210,4668,1441,1049,951,"Fast forrentet Dkr",-1023720,0,-1023720]
["Tab/gevinst, andet inventar",1111,318,658,203,1,-1203,537,1680,506,195,"Variabelt forrentet Dkr",-2370421,0,-2370421]
["Tab/gevinst, blandede driftsmidler mv.",-723,-781,-1568,-9,-1136,-877,-639,-1217,-1031,-880,"Fast forrentet fremmed valuta",-127376,0,-127376]
["Tab/gevinst i alt",7271,19938,16096,19473,16305,33036,39404,45980,32795,25644,"Variabelt forrentet fremmed valuta",-5574358,0,-5574358]
[null,null,null,null,"",null,null,null,null,null,null,"Diverse gamle realkreditlån",11050,0,11050]
["Kapacitetsomkostninger i alt",-1048358,-1046745,-1192627,-1116759,-1090017,-1159363,-1172393,-1032122,-1065620,-1110308,"Realkreditinstitut gæld ialt primo",-9084825,0,-9084825]
[null,null,null,null,null,null,null,null,null,null,null,"Variabelt forrentet Dkr",-494724,0,-494724]
["Finansomkostninger",null,null,null,null,null,null,null,null,null,null,"Fast forrentet Fremmed valuta",-92976,0,-92976]
["Finansieringstilskud",2324,882,2540,1871,2406,2373,1250,1196,4978,3519,"Variabelt forrentet fremmed valuta",-505568,0,-505568]
["Forpagtningsindtægter",24951,28088,21250,19343,27118,16117,12570,12964,14229,16668,"Pante- og gældsbreve",-144893,0,-144893]
["Forpagtningsudgifter",-167433,-170845,-171615,-161771,-153557,-144646,-157516,-145077,-145402,-131718,"Anden langfristet gæld",-6527,0,-6527]
["Renteindtægter",10842,10702,13786,10032,8987,13199,19858,21616,21563,21669,"Leasingforpligtelser",-132890,0,-132890]
["Aktieindkomst",8731,11513,10478,9891,12633,11467,5709,5694,4157,4267,"Mellemregning interessenter",-13708,0,-13708]
["Renteudgifter, realkredit dkr, fast",-20579,-23142,-25077,-24877,-23065,-27359,-30538,-34912,-49797,-48872,"Moms",-105210,0,-105210]
["Bidrag, realkredit dkr, fast",-12361,-10841,-12124,-8556,-8944,-7749,-6424,null,null,null,"Anden gæld",-753686,0,-753686]
["Renteudgifter, realkredit dkr, variabel",1349,-2666,-11742,-32244,-32113,-34769,-36212,-45954,-65470,-61724,"Anden gæld, finansielle kontrakter",-153306,0,-153306]
["Bidrag, realkredit dkr, variabel",-66485,-64874,-62773,-45066,-40656,-33781,-25939,null,null,null,"Kassekredit",-516731,0,-516731]
["Renteudgifter, realkredit fr. valuta, fast",-34,-30,-52,-275,-316,-59,-158,-329,-982,-829,"Gæld uden for landbruget",-9534,0,-9534]
["Bidrag, realkredit fr. valuta, fast",-41,-110,-108,-21,-38,-120,-240,null,null,null,"Gæld i alt",-12014579,0,-12014579]
["Renteudgifter, realkredit fr.valuta, variabel",-604,-2019,-4309,-10252,-15612,-21661,-39688,-66351,-101323,-123596,"Hensættelser",-3163744,0,-3163744]
["Bidrag, realkredit fr. valuta, variabel",-7623,-9422,-10683,-15955,-20790,-22734,-29018]
["Renteudgifter, anden realkreditgæld",-669,-887,-388,-174,-196,-119,-54,-44,-223,-296,"STATUS ULTIMO"]
["Renteudgifter, pengeinstitut",-24048,-25402,-23479,-23758,-25618,-23069,-24856,-27312,-33061,-34955,"Beboelse, eget",1111242,0,1111242]
["Renteudgifter, kassekredit",-31811,-36719,-45517,-44066,-44470,-41979,-43789,-44010,-44005,-42469,"Jord",15309383,0,15309383]
["Renteudgifter, udlandslån",-3681,-3817,-8745,-10784,-9310,-13441,-16363,-16746,-21295,-24503,"Driftsbygninger",1893389,0,1893389]
["Renteudgifter, prioritetsomkostninger",-19737,-21250,-17759,-18394,-15600,-21174,-18922,-11881,-17409,-13636,"Fast ejendom, i øvrigt",1227372,0,1227372]
["Renteudgifter, ansvarlige lån",0,0,0,null,null,null,null,null,null,null,"Betalingsrettigheder",61628,0,61628]
["Renteudgifter, finansiel leasing",-4214,-3744,-4601,null,null,null,null,null,null,null,"Mælkekvote",11998,0,11998]
["Renteudgifter, øvrig gæld",-7522,-8199,-11757,-15636,-16707,-20676,-22606,-29654,-15282,-23149,"Leveringsrettigheder",0,0,0]
["Realiseret gevinst gæld",3273,1795,2076,6168,5605,2781,4084,3110,3632,7373,"Andre immaterielle aktiver",35713,0,35713]
["Realiseret tab gæld",-12282,-13557,-7679,-10677,-8184,-21316,-14481,-9230,-14239,-9860,"Inventar markbrug",1446013,0,1446013]
["Realiseret gevinst værdipapirer",22645,24390,26028,26711,28613,53448,21177,36737,46853,41232,"Inventar husdyrbrug",179522,0,179522]
["Realiseret tab værdipapirer",-20012,-19282,-28662,-35656,-33495,-62678,-43141,-69803,-82822,-87367,"Inventar andet",73741,0,73741]
["Finansiering i alt",-325022,-339435,-370913,-384147,-363309,-397946,-445298,-419985,-495896,-508248,"Kvæg",40199,0,40199]
["Heraf renteudgift henført privat",-17921,-19756,-22466,-25458,-27793,-32589,-35430,-37506,-41466,-44747,"Svin",15272,0,15272]
["Heraf rentendtægt henført privat",11273,13911,13241,12073,14365,14104,9644,10799,8481,9086,"Fjerkræ",3600,0,3600]
[null,null,null,null,"",null,null,null,null,null,null,"Pelsdyr",2429,0,2429]
[null,null,null,null,"",null,null,null,null,null,null,"Får",3655,0,3655]
["Bilag 7: Specifikation af aktiver og passiver",null,null,null,null,null,null,null,null,null,null,"Andre husdyr",3347,0,3347]
[null,null,null,null,"",null,null,null,null,null,null,"Beholdninger egen avl",510161,0,510161]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Beholdninger indkøbt foder",7515,0,7515]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Jordbeholdninger",46342,0,46342]
["STATUS PRIMO",null,null,null,null,null,null,null,null,null,null,"Andre beholdninger",136300,0,136300]
["Jord",17261126,16971833,16549744,15721293,15717711,15497350,15258572,15152419,15176582,15814780,"Igangværende arbejde",0,0,0]
["Driftsbygninger",1487759,1553381,1623325,1692971,1745030,1746647,1870692,1898923,1874256,1897401,"Landbrugsaktiver ialt",22118820,0,22118820]
["Fast ejendom, i øvrigt",931071,1013733,1065713,1027969,1125737,1217577,1283068,1329683,1256394,1189302]
["Stamplanter",9946,8909,8342,5607,6528,0,0,null,null,null,"Biler mv",173860,0,173860]
["Betalingsrettigheder",18067,17970,20539,22232,41333,0,0,61277,61741,74920,"Fast ejendom udenfor landbrug",559277,0,559277]
["Mælkekvote",0,0,0,0,0,732,5996,7726,10365,30971,"Immaterielle anlægsaktiver udenfor landbrug",39,0,39]
["Andre immaterielle aktiver",5132,3073,5741,6180,26758,26380,29161,28714,38177,38314,"Påbegyndte investeringer",0,0,0]
["Inventar markbrug",1519757,1477793,1527530,1579241,1537067,1655325,1628042,1345604,1295629,1336426,"Øvrige materielle anlægsaktiver",94284,0,94284]
["Inventar husdyrbrug",51066,55918,67168,68197,72790,85512,116061,94592,107820,204826,"Øvrige aktiver, udenfor landbrug",30143,0,30143]
["Inventar andet",18588,27580,74161,51383,27660,49539,52602,68681,72452,80596]
["Kvæg",58429,42372,47203,55569,52215,44995,62772,57961,52653,44163,"Tilgodehavende generelt",875356,0,875356]
["Svin",7423,12675,12639,15864,12935,16230,17905,27064,43831,35682,"Positiv hensættelse",21497,0,21497]
["Fjerkræ",29,75,69,63,189,64,1705,113,460,2508,"Mellemregning I/S-interessenter",23591,0,23591]
["Pelsdyr",4740,542,424,0,90,0,0,751,0,2069,"Andel i I/S",30086,0,30086]
["Får",2575,2515,4712,1574,567,1553,2023,1195,3697,2940,"Finansielle kontrakter",5142,0,5142]
["Andre husdyr",6711,5239,6837,3704,2103,3835,3429,3326,3106,2835,"Aktier mv",459741,0,459741]
["Beholdninger egen avl",529104,468142,538461,468930,532722,483294,590500,590780,497780,562910,"Obligationer mv",178877,0,178877]
["Beholdninger indkøbt foder",2620,2411,2466,6755,5128,7028,7937,5823,8725,8345,"Pantebreve",57243,0,57243]
["Jordbeholdninger",48406,61349,198262,138016,47514,152709,122041,50742,48661,46880,"Andelskapital",51944,0,51944]
["Andre beholdninger",158693,154367,152801,126706,126823,127677,147899,154368,136562,118648,"Leveringsrettigheder",45546,0,45546]
["Igangværende arbejde",0,0,0,226,121,18,248,760,0,0,"Indlån mv.",396699,0,396699]
["Tilgodehavende",932387,755110,905434,749602,752865,813805,820476,856333,841518,898337,"Finansaktiver ialt",2145721,0,2145721]
["Mellemregning I/S-interessenter",47181,26065,38799,54965,66431,64930,53282,35325,31902,19865,"Aktiver ialt ultimo",25122144,0,25122144]
["Andel I/S",43774,33982,41173,24428,28847,30873,11396,27783,40400,33410]
["Finansielle kontrakter og værdipapirer",1153664,1090307,1144511,942241,9533,5050,4325,5646,7856,7786,"GÆLD ULTIMO"]
["Andelskapital",127086,122755,97374,83450,69321,57231,56755,64087,71086,56708,"Fast forrentet Dkr",-947300,0,-947300]
["Leveringsrettigheder",116623,108174,69319,0,0,0,0,null,null,null,"Variabelt forrentet Dkr",-2680414,0,-2680414]
["Kassekredit (positiv)",181334,165187,145408,186497,195168,220040,176518,null,null,null,"Fast forrentet fremmed valuta",-131723,0,-131723]
["Landbrugsaktiver ialt",23585697,23103824,23212646,22098025,22203186,22357349,22385613,21869676,21681653,22510622,"Variabelt forrentet fremmed valuta",-5561276,0,-5561276]
[null,null,null,null,"",null,null,null,null,null,null,"Diverse gamle realkreditlån",11588,0,11588]
["Fast ejendom udenfor landbrug",450269,417617,500826,527203,536533,564171,580763,549528,580671,531234,"Realkreditinstitut gæld ialt, ultimo",-9309126,0,-9309126]
["Beboelse",1109353,1119606,1103608,1140941,1149481,1173695,1135575,1137668,1100391,1108482,"Variabelt forrentet Dkr",-544733,0,-544733]
["Private aktiver",396128,476609,469718,399370,418791,193886,203337,176814,171690,173679,"Fast forrentet Fremmed valuta",-49634,0,-49634]
["Immaterielle anlægsaktiver",0,179,192,193,2005,1961,1283,1419,0,52,"Variabelt forrentet Fremmed valuta",-435377,0,-435377]
["Øvrige materielle anlægsaktiver",92423,99918,138474,105037,257653,203019,153617,450409,73027,100782,"Pante- og gældsbreve",-147331,0,-147331]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",511,302,21043,3892,6000,35944,55643,17950,21280,19759,"Anden langfristet gæld",-6224,0,-6224]
["Aktier mv",526239,525192,611178,524244,581422,477262,472284,513409,443923,508031,"Leasingforpligtigelser",-159900,0,-159900]
["Obligationer mv",234026,229536,251311,173765,204278,178492,186268,190309,144102,193472,"Mellemregning I/S-interessenter",-16293,0,-16293]
["Pantebreve",131604,91975,106328,92132,39563,56553,70540,53989,61203,54166,"Moms",-55799,0,-55799]
["Indlån mv.",315944,292623,316798,245766,214248,272365,256350,483196,368875,390730,"Anden gæld",-878019,0,-878019]
[null,null,null,null,"",null,null,null,null,null,null,"Anden gæld, finansielle kontrakter",-173338,0,-173338]
["Aktiver ialt primo",26844214,26357380,26732122,25372617,25663384,25491210,25458912,25486522,24736043,25635506,"Kassekredit",-544631,0,-544631]
[null,null,null,null,"",null,null,null,null,null,null,"Gæld uden for landbruget",-9016,0,-9016]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0,"Gæld i alt ultimo",-12329420,0,-12329420]
["Ansvarlig lånekapital",0,0,0,null,null,null,null,null,null,null,"Hensættelser (udskudt skat)",-2943670,0,-2943670]
["Fast forrentet Dkr",-1661220,-1345243,-1544403,-1309737,-1146968,-1116423,-970217,-983448,-1099324,-1023720,"Andre hensatte forpligtigelser",-367,0,-367]
["Variabelt forrentet Dkr",-7489580,-7473238,-6983874,-5755433,-5487487,-4652376,-3706215,-3132333,-2777138,-2370421,"Jordpris excl bygningsværdi pr ha",165941,0,165941]
["Fast forrentet fremmed valuta",-28428,-32159,-48110,-47036,-61292,-89800,-111417,-83947,-86365,-127376]
["Variabelt forrentet fremmed valuta",-1121474,-1303172,-1435688,-2488942,-3032291,-3435408,-4747569,-5169593,-5382147,-5574358]
["Diverse realkreditlån",14290,14626,86370,"",34557,27599,26273,-21597,14985,11050,"Bilag 8: Oplysninger vedr. ejer og bedrift"]
["Realkreditinstitut gæld ialt primo",-10286411,-10139187,-9925704,-9542346,-9693481,-9266408,-9509145,-9390918,-9329989,-9084825]
["Variabelt forrentet Dkr",-673643,-621999,-562080,-478375,-523339,-546141,-454224,-642639,-431125,-494724,"Gruppering","Alle",null,"Øvrige"]
["Fast forrentet Fremmed valuta",0,-3674,-8446,-35756,-36903,-32826,-45653,-50966,-69527,-92976,"År",2011,2011,2011]
["Variabelt forrentet fremmed valuta",-63798,-89408,-192571,-222312,-210363,-251236,-265080,-270899,-354845,-505568,"Etableringsår",1947,0,1947]
["Pante- og gældsbreve",-193347,-178521,-175231,-152012,-145099,-137826,-126431,-146134,-114959,-144893,"CVR-nummer",35268521,0,35268521]
["Anden langfristet gæld",-169238,-163993,-175871,-206386,-195687,2665,0,-7571,-4931,-6527,"Brugers alder",50,0,50]
["Leasingforpligtelser",-150539,-132549,-151365,-148817,-125168,-165394,-151435,-95423,-86164,-132890,"Ejendom købt i fri handel",0,0,0]
["Mellemregning interessenter",-42203,-18688,-23237,-45660,-54650,-49355,-34858,-42347,-17759,-13708,"Driftsform",20,0,20]
["Moms",-78724,-69079,-77990,-67879,-78622,-86269,-69316,-65614,-84797,-105210,"Ejerform",1,0,1]
["Leverandørgæld",-666820,-577850,-768166,"",-551377,-815476,-850196,-742018,-716836,-753686,"Egnet til analyse",1,0,1]
["Anden gæld, finansielle kontrakter",-72985,-69820,-93229,-146800,-116608,-165442,-107987,-193500,-197725,-153306,"Interessentskab",3,0,3]
["Kassekredit",-472410,-549399,-679324,-617716,-518149,-513711,-486865,-418456,-538325,-516731,"Driftsfællesskab",0,0,0]
["Gæld uden for landbruget",244,286,-7291,-5183,-46210,-39161,-11597,-23205,128,-9534,"Anpart- eller aktieselskab",0,0,0]
["Gæld i alt",-12865474,-12613882,-12840505,-12342256,-12295658,-12072427,-12118516,-12089689,-11946854,-12014579,"Særlige forhold",0,0,0]
["Hensættelser (negative)",-4275659,-4127697,-4024849,-3857156,-4098169,-3160096,-3215717,-3219802,-2975817,-3163744]
[null,null,null,null,"",null,null,null,null,null,null,"Økologisk produktion (%)",0,0,0]
["STATUS ULTIMO",null,null,null,null,null,null,null,null,null,null,"Økologisk jordbrug omlægningsår",3,0,3]
["Jord",17602265,17259892,16908610,16034940,16057843,15641778,16297573,15293564,15562212,15309383]
["Driftsbygninger",1441518,1529464,1602076,1661241,1691373,1719143,1857172,1873431,1855828,1893389,"Antal voksne i brugerfamilien",0,0,0]
["Fast ejendom, i øvrigt",930676,1029003,1069298,1040580,1022628,1242019,1348719,1407693,1282969,1227372,"Kredsnummer",401,0,401]
["Stamplanter",9519,9182,7857,5447,6725,0,0,null,null,null,"Kommunenummer",507,0,507]
["Betalingsrettigheder",15541,15933,18390,19858,22781,42726,53755,59808,63224,61628,"Regionsnummer",0,0,0]
["Mælkekvote",0,0,0,0,0,732,762,1600,4702,11998,"Personlig indtjening, ejer",118976,0,118976]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0,"Personlig indtjening, ægtefælle",171977,0,171977]
["Andre immaterielle aktiver",6124,5181,5905,6036,5939,26843,29707,32095,38398,35713,"Ejerløn",0,0,0]
["Inventar markbrug",1576836,1502509,1516437,1588481,1582099,1705876,1707362,1471721,1377944,1446013,"Normtimer ejerfamilien",2046,0,2046]
["Inventar husdyrbrug",45111,49109,57063,"",62817,77212,100930,82195,100151,179522,"Værdiændring kvæg",691,0,691]
["Inventar andet",18031,25697,71383,65404,23708,47105,46032,63422,75656,73741,"Værdiændring svin",1185,0,1185]
["Kvæg",52755,40362,44625,51896,48128,46332,54798,50351,53787,40199,"Værdiændring mink",204,0,204]
["Svin",3130,9739,3713,7880,14794,9671,12393,18391,19710,15272,"Værdiændring korn",-7876,0,-7876]
["Fjerkræ",29,68,74,63,284,82,2186,150,118,3600,"Værdiændring grovfoder",481,0,481]
["Pelsdyr",5090,513,500,0,139,1704,0,2076,0,2429,"DE pr ha eget jord",0,0,0]
["Får",2962,2389,5057,1763,462,1737,1953,928,3207,3655,"Kvæg",6729,0,6729]
["Andre husdyr",6308,5104,6555,4192,1855,3592,3273,3216,3307,3347,"Nulpunktsrente",2.89,0,2.89]
["Beholdninger egen avl",540202,546398,516622,481440,447109,561463,530102,594047,611293,510161,"Afkast af investeret kapital (vægtet)",0,0,0]
["Beholdninger indkøbt foder",2733,1504,1759,4726,1877,4043,6746,4821,7350,7515,"Investeret kapital",0,0,0]
["Jordbeholdninger",50230,61455,262164,153338,48537,155464,124809,52525,57846,46342,"Afkastningsgrad, landbrug",0.8,0,0.8]
["Andre beholdninger",153426,165682,160345,133476,126964,131978,141787,144861,162804,136300,"Afkastningsgrad landbrug_vægtet",1.46,0,1.46]
["Igangværende arbejde",0,0,0,0,208,125,53,221,781,0]
["Tilgodehavende",860679,879006,857949,848150,782920,785979,917629,826683,870929,875356]
["Mellemregning I/S interessenter",54851,28001,52001,56199,81337,72279,63003,-41294,-18873,-16293]
["Andel I/S",43843,38173,39065,40654,27654,32283,12436,34789,45799,30086,"Aktier mv",514120,0,514120]
["Finansielle kontrakter",8331,15422,6397,7082,10485,9123,4979,4181,5281,5142,"Obligationer mv",208631,0,208631]
["Andelskapital",130493,125576,96907,91995,71590,53160,52615,59112,65133,51944,"Pantebreve",78305,0,78305]
["Leveringsrettigheder",132344,123127,85488,0,75024,49758,31358,0,0,0,"Indlån mv.",358758,0,358758]
["Kassekredit (positiv)",217405,185622,163365,150795,164736,215687,212732,null,null,null,"Hensættelse (positive)",23076,0,23076]
["Landbrugsaktiver ialt",23910432,23654111,23559605,22580729,22380016,22637895,23614864,22040587,22249556,21953814]
[null,null,null,null,"",null,null,null,null,null,null,"Aktiver ialt ultimo",26963787,0,26963787]
["Fast ejendom udenfor landbrug",425752,356986,444307,505398,482677,510629,524710,569148,608361,559277]
["Beboelse",1113638,1134153,1101991,1147226,1162015,1171898,1150379,1135820,1143324,1111242,"GÆLD ULTIMO"]
["Private aktiver",441315,474171,488308,411348,430051,197400,200475,177136,173223,173860,"Fast forrentet Dkr",-1206273,0,-1206273]
["Immaterielle anlægsaktiver udenfor landbrug",275,143,157,166,1717,1770,1328,null,null,null,"Variabelt forrentet Dkr",-4755821,0,-4755821]
["Påbegyndte investeringer udenfor landbrug",736,349,0,0,0,0,0,0,0,0,"Fast forrentet fremmed valuta",-77476,0,-77476]
["Øvrige materielle anlægsaktiver",90156,88123,156233,113007,213930,246555,221972,449155,103195,94284,"Variabelt forrentet fremmed valuta",-3890027,0,-3890027]
["Øvrige aktiver, udenfor landbrug",115122,50844,44908,47059,66986,69131,67170,25802,58572,30143,"Regulering til kontantværdi",30328,0,30328]
[null,null,null,null,"",null,null,null,null,null,null,"Realkreditinstitut gæld ialt, ultimo",-9899270,0,-9899270]
["Aktier mv",601424,597731,561310,566525,590111,538012,514120,579313,478141,459741,"Variabelt forrentet Dkr",-447533,0,-447533]
["Obligationer mv",264065,245755,221852,192854,197428,181238,208631,193873,159519,178877,"Fast forrentet Fremmed valuta",-39375,0,-39375]
["Pantebreve",159738,82523,108586,90121,49825,66551,78305,59395,56271,57243,"Variabelt forrentet Fremmed valuta",-257206,0,-257206]
["Indlån mv.",495078,516208,436247,439895,248341,250669,358758,445997,406255,396699,"Pante- og gældsbreve",-121668,0,-121668]
["Hensættelse (positive)",5578,14330,7613,15929,10742,15508,23076,12606,18314,21497,"Anden langfristet gæld",-6107,0,-6107]
[null,null,null,null,"",null,null,null,null,null,null,"Leasingforpligtigelser",-166050,0,-166050]
["Aktiver ialt ultimo",27405902,27029804,26967753,25959461,25833840,25887255,26963787,25797460,25543537,25122144,"Mellemregning I/S-interessenter",-37527,0,-37527]
[null,null,null,null,"",null,null,null,null,null,null,"Moms",-84688,0,-84688]
["GÆLD ULTIMO",null,null,null,null,null,null,null,null,null,null,"Leverandørgæld",-1002104,0,-1002104]
["Ansvarlig lånekapital",0,0,0,null,null,null,null,null,null,null,"Anden gæld, finansielle kontrakter mv",-151498,0,-151498]
["Fast forrentet Dkr",-1706102,-1626931,-1550069,-1326588,-1212344,-1139152,-1206273,-923203,-1139649,-947300,"Kassekredit",-499433,0,-499433]
["Variabelt forrentet Dkr",-7916423,-7629619,-7480805,-7011658,-6024665,-5324672,-4755821,-3583701,-3149796,-2680414,"Gæld uden for landbruget",-11471,0,-11471]
["Fast forrentet fremmed valuta",-28234,-32033,-40093,-21421,-60385,-78849,-77476,-80571,-77920,-131723,"Gæld i alt ultimo",-12723928,0,-12723928]
["Variabelt forrentet fremmed valuta",-899286,-1083902,-1121082,-1487431,-2621976,-2948403,-3890027,-4829546,-5245427,-5561276,"Hensættelser (negative)",-3212513,0,-3212513]
["Diverse realkreditlån",15190,17249,82316,"",51658,31678,30328,26277,14584,11588,"Andre hensatte forpligtigelser",-1727,0,-1727]
["Realkreditinstitut gæld ialt, ultimo",-10534855,-10355236,-10109733,-9774158,-9867712,-9459398,-9899270,-9390744,-9598208,-9309126]
["Variabelt forrentet Dkr",-577572,-639764,-550677,-522935,-565283,-501444,-447533,-606309,-492711,-544733]
["Fast forrentet Fremmed valuta",0,-3282,-2416,-33208,-29678,-27208,-39375,-48159,-62217,-49634,"Bilag 8: Oplysninger vedr. ejer og bedrift"]
["Variabelt forrentet Fremmed valuta",-60342,-71812,-157481,-197272,-176427,-235981,-257206,-247714,-256518,-435377]
["Pante- og gældsbreve",-182501,-163490,-175921,-151917,-134323,-142862,-121668,-160715,-113133,-147331,"Gruppering","Alle",null,"Øvrige"]
["Anden langfristet gæld",-170140,-165053,-161700,-201516,-193487,-3796,-6107,-6930,-5477,-6224,"År",2014,2014,2014]
["Leasingforpligtigelser",-173055,-146686,-162178,-171962,-142062,-175507,-166050,-100285,-107291,-159900,"Etableringsår",1921,0,1921]
["Mellemregning I/S-interessenter",-44561,-15066,-24193,-48229,-62227,-48570,-37527,40893,39933,23591,"Ident",0,0,0]
["Moms",-109730,-89787,-73934,-77393,-66726,-79697,-84688,-70010,-67261,-55799,"Brugers alder",53,0,53]
["Leverandørgæld",-697549,-651464,-768617,-728145,-591151,-811729,-1002104,-818553,-758404,-878019,"Ejendom købt i fri handel",0,0,0]
["Anden gæld, finansielle kontrakter mv",-72854,-77753,-83466,-117600,-126890,-136002,-151498,-127917,-206796,-173338,"Driftsgren (Gtype)",111,0,111]
["Kassekredit",-420420,-509316,-725742,-616799,-613755,-488474,-499433,-465220,-474613,-544631,"Ejerform",1,0,1]
["Gæld uden for landbruget",-23468,282,-6639,-5311,-36741,-44028,-11471,-21511,32,-9016,"Egnet til analyse",1,0,1]
["Gæld i alt ultimo",-13067046,-12888426,-13002696,-12646447,-12606463,-12154697,-12723928,-12105362,-12161470,-12329420]
["Hensættelser (negative)",-4313220,-4156687,-4004518,-3903833,-3955460,-3228499,-3212513,-3192056,-2954062,-2943670,"Økologisk produktion (%)",0,0,0]
["Andre hensatte forpligtigelser",-2793,-2311,-1205,-1444,-1837,-1960,-1727,-922,-124,-367,"Økologisk jordbrug omlægningsår",7,0,7]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift",null,null,null,null,null,null,null,null,null,null,"Kommunenummer",514,0,514]
[null,null,null,null,"",null,null,null,null,null,null,"Regionsnummer",0,0,0]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Personlig indtjening, ejer",153841,0,153841]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,"Personlig indtjening, ægtefælle",193650,0,193650]
["Etableringsår",null,null,null,null,null,null,null,null,null,null,"Ejerløn",301176,0,301176]
["Ident",0,0,0,0,0,0,0,null,null,null,"Værdiændring kvæg",-813,0,-813]
["Brugers alder",57,56,55,55,54,54,53,52,52,50,"Værdiændring svin",-992,0,-992]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0,"Værdiændring mink",0,0,0]
["Driftsgren (Gtype)",111,111,111,111,111,111,111,null,null,null,"Værdiændringer stambesætning",0,0,0]
["Ejerform",1,1,1,1,1,1,1,1,1,1,"Værdiændringer handelsbesætning",0,0,0]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1,"Værdiændring korn",-45077,0,-45077]
[null,null,null,null,"",null,null,null,null,null,null,"Værdiændring grovfoder",-45,0,-45]
["Økologisk produktion (%)",0,0,0,0,0,1,0,1,0,0,"DE pr ha eget jord",0.09,0,0.09]
["Økologisk jordbrug omlægningsår",0,0,4,10,4,10,7,12,3,3,"Jordpris excl bygningsværdi pr ha",173490,0,173490]
[null,null,null,null,"",null,null,null,null,null,null,"Udtrukket af:","15-11-2017 10:52:44 af 001amwo","15-11-2017 10:52:44 af 001amwo"]
[null,null,null,null,"",null,null,null,null,null,null,"Kriterier:","(([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 0 AND [dyrk_areal] <= 200)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik","(([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 0 AND [dyrk_areal] <= 200)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Kommunenummer",529,510,503,511,515,512,514,510,505,507,"Gruppering:","norm_t_ejendom","norm_t_ejendom"]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",197011,197893,199996,174018,172333,152622,153841,149199,121371,118976]
["Personlig indtjening, ægtefælle",211826,220899,200542,194483,181684,190806,193650,189564,185449,171977]
["Ejerløn",378237,386455,387087,389606,304726,300498,301176,302726,308210,0]

{"sheet":"2.6 Planteavl konv 200-400 ha","index":16,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:06:53 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 200 AND [dyrk_areal] <= 400)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",232,276,271,326,306,310,291,292,269,232]
["Antal vejet",646.24,739.16,701.96,769.68,672.97,670.03,743.93,715.6,635.16999999999996,591.23]
["Kredsnummer",342,355,355,357,356,378,370,386,359,363]
["Ejendomsnummer",3613,3549,3659,3438,3661,3576,3468,3392,3390,3375]
["Landbrugsareal, ha",276,274,273,276,275,278,273,274,272,272]
["Årskøer",1,1,1,0,2,1,0,0,0,1]
["Årssøer",1,1,1,0,1,2,1,0,1,1]
["Antal slagtesvin produceret",267,256,260,241,272,140,141,221,245,180]
["Antal minktæver",3,6,7,2,2,3,6,3,3,4]
["Dyreenheder",11,10,10,9,13,11,6,9,10,9]
["Beregnet antal normtimer",3811,3821,3762,4146,4521,4351,4335,4112,3973,4106]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",3828562,4044697,3279563,3534683,3408086,4084257,4205109,4224069,4054649,3932064]
["Bruttoudbytte Kvæg",61619,62701,53153,75047,92135,91580,26211,26346,42900,48762]
["Bruttoudbytte Svin",222563,186812,121887,123744,145191,103341,73915,124551,144109,128472]
["Bruttoudbytte andre husdyr",5926,8108,10030,6830,4754,58710,12851,10612,12865,16549]
["Skovindtægter",8887,13015,19192,33252,15861,11640,0]
["Maskinstationsindtægter",230882,237491,212153,340927,383477,314734,322747,228639,221646,263427]
["Andre landbrugsindtægter",261573,238884,251368,397781,191467,225357,305193,269014,306175,391147]
["Bruttoudbytte ialt",4620013,4791707,3947345,4512263,4240971,4889619,4946027,4883231,4782345,4780422]
[null,null,null,null,""]
["Stykomkostninger Mark",-1179324,-1241119,-1050159,-1193968,-1294681,-1349639,-1339909,-1281043,-1123379,-1222181]
["Korn inkl. IO",-70029,-87279,-87361,-47640,19443,-33306,-27178,-161901,-146555,-155242]
["Færdigblanding mv.",-99826,-77085,-80727,-92117,-100456,-142499,-65653]
["Eget grovfoder inkl. IO",-6717,-4254,-3341,-17114,-17927,-10366,-7637]
["Øvrige stykomkostninger husdyr",-14088,-13701,-13150,-19785,-23796,-14220,-6684,19132,-20073,-18098]
["Skovomkostninger",-6575,-5637,-3893,-22848,-70975,-6176,0]
["Stykomkostninger i alt",-1376561,-1429076,-1238630,-1393471,-1488391,-1556206,-1447060,-1423811,-1290007,-1395521]
[null,null,null,null,""]
["Dækningsbidrag",3243452,3362631,2708715,3118793,2752581,3333413,3498966,3459419,3492337,3384901]
[null,null,null,null,""]
["Energi og brændstof",-188472,-222769,-233213,-228698,-242130,-262978,-299548,-296032,-288700,-301941]
["Maskinstation",-329374,-306460,-213236,-337611,-289289,-330905,-295926,-212735,-227578,-219295]
["Vedligeholdelse",-378540,-353387,-343586,-349398,-392590,-381624,-381796,-377649,-348648,-358998]
["Investeringer over driften",-19734,-23185,-17733,-19984,-14392,-15601,-12841,-25606,-20312,-18549]
["Lønomkostninger",-346227,-345558,-303264,-347374,-444766,-471232,-503927,-447626,-339274,-463381]
["Ejendomsskat og forsikringer",-150069,-153325,-154371,-157109,-160894,-150192,-148285,-141138,-130404,-131020]
["Diverse omkostninger",-159949,-171869,-162550,-178973,-197217,-193025,-192797,-192494,-183989,-182963]
["Kontante kapacitetsomkostninger",-1572366,-1576554,-1427952,-1619147,-1741278,-1805558,-1835120,-1693280,-1538905,-1676147]
[null,null,null,null,""]
["Afskrivninger",-605645,-629132,-622153,-668402,-717977,-670020,-646085,-562062,-540920,-554880]
["Nedskrivninger",-20320,1067,-10849,-37599,-72176,-5397,-13737,-57666,-7160,-7301]
["Tab/gevinst",58505,37004,15222,33168,49659,57119,64559,90940,58072,44627]
["Kapacitetsomkostninger i alt",-2139826,-2167615,-2045732,-2291981,-2481772,-2423856,-2430383,-2222068,-2028913,-2193701]
[null,null,null,null,""]
["Resultat af primær drift",1103627,1195016,662983,826812,270808,909557,1068583,1237351,1463425,1191200]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",604184,619032,629401,609635,627291,674663,646690,658178,668390,616687]
[null,null,null,null,""]
["Forpagtningsindtægt",48579,51262,45208,35997,28942,21080,38708,42275,30189,37586]
["Forpagtningsafgift",-492997,-480015,-444116,-450801,-432256,-528437,-529021,-537968,-476362,-483531]
["Renteindt, landbrug og fin.tilskud",17351,18779,25184,36712,36929,33694,58769,55126,49306,51900]
["Realiseret gevinst/tab finansaktiver",-9738,-13476,-35859,-23139,-42275,-30702,-56420,-68579,-119213,-197640]
["Renteudgifter, landbrug",-363956,-418398,-457743,-472415,-521354,-580362,-560161,-552097,-705724,-702549]
["Finansomkostninger ialt, landbrug",-800761,-841848,-867326,-873646,-930014,-1084727,-1048125,-1061243,-1221804,-1294235]
[null,null,null,null,""]
["Driftsresultat",907049,972200,425058,562801,-31915,499494,667149,834333,910011,513652]
[null,null,null,null,""]
["Ejerløn",-407955,-418794,-417779,-414673,-315805,-298746,-292744,-298927,-294974,0]
["Korr. værdiændring stambes/foderbeh.",771,7566,-10286,-723,14485,1794,-9708]
["Driftsresultat efter ejerløn mv.",499865,560971,-3006,147405,-333235,202541,364697]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9646,-11697,-7924,-10166,-8237,-3260,-1169,-770,-184,-289]
["Nedskrivning immaterielle aktiver",-22432,-930,1138,-15520,-447,-8209,-13918,-21438,-11627,-92660]
["Gevinst/tab immaterielle aktiver",38191,58191,236835,165502,161465,19193,23999,6512,6970,22770]
["Anden virksomhed og engangsposter",132690,150577,100855,138988,169155,133955,168528,196268,146251,146248]
["Renteindtægter, privat",12588,14225,21964,27731,24126,24037,27898,21132,30923,21943]
["Renteudgifter, privat",-25526,-28832,-32859,-40807,-43429,-59180,-68200,-58421,-82378,-80730]
["Urealiseret regulering værdipapirer",115845,86383,-79425,140959,95277,160309,132929,170802,124565,-134556]
["Urealiseret regulering gæld",8937,-2348,-7927,-1792,-13885,55331,-17307,18784,-68199,-53800]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1157697,1237769,657714,967697,352111,821670,920037,1167206,1056330,342579]
[null,null,null,null,""]
["Private indtægter/omkostninger",287074,281471,271438,235468,245111,246782,241923,253847,298843,241763]
[null,null,null,null,""]
["Årets resultat før skat",1444771,1519240,929153,1203164,597222,1068452,1161960,1421053,1355173,584342]
[null,null,null,null,""]
["Skat af årets resultat",-481779,-553321,-389905,-407631,-304247,-385186,-318850,-467810,-353400,-116759]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",34809724,36718553,37562985,38162515,39410026,35811484,36027532,34666853,35831853,34456105]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",31593,43352,53991,52754,74370,99551,90691,105057,112255,89514]
["Mælkekvoter og andre leveringsrettigheder",15198,9388,48062,13016,19005,61901,57611,70878,94557,134549]
["Inventar og maskiner",3461408,3420345,3392859,3687240,4088359,4025065,3861953,3486219,3019752,3044777]
["Besætning",113366,135849,101530,112540,105208,103267,75145,108118,144678,137853]
["Beholdning",1788077,1814406,1648491,1740841,1727509,2112829,2031671,2103068,1934901,1713601]
["Tilgodehavende",1609777,1832891,1952950,2264474,2152544,2084216,2145924,2155036,2344173,2421952]
["Andelskapital og financielle kontrakter",868916,783562,805350,624503,697650,602983,547942,578250,529805,552567]
["Landbrugsaktiver i alt",42698060,44758345,45566218,46657883,48274672,44901296,44838469,43273479,44011974,42550918]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1896832,2014041,1885836,1906569,2155170,2269774,2393966,1098020,1506859,1303501]
["Private aktiver",469372,447267,510322,518495,564025,270567,221171,1473192,1430108,1332038]
["Øvrige aktiver udenfor landbrug",145732,348199,342877,349985,359574,232262,260541,293136,311211,245550]
["Værdipapirer og indlån",1889560,1778357,1860008,2494585,2547236,2117402,2622026,2197100,2521582,2089325]
["Hensættelser (positive)",938,7913,11830,23498,6911,19412,23729]
[null,null,null,null,""]
["Aktiver i alt",47100494,49354121,50177092,51951014,53907588,49810714,50359902,48334927,49781734,47521332]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-20428887,-21614756,-21613831,-21518611,-22560095,-20029738,-19696768,-19030560,-20727827,-19270753]
["Pengeinstitutter",-1485409,-1748419,-1702257,-1802322,-2081804,-2399498,-2516039,-2393087,-2851894,-2795476]
["Pante- og gældsbreve",-436571,-227458,-325521,-263309,-318121,-196957,-340675]
["Anden langfristet gæld",-441572,-575117,-451963,-580668,-580845,-59465,-62222]
["Anden gæld",-2274303,-2392653,-2678925,-3124221,-2972570,-2937214,-3368875,-3251853,-3258133,-2743104]
["Kassekredit",-881622,-1034978,-1211918,-1381865,-1606917,-1442829,-1368526,-1377136,-1200743,-1322060]
["Gæld i alt",-25948364,-27593382,-27984415,-28670996,-30120352,-27065701,-27353104,-26052635,-28038597,-26131393]
[null,null,null,null,""]
["Hensættelser (negative)",-6225646,-6463184,-6544670,-6820550,-7147964,-4951368,-4999853,-4772326,-4852671,-4448614]
[null,null,null,null,""]
["Egenkapital",14926483,15297555,15648007,16459468,16639272,17793645,18006945,17509965,16890466,16941325]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1026801,1108170,515018,688713,117937,598306,795503,993317,1004805,601113]
["Private indtægter",287074,281471,271438,235468,245111,246782,241923,253847,298843,241763]
["Resultat før regulering og skat",1313875,1389641,786456,924181,363048,845088,1037427,1247164,1303648,842876]
[null,null,null,null,""]
["Privat",-261858,-259883,-254392,-273161,-274627,-283787,-276966,-314338,-309974,-288048]
["Formueindtægter/-udgifter",-13906,-20651,-19895,-33202,-29740,-34232,-35854,-25437,-27534,-26579]
["Privat udtræk",-275764,-280534,-274287,-306364,-304367,-318019,-312820,-307586,-285459,-298689]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-79819,-140435,-36005,"",-32615,-132257,-185507,-142858,-118354,-252136]
["Betalt skat",-319191,-309044,-232826,-257884,-215377,-202700,-200124,-235131,-188331,-136010]
["Ændring i udskudt skat",-162587,-244277,-157079,-149747,-88870,-182486,-118726,-232680,-165069,19251]
["Skat af årets resultat",-481779,-553321,-389905,-407631,-304247,-385186,-318850,-467810,-353400,-116759]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",476512,415351,86260,166104,-278180,9627,220250,329302,548662,427428]
["Regulering ialt fra resultat",130896,129599,142696,278984,234173,223364,124534,173890,51525,-258534]
["Værdireguleringer",263203,108189,-48158,397052,299324,200339,964851,273004,500090,-1234986]
["Pensionsindbetaling",-71000,-79386,-40511,-34840,-35969,-38635,-90990,-90445,-61590,-74521]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",799612,573752,140286,807300,219348,394694,1218644,686985,1028408,-1420481]
[null,null,null,null,""]
["Egenkapital primo",14126870,14715624,15507720,15636594,16419929,17401440,16788297,16824212,15864835,18364487]
[null,null,null,null,""]
["Egenkapital ultimo",14926483,15297555,15648007,16459468,16639272,17793645,18006945,17511197,16893243,16944006]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1444771,1519240,929153,1203164,597222,1068452,1161960,1421053,1355173,584342]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",-2486,97816,-144262,-15498,45050,-57905,0]
["Afskrivninger m.v., landbrug",561346,545497,387731,533017,587713,610574,586351,544484,494849,587732]
["Afskrivninger andre erhverv",30084,14809,25572,33859,35881,24941,19414,6472,19212,16609]
["Regulering I/S",-14132,-30631,251,-18676,-13736,0,0,4336,2452,1016]
["Gevinst/tab finansaktiver",-4262,-8287,-6048,-21743,-9270,-10216,-9864,4777,-9124,8059]
["Urealiseret regulering finansaktiver",-115845,-86383,79425,-140959,-95277,-160309,-132929,-170802,-124565,134556]
["Gevinst/tab gæld",8355,27618,17953,12781,-4518,42617,-17897,-584,26806,33336]
["Urealiseret regulering gæld",-8937,2348,7927,-1792,13885,-55331,17307,-18784,-68199,-53800]
["Øvrige tilbageførsler",57,631,1059,-689,-139,313,-843]
["Tilbageførsel i alt",454180,563419,369607,383885,559589,452590,461539,369899,477830,835109]
[null,null,null,null,""]
["Betalt skat",-317638,-309044,-232826,-257884,-214345,-202450,-202320,-235131,-188331,-136010]
["Privat",-261858,-251691,-254392,-273161,-274627,-283787,-276966,-314338,-309974,-288048]
["Afskrivninger privat tlbf.",21122,15975,26968,26736,24333,23349,26206,22868,25560,10270]
["Formueindtægter/-udgifter",-13906,-20651,-19895,-33202,-29740,-34232,-35854,-25437,-27534,-26579]
["Pensionsindbetaling",-71897,-81239,-40834,-34840,-39407,-42811,-92769,-90445,-61590,-74521]
["Privat udtræk, skat og pension i alt",-644178,-646650,-520979,-555067,-533785,-539931,-581704,-753875,-627935,-752355]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-77827,-125013,-23602,-73181,-31176,-132598,-182910,-142858,-118354,-252136]
[null,null,null,null,""]
["Til invest og afdrag",1176947,1310995,754179,958802,591850,740616,811418]
[null,null,null,null,""]
["Besætning (realforskydning)",2599,-4371,21044,3876,22914,20595,-4552,8153,21209,8802]
["Beholdninger (realforskydninger)",-93589,-267400,113296,-123643,188716,-223146,16924,-75711,-242550,-37969]
["Flerårige afgrøder",0,0,0,-589,0,0,0,-277,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1085957,1039224,888518,838445,803480,538065,823790,991503,983727,637929]
[]
["Investeringer"]
["Jord",-555073,-782812,-695538,-415327,-1194421,-1025302,-888244,-957086,-441628,-432185]
["Immaterielle aktiver",-2777,-4277,-24750,-8924,-9059,-15401,10865,-4440,10353,6487]
["Grundforbedring",-13393,-29154,-22883,-31400,-48730,-17589,-23716,-26295,-36715,-17750]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-134735,-150904,-180192,-115029,-393695,-271272,-303256,-252762,-240876,-209260]
["Inventar markbrug",-588662,-427883,-364818,-421254,-500599,-537112,-479966,-590964,-453248,-436446]
["Inventar husdyrbrug",-12642,-26214,-22886,-491,-52239,-35896,-27395,-35352,-20486,-23154]
["Inventar andet",-7942,-11808,256,-13966,-11270,-60005,-45142,-37404,-5073,21363]
["Beboelse, landbrug",-66314,-104851,-128892,-48172,-188052,-80224,-67267,-168548,-101385,-131841]
["Private aktiver",-73447,-56813,-74395,518495,-35107,-40684,-31234,-37590,-39097,-37706]
["Aktiver udenfor landbrug",3840,-226136,-63742,550,-108603,-61866,-121511,-97849,-75184,-2334]
["Investeringer ialt",-1451143,-1820850,-1577840,-1081449,-2541776,-2145350,-1976864,-2208289,-1403339,-1262825]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-365186,-781626,-689322,-243004,-1738296,-1607285,-1153074,-1216786,-419612,-624896]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",2087,-31833,61598,-381481,-197413,414241,-250022,157529,-219356,-112578]
["Realkreditinstitutter",459020,634524,638720,-21518611,1263891,966138,851748,-19030560,-20727827,-19270753]
["Pengeinstitutter lån, netto",-53565,273042,245106,57516,-59307,186599,145933,73153,-71707,170949]
["Anden gæld",84723,132856,-191057,-3124221,477190,-225732,345165,-3251853,-3258133,-2743104]
["Kassekredit, ændring",-133545,-217802,-63275,55368,243789,140351,43613,220785,-99925,134905]
["Ændring hensættelser",-83,-957,-1719,-1126,-2491,44916,26003,-37,312,-391]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",358637,789831,689372,308464,1725658,1452354,1106174,1239734,435736,625062]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1026802,1108171,515019,688713,117939]
["Private indtægter/omkostninger",287074,281471,271438,235468,245111]
["tilbf. værdiændr. stambesætning mm",2265,15522,-15017,-18,8289]
["Beregnet skat",-481910,-533390,-292751,-342776,-233506]
["Privat udtræk",-275764,-272343,-274287,-306364,-304367]
["Pensionsindbetaling",-71897,-81239,-40834,-34840,-39407]
["Konsolidering",486569,518192,163568,237552,-206690,138051]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-838039,-920125,-327905,-421460,129655,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",3.2,3.1,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":1.2060051253837272},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.5242940169889476},0.68535467141157669,1.9232796414463145,2.3165410985462902,2.9042597124100533,3.3535184910579621,3.4199343768246186]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":21.387991765391135},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":23.312735941492249},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":14.606070662685932},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":16.531793470371742},8.2088512277023344,18.653232491120473,22.255115065081529,26.563908199304926,32.137351027581659,31.549306734844748]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":70.204391199765027},{"$f":"C37*100/C27","v":70.176056257196024},{"$f":"D37*100/D27","v":68.621187152377104},{"$f":"E37*100/E27","v":69.118156454976145},64.904499464863122,68.173266669652591,70.742961977360821,70.84282926611499,73.02561818522085,70.807577238996899]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":4.1459666017775252},{"$f":"(C209+C67)*100/C148","v":4.5064521748736972},0.6214209899062545,1.6649383807544691,-1.1891505830303153,-1.6789477366778982,-1.6257282953882517,-1.7070620586359688,-1.746106416630602,0]
["Soliditetsgrad, pct",30.9,30.4,{"$f":"D148*100/D108","v":31.185559737100746},{"$f":"E148*100/E108","v":31.682669370033857},30.86628917621022,35.722525479156957,35.756513187813589,36.228868205386966,33.934621481847138,35.655578846148508]
["Rentedækningsgrad",11.4,15]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",84.1,71.5,98.6,69.8,81.900000000000006,78.8,62.5,73.099999999999994,83.4,63.6]
["Vinterbyg, ha",6.2,7.6,6.3,11,7.2,8.1,9.6,8.5,8.6999999999999993,11.2]
["Vårhvede",2.4,1.4,2.9,2,1.2,0.5,1.5,3.2,3.8,2]
["Vinterhvede, ha",70.099999999999994,79.2,51.9,79.400000000000006,75.7,79.400000000000006,83.5,68.900000000000006,68.5,82.4]
["Triticale, ha",0.2,0.3,0.6,0.3,0.2,0.6,1,0.7,1.1000000000000001,1]
["Rug, ha",8.1,9.1,6.1,6.8,6.7,8.6999999999999993,8.6,8.4,6.5,6.1]
["Havre, ha",6.7,2.9,5.8,4.9000000000000004,3.9,2.4,2.7,4.9000000000000004,4.5,4.8]
["Kernemajs/majs til modenhed, ha",0,0.3,0.7,0.3,0.2,0.2,0.8,1,0.6,0.9]
["Blandsæd",0.1,0.3,0,0,0,0.1,0.6,2.2000000000000002,2.6,0.9]
["Korn areal, ha",177.9,172.6,172.8,174.6,177,178.7,170.7,170.9,179.5,172.7]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",1.5,1,1.9,1.9,2.6,3.2,3,2.9,2.4,5.3]
["Almindelig rajgræs, ha",6.6,6.7,5.2,4.7,3.9,4,6.9,7.1,6.2,3.9]
["Italiensk rajgræs, ha",0.3,0.2,0,0,0,0.1,0.1,0,0.1,0]
["Hundegræs, ha",0.8,0.8,0.8,0.8,0.3,0.6,0.2,0.1,0.1,0.1]
["Engrapgræs, ha",3.1,3.6,2.4,"",1.6,1.2,1.1000000000000001,1.6,1.3,1.2]
["Rødsvingel, ha",4.5,5.2,4.7,4.0999999999999996,3.4,2.8,3.3,2.9,1.7,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",2,2,2]
["Rødkløver, ha",0,0,0,0,0,0,0.1,0.1,0,0]
["Hvidkløver, ha",1.6,1.6,1.3,1.1000000000000001,1.2,0.9,0.7,1.1000000000000001,0.8,0.9]
["Roefrø og andre frø",0.5,0.4,0.1,0.3,0.2,0.1,0.2,0.2,0.2,0.5]
["Spinatfrø, ha",1.6,3.6,3.2,2.9,2,1.2,1.2,1.2,0.7,0]
["Frøareal ialt, ha",22.7,25.2,21.9,19.3,15.3,14,16.7,17.100000000000001,13.5,12.1]
[null,null,null,null,""]
["Sukkerroer",10.1,7.9,9.5,"",10.7,8.1999999999999993,10.6,12.4,11.3,13.1]
["Spisekartofler",3.2,4.3,4.2,4.0999999999999996,5.4,6.1,7.2,7,7.7,9.8000000000000007]
["Tidlige spisekartofler",0.2,0.4,0.6,0.2,0.1,0,0.2,0.1,0.1,0]
["Læggekartofler, ha",3,2.7,3.4,2,3.1,3.2,2.4,3,3,3.4]
["Proceskartofler, ha",0.8,2.2999999999999998,3.1,1.4,2.2999999999999998,2.7,2.7,1.2,1.8,2.9]
["Stivelseskartofler",12.5,13,14.7,8.5,11.9,14.1,11.1,11.1,12.6,11.4]
["Raps, ha",18.899999999999999,19.5,18,24.8,20.100000000000001,23.6,22.2,25.4,14.8,16.8]
["Andre olieprodukter, ha",0.1,0.1,0,0.1,0,0.2,0.3,0.2,0.1,0.1]
["Hestebønner, ha",1,1,2]
["Ærter til konsum",0.7,0.9,0.7,1,0.7,0.9,0.8,1.3,0.7,1]
["Ærter og andre bælgsæd",1.1000000000000001,0.6,0.6,0.6,1.4,1.1000000000000001,0.9,0.6,0.5,0.9]
["Græs/lucerne tørreri, ha",0.2,0.2,0.1,0.1,0,0,0,0,0,0.2]
["Andre industriafgrøder, ha",0.1,0.2,0.2,0.4,0.5,0.6,0.8,0.5,0.2,0.3]
["Grønsager, ha",1.9,2,1.7,3.4,4.3,5.2,5.2,3.7,1.8,2.4]
["Frugt og bær, ha",0.4,1.1000000000000001,0.2,1,1,0.7,0.8,0.8,0.5,0.7]
["Andre gartneriafgrøder",0.4,0.1,0.2,0.3,1.9,0.1,0.1,0.1,0.4,0]
["Energiafgrøder, ha",0,0,0,0.1,0.2,0.1,0.1,0.1,0.1,0.2]
["Pil til energi, ha",0.4,0.4,0.3,0.4,0.5,0.5,0.3,0.4,0.4,0]
["Majs til energi, ha",1.8,0.4,0.1,1.1000000000000001,1.3,0.6,1.7,0.8,3.2,0]
[null,null,null,null,""]
["Foderroer, ha",0,0.1,0,0,0,0,0.2,0,0.1,0.2]
["Sædskiftegræs, ha",2.5,2.4,2,2.4,2.2999999999999998,3.3,3.1,3.3,4,5.5]
["Helsæd, ha",0.1,0.4,0.8,0.5,0.5,0.1,0.1,0.4,0.8,0.4]
["Vedvarende græs, ha",7.1,6.8,6.2,8.5,6.2,6.3,5.2,5.3,6.9,6.9]
["Majs, ha",1.7,2.8,2.2999999999999998,1.3,2.6,2,2.4,2.2999999999999998,2.7,4.3]
["Kolbemajs, ha",0.6,0.2,0,0.2,0.1,0,0,0.4,0.1,0.3]
["Andet grovfoder, ha",0,0.9,1.1000000000000001,1.6,0.3,0.2,0.4]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",269.89999999999998,268.10000000000002,266.89999999999998,269.89999999999998,269.7,272.60000000000002,266.5,268.7,266.89999999999998,266.89999999999998]
["Udyrkede arealer, ha",2.5,5.2,5.3,5.3,4.0999999999999996,4.5,4.3,4.5,4.8,5.3]
["Randzoner, ha",3.5,0.3,0.2,0.3,0.5,0.9,1.1000000000000001,0.9,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.2,0.3,0.8,0.3,0.4,0.7,0.3,0.5,0.3]
["Landbrugsareal, ha",276,273.8,272.7,276,274.7,278.5,272.60000000000002,274,272,272]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",165.6,170,173.6,177.5,179.7,165.5,166.5,166.5,172.7,168.9]
["egen bortforpagtet areal, ha",4.8,6,7.1,4,3.5,1.9,3.6,3.4,3.6,2.1]
["Egen skov, krat, hede m.v.",6.6,7.1,7.2,7.3,8.4,7.9,7.5,8.6999999999999993,9.1999999999999993,8]
["Tilforpagtet dyrkbart landbrugsareal, ha",110.4,103.8,99.1,98.6,95,113,106.1,107.9,99,103.3]
["Tilforpagtet skov m.v., ha",0.4,0.3,0.4,0.6,0.2,0.3,0.7,0.8,0.7,0.6]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",44.8,46.3,37.299999999999997,35.700000000000003,34.299999999999997,26,25.5,29.8,23.8,19.7]
["Areal med lerjord (jb 5, 6), ha",130.30000000000001,128.4,124.7,139.5,123.9,130.6,136.5,139.4,127.9,126.4]
["Areal med fin sand (jb 2 og 4), ha",48,38.4,45.1,46.5,53,48.4,48,39.1,46,52.2]
["Areal med grovsand (jb 1 og 3), ha",46.1,54.1,56.8,43.4,55.4,64.5,55.2,58.6,66.900000000000006,65.3]
["Særlige jordbundstyper, ha",7,6.6,6.5,4.9000000000000004,5,5.0999999999999996,4.3,2.9,1.8,2.1]
["Markvanding, antal brug",0.19,0.21,0.21,0.18,0.23,0.24,0.2,0.21,0.24,0.22]
["Herpå areal vand",201.72,200.7,202.19,188.33,194.64,196.98,192.65,200.3,193.29,208.95]
["Antal m3 vand forbrugt til vanding",3160,1509,3517,230,1261,2815,606,917,0,0]
["Antal tons gylle anvendt (økologer)",2,0,0,13,0,2,3,2,0,0]
["Heraf tons konventionel gylle (økologer)",22,0,0,10,0,1,2,1,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,66,45,60,55,64,63,61,57,58]
["Hkg vinterbyg pr ha",67,70,54,68,58,64,66,62,59,51]
["Hkg vårhvede pr ha",60,65,39,62,42,46,53,32,49,50]
["Hkg vinterhvede pr ha",85,88,66,86,76,82,82,80,80,69]
["Hkg triticale pr ha",74,60,57,63,62,52,58,60,53,45]
["Hkg rug pr ha",68,67,55,65,58,63,71,64,63,52]
["Hkg havre pr ha",62,56,39,58,54,59,52,56,58,53]
["Hkg kernemajs pr ha",0,0,69,47,88,24,64,67,40,31]
["Hkg græsfrø pr ha",8,10,10,16,11,12,10,16,13,11]
["Hkg alm. rajgræs pr ha",15,17,34,56,24,18,71,36,22,14]
["Hkg italiensk rajgræs pr ha",11,16,14,0,0,15,18,0,9,11]
["Hkg rødsvingel pr ha",12,16,14,15,12,15,15,14,13,0]
["Hkg sukkerroer pr ha",136,166,113,"",130,136,162,130,118,118]
["Hkg spisekartofler pr ha",351,324,302,283,232,279,318,346,312,328]
["Hkg læggekartofler pr ha",336,303,292,288,285,325,251,250,234,224]
["Hkg proceskartofler pr ha",375,368,351,360,452,373,384,394,346,359]
["Hkg stivelsekartofler pr ha",495,473,449,481,450,440,441,425,403,432]
["Hkg raps pr ha",41,46,34,44,32,43,44,41,40,34]
["Hkg rødkløver pr ha",3,4,0,0,0,0,2,1,0,0]
["Hkg spinatfrø pr ha",14,15,8,11,9,16,18,18,18,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.29,1.25,1.08,1.1000000000000001,1.23,1.29,1.46,1.58,1.48]
["Kr pr kg solgt maltbyg",1.21,1.36,1.35,1.19,1.1399999999999999,1.27,1.34,1.57,1.62,1.59]
["Kr pr kg solgt hvede",1.22,1.27,1.17,1.1000000000000001,1.04,1.1499999999999999,1.27,1.58,1.49,1.39]
["Kr pr kg solgt rug",1.1299999999999999,1.1499999999999999,1.24]
["Kr pr kg solgt havre",1.18,1.32,1.19,1.02,1.06,1.08,1.1499999999999999,1.36,0,0]
["Kr pr kg solgt kernemajs",1.34,3.22,1.19]
["Kr pr kg solgt raps",2.85,2.76,2.65,2.67,2.63,2.57,2.58,3,3.35,3.04]
["Kr pr kg solgt fabriksroer",1.32,1.18,1.31,1.1399999999999999,1.47,1.49,1.75,1.49,1.51,1.61]
["Kr pr kg solgt spisekartofler",1.63,2.08,1.74,1.76,2.46,1.74,2,1.95,1.55,2.2200000000000002]
["Kr pr kg solgt industrikartofler",0.81,0.82,0.78,0.76,0.81,0.77,0.73,0.75,0.7,0.64]
["Kr pr kg solgt stivelseskartofler",0.44,0.44,0.44,0.41,0.46,0.46,0.44,0.42,0.42,0.39]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0.9,0.9,0.5,0.4,1.5,0.9,0.2,0.3,0.3,0.6]
["Antal årsopdræt",2,1,1,1,2,1,0,1,2,2]
["Stk årsopdræt pr årsko",2.02,1.24,1.27,2.25,1.44,1.03,0.92,4.49,5.16,2.98]
["Udskiftningsprocent",38,83,40,44,70,39,207,132,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,3695,1899,7922,7388]
["Kg EK mælk i alt",8780,5578,4497,3356,15104,8670,2221,2116,2142,5064]
["Kg EK mælk pr ko",9865,6497,8413,8104,9996,9424,11394,7755,7165,8845]
["Gennemsnitlig fedtprc.",5.14,6.27,5.85,5.91,4.63,5.24,3.81,4.22,0,0]
["Gennemsnitlig proteinprc.",4,4.4000000000000004,4.2300000000000004,4.2300000000000004,3.72,3.97,3.41,3.46,0,0]
["Gennemsnitlig celletal",267,300,210,242,271,265,207,196,0,0]
["Kr. pr. kg ekm",2.6,2.71,2.95,3,2.92,2.31,3.1,2.52,2.52,2.54]
["Pct. jerseybesætninger",1,1,1,1,1,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6674,6628,6347,7240,10807,7369,7907,5986,7176,8015]
["Kr pr solgt kvie levebrug",8516,7950,7615,7556,7828,9081,6678,8263,6878,6661]
["Kr pr købt kvie",3291,2324,2533,3796,4420,4948,2830,3730,2235,3136]
[null,null,null,null,""]
["Ha grovfoder pr årsko",5.58,7.82,11.51,14.74,3.71,6.22,32.090000000000003,24.9,26.19,20.83]
[null,null,null,null,""]
["Pct. rørmalkning",1,0,1,1,2,1,1,2,1,1]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,1,1,1,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,1,1,0,0,1,2]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",1.4,1.2,1.3,1.5,1.1000000000000001,1,0.8,1.1000000000000001,1,1]
[null,null,null,null,""]
["Antal slagtekalve produceret",3,5,4,4,2,9,3,2,3,3]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",260,275,239,252,224,256,206,226,0,0]
["Pris pr solgt slagtekalv",6219,6625,6126,6162,5583,6546,6570,6359,6111,5881]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.6,0.6,0.5,0.4,0.7,1.9,0.6,0.3,0.7,0.7]
["Antal fravænnede grise pr årsso",31.1,25.5,0.2,23.8,24.8,20.100000000000001,21.1,50.6,19.399999999999999,24.1]
["Antal fravænnede grise produceret",17,14,0,10,17,39,13,17,13,17]
["Gennemsnitsvægt solgte 7 kg's grise",7,0,0,0,0,0,0,8,0,0]
["Stk 7 kg's grise solgt",2,0,0,0,0,0,0,1,0,0]
["Gennemsnitspris solgte 7 kg's grise",211,0,0,0,0,0,0,-366,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",23.7,41.7,0.2,43,57.3,55.2,20.2,72,0,0]
["Antal smågrise produceret",13,23,0,19,39,107,12,24,0,0]
["Stk 7 kg's grise købt",4,13,0,12,32,35,0,5,12,21]
["Kr pr købt 7 kg's gris",295,300,0,288,278,236,0,274,290,183]
["Antal smågrise solgt",78,0,0,0,5,31,0,2,17,12]
["Vægt 30 kg's grise solgt",30,0,0,30,41,31,0,36,32,23]
["Kr pr solgt 30 kg's gris",458,0,0,460,473,356,0,492,298,338]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",267,256,260,241,272,140,141,221,245,180]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",260,244,263,223,232,123,130,201,233,184]
["Kr 30 kg's grise købt",449,475,416,466,394,354,428,442,440,392]
["Stk slagtesvin solgt",263,259,284,237,272,175,149,227,257,225]
["Antal sopolte købt",-6,-4,0,0,0,0,0,-2,0,0]
["Vægt solgte slagtesvin",7,7,8,7,7,5,4,6,8,7]
["Pris pr solgt slagtesvin",1179,1083,909,988,890,878,932,1002,990,908]
["Antal sopolte solgt",5,3,0,0,0,0,0,0,1,0]
["Pris pr solgt sopolt",2653,2593,0,0,0,0,0,0,1510,0]
["Pris pr købt sopolt",1974,1466,0,0,2077,0,0,2151,2149,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,0,0,0,0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,2199,0,0,0,0]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,0,2740,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",3,6,7,2,2,3,6,3,3,4]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",6.7,5.0999999999999996,5.4,5.7,5.5,4.7,5.7,5.5,5,5.3]
["Antal minkskind solgt",11,41,38,9,10,12,26,14,18,28]
["Kr. pr. solgt minkskind",173,190,221,279,248,476,360,672,553,424]
["Antal mink avlsdyr tæver, primo",3,6,8,2,4,3,7,4,0,0]
["Antal mink avlsdyr tæver, ultimo",0,7,8,2,2,6,8,4,4,0]
["Antal minkskind, primo",14,34,39,9,9,11,23,13,16,24]
["Antal minkskind, ultimo",25,29,44,10,11,13,31,16,13,23]
["Antal mink avlsdyr hanner, primo",1,1,2]
["Antal mink avlsdyr hanner, ultimo",0,2,2]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",1722012,1656169,1405783,1512798,1226285,1538164,1603853,1713854,2136209,1642516]
["Korn IO",69820,85774,74621,41787,5053,34465,27809,62946,38022,63429]
["Frøafgrøder",310831,401888,273046,260054,170554,208424,230053,257383,181263,134569]
["Handelsroer",184702,127105,141892,163077,214635,171063,273174,316457,247432,262364]
["Kartofler",809434,919613,934643,614701,808721,921664,936420,936044,932482,1040789]
["Raps",219398,254245,164622,272299,173998,281562,246649,297363,205170,171329]
["Ærter m.v.",29017,20264,14733,24007,17307,18708,18718,20771,13415,16736]
["Andre industriafgrøder",164170,183264,2172,188595,8992,256906,226233,21380,12810,8460]
["Gartneriafgrøder",264542,345385,225610,403112,699621,557215,589131,554517,233478,525519]
["Grovfoder excl. IO",27118,33603,35549,32363,47545,79565,25061,29104,32481,55953]
["Grovfoder IO",6823,9304,6221,16278,17198,8087,13732,11476,6419,8506]
["Energiafgrøder m.v.",20695,8082,671,5614,18176,8436,14276,2775,15468,1893]
["Bruttoudbytte Planteavl incl. IO",3828562,4044697,3279563,3534683,3408086,4084257,4205109,4224069,4054649,3932064]
[null,null,null,null,""]
["Mælkesalg",21587,14317,12716,10048,43757,19930,6663,5279,5421,13172]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",184,-94,-81,8,358,203,228,-1,6,-6]
["Non-GM tillæg",364,434,325]
["Kvalitetsprogramtillæg (Arlagården)",666,434,325,"",-5,-88,-13,0,-30,-1]
["Sæsonregulering",0,0,0,0,0,0,0,44,0,-279]
["Køer salg",3336,6054,3755,4524,22184,9833,7109,4738,6181,12363]
["Slagtekalve salg",33076,31410,33968,47614,38100,65984,18084,16097,21555,22000]
["Spædkalve salg",54,5,343,317,1256,174,239,131,212,219]
["Kvier levebrug salg",559,5624,5161,673,599,513,406,853,800,630]
["Kvier køb",-1280,-2566,-3103,-3114,-1884,-3452,-525,-1432,-1343,-1932]
["Tilvækst køer og opdræt",-2270,6462,-1685,-4483,-13683,-1288,-6722,-5982,-7212,-6526]
["Tilvækst kalve",-9622,870,-3299,-1989,-9610,-2668,-853,-991,2246,-176]
["Kvæg, tilskud",5777,3561,2944,7424,6542,5584,613]
["Kvæg andet",9188,-3809,1783,14020,4521,-3144,982,7610,15063,9298]
["Bruttoudbytte Kvæg",61619,62701,53153,75047,92135,91580,26211,26346,42900,48762]
[null,null,null,null,""]
["Sopolte salg",12590,9049,0,0,0,0,0,0,1116,0]
["7 kg's grise salg",427,0,0,0,0,0,0,-247,0,0]
["Smågrise salg",35671,0,0,15,2585,10942,0,1050,5063,4144]
["Salgtesvin salg",309507,280047,243543,233879,241748,153846,138807,225678,253810,204096]
["7 kg's grise køb",-1311,-3982,0,-3558,-8847,-8252,0,-1414,-3614,-3822]
["30 kg's grise køb",-116728,-115719,-109544,-103950,-91700,-43682,-55645,-88843,-102365,-72051]
["Soplte køb",-12273,-5639,0,0,-219,0,0,-3231,-715,0]
["Tilvækst salgtesvin",-6977,20876,-17453,-611,4704,1036,-9531,-11093,-14162,-3588]
["Tilvækst smågrise",426,410,-1821,435,2610,-4478,-203,3492,-7048,-773]
["Tilvækst øvrige svin",110,871,-3034,-47,567,-5716,19672,5919,4314,-260]
["Svin andet",1123,899,10196,-2419,-6257,-354,-19185,-6761,7711,727]
["Bruttoudbytte Svin",222563,186812,121887,123744,145191,103341,73915,124551,144109,128472]
[null,null,null,null,""]
["Æg salg",0,0,0,0,0,0,0,0,40,0]
["Høns indkøb",-988,-539,-143,-2,-127,-3,-3,0,220,0]
["Slagtekyllinger salg",0,0,0,0,0,36217,0,0,0,0]
["Fjerkræ andet",3925,1462,87,-50,-402,9718,-417,7,-144,-19]
[null,null,null,null,""]
["Minkskind salg",1878,7819,8490,2539,2373,5625,9294,9219,10223,11718]
["Mink i øvrigt salg",0,0,103,10,698,127,0,37,0,0]
["Pelsdyr andet",1209,-1710,-441,302,-88,1304,1596,542,-1388,-2392]
[null,null,null,null,""]
["Får",-84,-64,1371,3862,2399,5549,2031,676,3965,7248]
["Husdyr i øvrigt",-15,1139,564,169,-100,172,350,131,-51,-5]
["Bruttoudbytte andre husdyr",5926,8108,10030,6830,4754,58710,12851,10612,12865,16549]
[null,null,null,null,""]
["Maskinstationsindtægter",230882,237491,212153,340927,383477,314734,322747,228639,221646,263427]
["Skovindtægter",8887,13015,19192,33252,15861,11640,0]
["Andre landbrugsindtægter",261573,238884,251368,397781,191467,225357,305193,269014,306175,391147]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4620013,4791707,3947345,4512263,4240971,4889619,4946027,4883231,4782345,4780422]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,0,0,1833,-476,0,1039]
["Tilskud miljøforanstaltninger, MVJ",15933,6868,8959,5605,2936,1518,4771,2308,4319,14169]
["Lejeindtægter",136489,137932,132837,177325,120218,120763,154237,126843,189447,185737]
["Andre landbrugsindtægter, pasningsaftale",7141,6644,4905,10320,2251,3896,24788,38565,17104,48861]
["Andre landbrugsindtægter, videresalg",35423,31309,18629,29895,16235,14146,14108,14394,12467,12579]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6642,10111,17118,18848,14109,7693,23144,13036,20055,12859]
["Andre landbrugsindtægter, sten grus m.v.",3117,2300,1740,1788,0,52,28,176,370,472]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,-671,-7163,649,-482,0]
["Andre landbrugsindtægter, udbet. kapitalfond",26,24,61,2,13,50,460,524,11245,14851]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,4,0,0,246,101]
["Andre landbrugsindtægter, sygedagpenge",3148,5316,2440,3048,3257,1267,2217,2090,1833,2617]
["Andre landbrugsindtægter, øvrige",50250,34439,62892,142947,48310,88279,86769,70907,49571,140502]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-265915,-264007,-275734,-239408,-265093,-335338,-331173,-345349,-300433,-410696]
["Gødning",-361938,-372536,-338607,-343294,-409641,-402949,-362839,-397937,-355190,-307702]
["Planteværn",-317535,-331879,-293160,-317514,-338970,-325490,-303578,-285865,-274391,-245971]
["Diverse. vedr. planteavl",-160904,-195089,-132457,-279995,-280977,-285862,-342319,-251892,-193366,-257813]
["Produktionsrådg. planteavl",-73032,-77608,-10202,-13756,-8306,-23875,0]
["Stykomkostninger Mark",-1179324,-1241119,-1050159,-1193968,-1294681,-1349639,-1339909,-1281043,-1123379,-1222181]
["Foderkorn excl. IO",-210,-1505,-12740,-5853,24496,1158,632,2421,2856,-614]
["Foderkorn IO",-69820,-85774,-74621,-41787,-5053,-34465,-27809]
["Indkøbt kraftfoder",-30279,-31099,-25208,-34605,-30657,-23588,-8988,-22006,-17761,-23564]
["Indkøbt tilskudsfoder",-13423,-10046,-13305,-4356,-13143,-9266,-9896,-10718,-18330,-7017]
["Indkøbt smågrise blanding",-321,0,-384,-742,12,9,0,20,0,31]
["Indkøbt færdigblanding",-40623,-16775,-20555,-29346,-31437,-63409,-36568,-42693,-53438,-35559]
["Indkøbt fjerkræfoder",-734,-622,-534,-69,-116,-34529,-17,-2,-9,-66]
["Indkøbt pelsdyrfoder",-1591,-3411,-5342,-1350,-1598,-2109,-4427,-2287,-1755,-2049]
["Indkøbt mælkeprodukter",-1425,-673,-859,-2159,-1395,-2331,-964,-724,-1719,-1981]
["Indkøbt hjælpeprodukter",-5361,-5509,-2998,-6784,-8012,-1455,-932,-3057,-1304,-5036]
["Andet indkøbt kraftfoder",-558,-2527,-2087,-934,-4873,-888,-1809,-689,-1078,-766]
["Indkøbt grovfoder",-3111,-6419,-8400,-10294,-4943,-2930,-1204,-7872,-6121,-1455]
["Andet indkøbt foder",-1261,1239,-459,0,-4293,-2003,-846,-4561,-999,-2277]
["Eget grovfoder",-6717,-4254,-3341,-17114,-17927,-10366,-7637,4690,-2456,-2954]
["Andet eget foder",-1138,-1242,-595,-295,0,0,0]
["Dyrlæge og medicin",-4919,-4065,-3448,-4159,-3886,-4214,-2124,-3033,-3506,-3941]
["Produktionsrådgivning",-21538,-628,-532,-668,-1039,-854,-415,-626,-756,-858]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-8361,-9008,-8710,-9367,-18870,-9152,-5982,-5778,-9028,-8014]
["Skovomkostninger",-6575,-5637,-3893,-22848,-70975,-6176,0]
["Diverse vedrørende andet",0,0,-459,-5591,0,0,1837,28570,-6783,-5284]
["Stykomkostninger i alt incl. IO",-1376561,-1429076,-1238630,-1393471,-1488391,-1556206,-1447060,-1423811,-1290007,-1395521]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-139904,-158418,-159686,-161892,-168030,-186151,-220712,-223918,-227431,-231975]
["Energi",-48568,-64351,-73527,-66806,-74099,-76827,-78835,-72114,-61269,-69966]
["Maskinstation diverse",-254408,-246976,-157651,-279754,-235352,-280200,-251563,-172427,-186093,-176268]
["Maskinstation høst af korn og frø",-28584,-25255,-21095,-24040,-19273,-18070,-15215]
["Maskinstation - optagning",-12023,-10060,-8030,-10736,-9431,-9149,-8220,-6031,-5780,-9768]
["Maskinstation, husdyrgødning",-29343,-21449,-24542,-18424,-22050,-19764,-16688,-16069,-15113,-12898]
["Maskinstation, høst af grovfoder",-5018,-2720,-1917,-4656,-3184,-3722,-4240,-1991,-2177,-2312]
["Vedligehold bygninger, gårdsplads mv.",-60491,-55224,-47914,-52498,-52499,-52878,-55645,-53540,-49159,-46832]
["Vedligehold grundforbedring",-43328,-34271,-41559,-25734,-41183,-35044,-34652,-33932,-39275,-32147]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-912,-626,-538,-1233,-845,-2153,0]
["Vedligehold markredskaber",-198187,-179847,-185815,-188256,-205635,-193241,-183339,-167456,-141753,-143503]
["Vedligehold staldinventar",-16050,-15902,-10443,-12949,-11924,-12687,-10720,-15357,-10546,-13392]
["Vedligehold andet inventar",-59571,-67516,-57316,-68729,-80503,-85623,-97441,-107364,-107914,-123124]
["Investeringer over driften",-19734,-23185,-17733,-19984,-14392,-15601,-12841,-25606,-20312,-18549]
["Lønomkostninger",-346227,-345558,-303264,-347374,-444766,-471232,-503927,-447626,-339274,-463381]
["Ejendomsskat",-61628,-62370,-64357,-64385,-63932,-56524,-55586,-55504,-49942,-51038]
["Forsikringer",-88441,-90955,-90014,-92724,-96962,-93668,-92699,-85634,-80462,-79982]
["Diverse omkostninger",-95057,-110800,-99843,-109582,-124211,-124009,-178545,-130901,-121686,-128976]
["Økonomirådgivning",-17911,-14995,-16353,-17769,-20328,-19802,-14252,-61592,-62303,-53987]
["Regnskab",-46982,-46074,-46354,-51622,-52678,-49213,0]
["Kontante kapacitetsomkostninger ialt",-1572366,-1576554,-1427952,-1619147,-1741278,-1805558,-1835120,-1693280,-1538905,-1676147]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-146142,-162452,-154721,-168554,-171944,-163267,-162209,-145221,-156909,-156532]
["Afskrivninger beboelse, landbrug",-31206,-30320,-28862,-27825,-28555,0,0]
["Afskrivninger grundforbedring",-9517,-15484,-10167,-14317,-16867,-11139,-13486,-11853,-11778,-10406]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-376237,-364290,-374081,-386603,-417358,-416376,-396883,-351640,-314302,-332092]
["Afskrivninger staldinventar",-21491,-29942,-32627,-40005,-50496,-44481,-37189,-31337,-36287,-37787]
["Afskrivninger specialinventar",-6305,-12118,-6158,-18066,-18467,-19748,-22863,-7558,-7389,-4390]
["Afskrivninger bl. driftsmidler mv.",-14746,-14527,-15537,-13033,-14291,-15010,-13454,-14453,-14255,-13672]
["Afskrivninger i alt",-605645,-629132,-622153,-668402,-717977,-670020,-646085,-562062,-540920,-554880]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-7009,218,668,-11249,-58699,-3252,-11507,-25447,-1148,-4468]
["Nedskrivninger, beboelse",0,1731,-8775,-3748,-5909,-6330,-1234]
["Nedskrivninger, grundforbedringer",-217,0,0,0,0,0,-2095,-5287,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-12581,-745,-1935,-15663,-6882,-1706,-83,-26503,-5788,-2708]
["Nedskrivninger, staldinventar",0,0,-806,0,-686,0,0,0,-59,0]
["Nedskrivninger, andet inventar",-460,0,0,-6896,0,0,0,-428,0,-125]
["Nedskrivninger, blandede driftsmidler",-53,-137,0,-42,0,-439,-52,0,-165,0]
["Nedskrivninger i alt",-20320,1067,-10849,-37599,-72176,-5397,-13737,-57666,-7160,-7301]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-6454,4015,-19575,-6555,-12313,-19891,-4891,-5115,-1014,-9446]
["Tab/gevinst, beboelse",-3486,-3609,-5199,-8413,-19780,-13667,-254]
["Tab/gevinst, grundforbedringer",-2549,1881,-884,1788,-1925,-572,-224,1315,-43,0]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",71979,28400,33708,42229,70854,68971,69986,95143,64190,49674]
["Tab/gevinst, staldinventar",1097,3138,4771,3610,9302,8105,257,1267,1719,1245]
["Tab/gevinst, andet inventar",-80,4442,2692,843,3701,281,248,-178,-4125,4082]
["Tab/gevinst, blandede driftsmidler mv.",-2002,-1262,-291,-335,-180,224,-817,-1492,-2654,-928]
["Tab/gevinst i alt",58505,37004,15222,33168,49659,57119,64559,90940,58072,44627]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2139826,-2167615,-2045732,-2291981,-2481772,-2423856,-2430383,-2222068,-2028913,-2193701]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",7254,6415,4890,6343,9620,9783,16980,10207,2927,3714]
["Forpagtningsindtægter",48579,51262,45208,35997,28942,21080,38708,42275,30189,37586]
["Forpagtningsudgifter",-492997,-480015,-444116,-450801,-432256,-528437,-529021,-537968,-476362,-483531]
["Renteindtægter",12792,14919,24769,36980,34384,29442,50521,53947,58618,59192]
["Aktieindkomst",9892,11670,17489,21120,17050,18506,19166,12103,18685,10937]
["Renteudgifter, realkredit dkr, fast",-33110,-45614,-49969,-45211,-51586,-54270,-45615,-50336,-73662,-91981]
["Bidrag, realkredit dkr, fast",-24685,-20371,-23996,-18542,-20151,-12857,-9401]
["Renteudgifter, realkredit dkr, variabel",3625,-742,-11914,-47868,-48445,-62653,-73773,-93701,-127679,-123223]
["Bidrag, realkredit dkr, variabel",-119624,-125874,-128025,-95777,-94729,-68950,-65892]
["Renteudgifter, realkredit fr. valuta, fast",0,-3,0,-454,-210,-226,-351,-1437,-2508,-5375]
["Bidrag, realkredit fr. valuta, fast",0,-15,0,-15,-16,0,-80]
["Renteudgifter, realkredit fr.valuta, variabel",-340,-3815,-9588,-22041,-30544,-45120,-70090,-139269,-223120,-242360]
["Bidrag, realkredit fr. valuta, variabel",-13956,-22649,-27635,-34308,-52422,-52286,-60778]
["Renteudgifter, anden realkreditgæld",-1848,-1486,-638,-867,-258,-78,-65,-16,-997,-35]
["Renteudgifter, pengeinstitut",-56301,-53876,-61303,-64768,-74176,-92477,-89590,-77517,-81093,-62135]
["Renteudgifter, kassekredit",-57351,-65526,-70823,-77273,-94769,-95473,-94106,-93206,-96179,-80582]
["Renteudgifter, udlandslån",-9028,-15869,-17171,-23411,-30597,-30872,-50468,-55583,-82467,-86250]
["Renteudgifter, prioritetsomkostninger",-37718,-38411,-32165,-33805,-29994,-41502,-35025,-33162,-31191,-27276]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-9034,-7228,-9941]
["Renteudgifter, øvrig gæld",-22213,-18565,-30899,-39342,-41407,-40161,-51023,-66876,-42401,-30725]
["Realiseret gevinst gæld",8717,11817,5856,14072,16486,5059,43845,17858,5839,14345]
["Realiseret tab gæld",-16615,-39001,-22392,-23612,-11965,-47677,-25820,-17270,-32649,-47681]
["Realiseret gevinst værdipapirer",30387,37868,22607,67983,47595,77041,112397,83926,93678,99471]
["Realiseret tab værdipapirer",-40125,-51344,-58466,-91121,-89870,-107743,-168817,-152505,-212890,-297111]
["Finansiering i alt",-813700,-856455,-878221,-886722,-949317,-1119869,-1088298,-1098528,-1273262,-1353022]
["Heraf renteudgift henført privat",-25982,-29266,-34276,-44047,-43431,-59180,-68200,-58421,-82378,-80730]
["Heraf rentendtægt henført privat",12588,14225,21964,27731,24126,24037,27898,21132,30923,21943]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",29229856,30325585,31121973,31456675,31372283,28639207,27902042,27287966,28657745,29087700]
["Driftsbygninger",2808225,3150173,3234207,3476418,3683203,3440353,3477163,3368726,3731924,3834960]
["Fast ejendom, i øvrigt",2024660,2304005,2265579,2515731,2322280,2450921,2589358,2692809,2515292,2388618]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",35588,48167,56060,63002,99717,0,0,104240,91816,117471]
["Mælkekvote",0,0,0,0,0,0,5534,7762,25788,42671]
["Andre immaterielle aktiver",16446,9181,27555,9680,63590,58420,67106,68643,98163,114495]
["Inventar markbrug",3012560,3015719,3110904,3177458,3290626,3252210,3198853,2836019,2482776,2545344]
["Inventar husdyrbrug",126154,203479,200767,295779,356339,310837,264919,237098,272237,313837]
["Inventar andet",59899,105116,71856,198015,284269,231968,239591,61612,84874,68823]
["Kvæg",56818,49395,54231,66757,66983,65333,28372,34809,43731,40167]
["Svin",66137,44791,56614,42074,44628,35501,30046,75116,110013,89696]
["Fjerkræ",1014,826,332,66,98,11244,29,1,0,0]
["Pelsdyr",4094,9956,12784,2903,3568,3801,7925,4557,4454,6072]
["Får",382,684,2432,4941,3083,6244,2710,593,5435,9399]
["Andre husdyr",2120,2155,2267,1610,2253,1740,1511,1195,2254,1321]
["Beholdninger egen avl",1240258,1227116,1205524,1172181,1500371,1362640,1509065,1556228,1277843,1336036]
["Beholdninger indkøbt foder",4103,4172,9068,14184,14461,10576,2591,5182,5301,4251]
["Jordbeholdninger",103423,100441,84332,125636,121967,130261,160848,113914,86665,73897]
["Andre beholdninger",329402,336764,312515,287680,331987,386035,375942,350603,322543,261449]
["Igangværende arbejde",217,0,0,85,0,170,150,1431,0,0]
["Tilgodehavende",1452050,1628670,1695463,1941140,1708871,1956877,1935329,1889734,1886348,2042593]
["Mellemregning I/S-interessenter",75666,162432,176886,105620,118061,183291,205174,156327,200994,246306]
["Andel I/S",84133,106135,153510,77044,90789,74101,-132082,122551,84134,58468]
["Finansielle kontrakter og værdipapirer",1990328,1824963,2059878,1964800,21281,30655,19340,21798,55141,69785]
["Andelskapital",207024,202071,191339,200662,179455,140874,144359,151153,149191,103338]
["Leveringsrettigheder",337969,325259,344395,0,0,0,0]
["Kassekredit (positiv)",219095,207421,137228,209780,295071,220914,309267]
["Landbrugsaktiver ialt",41500761,43575756,44538448,45473173,45975233,43104326,42447240,41150067,42194662,42856697]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",884247,800271,821897,923096,1049968,1129238,1123570,1046247,1461021,1268409]
["Beboelse",1123304,1165464,1199676,1170311,1230829,1244347,1287700,1263243,1180255,1109543]
["Private aktiver",436975,426466,472130,527742,585017,266886,226806,204481,204841,207188]
["Immaterielle anlægsaktiver",0,0,0,0,0,1075,0,0,0,0]
["Øvrige materielle anlægsaktiver",69353,98359,111324,146607,140315,86811,106043,81454,118076,217771]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",7749,59094,53276,42309,27051,9440,19076,28531,60608,7363]
["Aktier mv",1088792,911705,1131001,962164,1333916,1157700,1330510,1044762,944289,1232758]
["Obligationer mv",262876,238798,248330,396859,472200,426430,493282,417554,540978,311767]
["Pantebreve",89281,141085,134184,185554,191292,102449,74699,157389,228435,126516]
["Indlån mv.",405673,323834,554650,498285,448638,580416,422450,801297,754808,701449]
[null,null,null,null,""]
["Aktiver ialt primo",45869929,47740832,49264916,50517609,51635823,48113452,47503740,46437669,47968108,48193930]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3204462,-2531354,-2865375,-2355093,-2689296,-1973221,-1503257,-1323675,-1876407,-2044199]
["Variabelt forrentet Dkr",-14777619,-15321780,-14316361,-12904596,-10971920,-9155877,-8055391,-5995469,-5139006,-4560613]
["Fast forrentet fremmed valuta",-40006,0,0,-22120,-51034,-51235,-55975,-101788,-88202,-112830]
["Variabelt forrentet fremmed valuta",-2009683,-3136614,-3924680,-5882065,-7680782,-7955160,-9266674,-10907979,-12917819,-12201595]
["Diverse realkreditlån",65494,37982,152262,"",72748,52400,56132,72817,17478,17134]
["Realkreditinstitut gæld ialt primo",-19966276,-20951766,-20954153,-21045294,-21320283,-19083093,-18825165,-18256094,-20003955,-18902103]
["Variabelt forrentet Dkr",-1369549,-1223270,-1108643,-1280576,-1508401,-1645990,-1533721,-1260556,-1334861,-1011666]
["Fast forrentet Fremmed valuta",-25574,-30078,-35156,-69357,-81833,-55652,-162806,-251792,-271132,-256362]
["Variabelt forrentet fremmed valuta",-170800,-281949,-310585,-418626,-534681,-537091,-692376,-817610,-1306989,-1329766]
["Pante- og gældsbreve",-465504,-247989,-342952,-237577,-310883,-171890,-333419,-224754,-289507,-380517]
["Anden langfristet gæld",-437805,-503845,-498830,-574629,-565363,5059,0,-45712,-57753,-31325]
["Leasingforpligtelser",-420150,-349608,-332451,-365591,-452238,-443659,-475115,-310376,-313245,-250437]
["Mellemregning interessenter",-90466,-168597,-171319,-169833,-132578,-106741,-151024,-152080,-187703,-172175]
["Moms",-142882,-106428,-88518,-118206,-95582,-104270,-131166,-131917,-121533,-197984]
["Leverandørgæld",-1353997,-1421351,-1944123,"",-1405470,-2041487,-1811791,-1803423,-1485877,-1180090]
["Anden gæld, finansielle kontrakter",-161162,-173815,-248190,-340055,-362042,-471860,-342172,-506298,-551741,-361091]
["Kassekredit",-1015166,-1252780,-1275194,-1326497,-1363128,-1302479,-1324913,-1156351,-1300668,-1187155]
["Gæld uden for landbruget",-3390,-5641,-12156,-11664,-4477,-9354,-33544,-37101,-11773,9788]
["Gæld i alt",-25602065,-26717117,-27322270,-27962523,-28136959,-26025774,-25862963,-24954063,-27236736,-25250883]
["Hensættelser (negative)",-6161649,-6308090,-6434926,-6918491,-7228535,-4816777,-4877073,-4658124,-4898970,-4740451]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",29955463,31185226,31976228,32205817,33148705,29814573,29840392,28356764,29452326,28098922]
["Driftsbygninger",2775889,3142889,3235034,3407407,3764431,3485284,3585840,3464494,3774118,3854367]
["Fast ejendom, i øvrigt",2078372,2390438,2351723,2549291,2496891,2511627,2632655,2845594,2605407,2502815]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",31593,43352,53991,52754,74370,99551,90691,105057,112255,89514]
["Mælkekvote",0,0,0,0,0,0,0,3077,8333,14894]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",15198,9388,48062,13016,19005,61901,57611,67801,86224,119655]
["Inventar markbrug",3281117,3110774,3139047,3242553,3458589,3448231,3342193,3149383,2681892,2701423]
["Inventar husdyrbrug",118613,200217,187090,"",358640,307710,258170,245292,258981,299151]
["Inventar andet",61677,109354,66723,189792,271130,269124,261589,91544,78880,44203]
["Kvæg",44926,56727,49247,60285,43690,61376,20797,27837,38765,33465]
["Svin",59695,66947,34306,41851,52509,26343,39983,73435,93117,85075]
["Fjerkræ",1259,1047,343,74,162,2182,27,1,0,0]
["Pelsdyr",5303,8459,12892,3204,3591,5209,10081,5099,4805,6249]
["Får",191,339,2621,5450,2945,6428,2799,574,6178,11820]
["Andre husdyr",1993,2330,2120,1676,2311,1729,1457,1173,1814,1244]
["Beholdninger egen avl",1327693,1365377,1218703,1282639,1295227,1561260,1470411,1583803,1495413,1298578]
["Beholdninger indkøbt foder",4527,4757,4670,11625,5535,10328,4766,8042,4862,8681]
["Jordbeholdninger",122935,103673,95188,118562,127304,141537,177558,124228,96876,78019]
["Andre beholdninger",332922,340440,329929,328015,299372,398577,378712,386852,337751,328323]
["Igangværende arbejde",0,159,0,0,72,1126,224,143,0,0]
["Tilgodehavende",1466265,1628276,1634607,2028880,1928851,1826060,2065867,1929067,2023418,2137538]
["Mellemregning I/S interessenter",42389,83126,177485,128959,125959,184375,220640,-152265,-224021,-205443]
["Andel I/S",101123,121489,140857,106635,97735,73780,-140583,75329,84493,58917]
["Finansielle kontrakter",3665,10617,5538,30190,22501,35213,31355,21919,24461,64967]
["Andelskapital",218367,212010,191170,192014,185607,137105,141042,151400,142616,98226]
["Leveringsrettigheder",352252,317996,393160,0,248234,203291,112056,0,0,0]
["Kassekredit (positiv)",294632,242939,215482,170126,241308,227375,263489]
["Landbrugsaktiver ialt",42698060,44758345,45566218,46657883,48274672,44901296,44869823,42565643,43188964,41730603]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",783251,835730,685495,732462,896418,1029777,1079872,1098020,1506859,1303501]
["Beboelse",1113581,1178311,1200341,1174107,1258752,1239996,1306468,1268600,1224806,1121665]
["Private aktiver",469372,447267,510322,518495,564025,270567,221171,204592,205301,210374]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,955,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,8,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",69399,151513,169140,174843,189376,81576,130364,129648,180479,144193]
["Øvrige aktiver, udenfor landbrug",76333,196686,173737,175142,170198,149731,130177,162822,130732,101357]
[null,null,null,null,""]
["Aktier mv",992354,1006726,1052866,1045003,1351450,1260357,1432316,1162604,1071013,1110090]
["Obligationer mv",290213,266285,238408,473784,426185,408631,513310,435804,540432,348658]
["Pantebreve",262508,155894,148203,234270,215873,99951,78673,168737,235341,124437]
["Indlån mv.",639118,592392,636013,911654,553728,348463,573998,745010,861856,701536]
["Hensættelse (positive)",938,7913,11830,23498,6911,19412,23729,13551,48083,32841]
[null,null,null,null,""]
["Aktiver ialt ultimo",47100494,49354121,50177092,51951014,53907588,49810714,50359902,48334927,49781734,47521332]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3326309,-3079920,-2772100,-2610623,-2773286,-2530131,-1933520,-1399433,-1482300,-1861030]
["Variabelt forrentet Dkr",-15488257,-16131242,-15688658,-15036757,-13228676,-10770554,-9885621,-7930687,-6636977,-5258916]
["Fast forrentet fremmed valuta",-38236,0,0,0,-21839,-51361,-64516,-94898,-88080,-112520]
["Variabelt forrentet fremmed valuta",-1643697,-2450133,-3312183,-4057843,-6664149,-6740172,-7871144,-9661814,-12601761,-12056949]
["Diverse realkreditlån",67613,46538,159110,"",127856,62480,58033,56273,81291,18661]
["Realkreditinstitut gæld ialt, ultimo",-20428887,-21614756,-21613831,-21518611,-22560095,-20029738,-19696768,-19030560,-20727827,-19270753]
["Variabelt forrentet Dkr",-1299167,-1498317,-1367082,-1403757,-1506334,-1826128,-1779623,-1472766,-1707054,-1328573]
["Fast forrentet Fremmed valuta",-31115,-31487,-40813,-34150,-81883,-102773,-105150,-233426,-296111,-257775]
["Variabelt forrentet Fremmed valuta",-155127,-218616,-294361,-364415,-493586,-470596,-631266,-686896,-848730,-1209129]
["Pante- og gældsbreve",-436571,-227458,-325521,-263309,-318121,-196957,-340675,-270195,-285206,-363994]
["Anden langfristet gæld",-441572,-575117,-451963,-580668,-580845,-59465,-62222,-46442,-58215,-34220]
["Leasingforpligtigelser",-479292,-389355,-382865,-358120,-469810,-481206,-497971,-358159,-361359,-308914]
["Mellemregning I/S-interessenter",-100663,-162071,-195059,-165800,-132812,-107723,-168991,150639,236263,225498]
["Moms",-181387,-149993,-111728,-119174,-118419,-93525,-126480,-114197,-133686,-101035]
["Leverandørgæld",-1348235,-1514328,-1741955,-2172683,-1902018,-1846160,-2060290,-1939932,-1664353,-1250730]
["Anden gæld, finansielle kontrakter mv",-161556,-171145,-237764,-297750,-345344,-388496,-482101,-334832,-521780,-478729]
["Kassekredit",-881622,-1034978,-1211918,-1381865,-1606917,-1442829,-1368526,-1377136,-1200743,-1322060]
["Gæld uden for landbruget",-3171,-5760,-9554,-10693,-4167,-20105,-33041,-35831,-9514,-39]
["Gæld i alt ultimo",-25948364,-27593382,-27984415,-28670996,-30120352,-27065701,-27353104,-26052635,-28038597,-26131393]
["Hensættelser (negative)",-6225450,-6432534,-6507038,-6792262,-7106533,-4903769,-4895893,-4771094,-4849893,-4445933]
["Andre hensatte forpligtigelser",-197,-30650,-37633,-28288,-41432,-47599,-103960,-1232,-2778,-2681]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,55,53,54,53,53,51,51,50,49]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",111,111,111,111,111,111,111]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,0,0,9,8,0,9]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",517,513,524,525,529,523,531,515,536,529]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",154269,175469,164596,146636,135560,136779,117609,157931,157617,132644]
["Personlig indtjening, ægtefælle",205492,192818,181784,152244,167444,161311,165810,147635,164799,157073]
["Ejerløn",407955,418794,417779,414673,315805,298746,292744,298927,294974,0]

{"sheet":"2.7 Planteavl konv >400 ha","index":17,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:08:23 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (111,112))) AND (([006410] IN (0,1,3))) AND (([dyrk_areal] >= 400 AND [dyrk_areal] <= 99999999999999999999)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",152,146,145,164,149,127,115,99,89,82]
["Antal vejet",511.89,425.91,406.63,394.84,352.41,345.43,333.2,259.89,206.18,194.15]
["Kredsnummer",275,291,298,293,304,298,292,316,330,301]
["Ejendomsnummer",3872,3672,3909,3621,3764,3321,3352,3328,3600,3351]
["Landbrugsareal, ha",673,622,591,610,583,567,566,564,575,546]
["Årskøer",3,2,3,3,3,2,2,2,2,2]
["Årssøer",3,0,2,2,3,0,0,0,0,0]
["Antal slagtesvin produceret",306,432,475,422,512,376,629,381,261,286]
["Antal minktæver",0,18,39,16,16,0,0,0,0,0]
["Dyreenheder",18,20,23,19,28,18,29,18,16,16]
["Beregnet antal normtimer",7565,7482,7745,7606,7176,6296,6780,6210,7039,6932]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",8857880,8313954,7395892,7897540,6857222,6723718,7196946,6874208,7946733,6639396]
["Bruttoudbytte Kvæg",125666,142732,146354,100714,90889,59188,142544,93167,107099,132842]
["Bruttoudbytte Svin",283611,271902,206678,238927,307590,169020,318516,204372,143317,143706]
["Bruttoudbytte andre husdyr",12032,23781,30574,24471,195705,112188,21566,71462,53333,-471]
["Skovindtægter",32382,40964,43104,39524,48872,31789,0]
["Maskinstationsindtægter",574515,709240,581722,870752,472053,482031,469564,378798,463204,442022]
["Andre landbrugsindtægter",730427,781997,719176,1169662,1038712,773360,623662,737009,813794,697438]
["Bruttoudbytte ialt",10616513,10284570,9123500,10341591,9011043,8351295,8772798,8359015,9527480,8054932]
[null,null,null,null,""]
["Stykomkostninger Mark",-2765678,-2583406,-2389930,-2581196,-2575111,-2032391,-2025298,-1808444,-2287921,-1810662]
["Korn inkl. IO",-154809,-200367,-146369,-209371,-127655,-190877,-198671,-363519,-300031,-459402]
["Færdigblanding mv.",-146450,-201080,-224847,-161610,-300250,-187469,-246960]
["Eget grovfoder inkl. IO",-9370,-19591,-16277,-10888,-4282,-17803,-113797]
["Øvrige stykomkostninger husdyr",-29799,-23167,-36753,-23419,-21173,-3756,-38374,-37148,-37883,-25167]
["Skovomkostninger",-32100,-30361,-25759,-17002,-33816,-26340,0]
["Stykomkostninger i alt",-3138206,-3057972,-2839936,-3003485,-3062286,-2458636,-2623099,-2209111,-2625835,-2295230]
[null,null,null,null,""]
["Dækningsbidrag",7478307,7226598,6283565,7338106,5948757,5892659,6149698,6149904,6901645,5759702]
[null,null,null,null,""]
["Energi og brændstof",-469524,-526006,-571760,-540582,-468551,-461065,-610580,-518833,-607863,-626743]
["Maskinstation",-634824,-597453,-659080,-519631,-461477,-448694,-425769,-462196,-557995,-392346]
["Vedligeholdelse",-846762,-797118,-762587,-819161,-708202,-654829,-689890,-693599,-686873,-593478]
["Investeringer over driften",-36116,-34708,-40050,-32679,-28762,-24329,-22997,-18868,-15702,-32935]
["Lønomkostninger",-1091603,-959691,-1005052,-1129958,-1050323,-826368,-887057,-699379,-686814,-673539]
["Ejendomsskat og forsikringer",-276988,-256910,-241156,-264632,-251128,-229043,-220114,-213753,-216408,-199792]
["Diverse omkostninger",-323051,-344752,-351752,-312069,-286609,-282622,-296051,-287634,-290335,-267497]
["Kontante kapacitetsomkostninger",-3678867,-3516637,-3631436,-3618711,-3255053,-2926951,-3152457,-2894263,-3061991,-2786330]
[null,null,null,null,""]
["Afskrivninger",-1283304,-1315936,-1273475,-1529484,-1377430,-1236381,-1220032,-1105165,-1045559,-971604]
["Nedskrivninger",-17994,-16264,-61126,-52633,-30435,-22719,-719,-57823,-27194,-3957]
["Tab/gevinst",43350,89529,154641,-62730,97615,125567,52280,90000,95453,101312]
["Kapacitetsomkostninger i alt",-4936815,-4759308,-4811397,-5263558,-4565303,-4060484,-4320927,-3967251,-4039291,-3660578]
[null,null,null,null,""]
["Resultat af primær drift",2541492,2467291,1472168,2074547,1383454,1832175,1828771,2182653,2862354,2099123]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",1400921,1331141,1287912,1320427,1322211,1305506,1379167,1319361,1419546,1165266]
[null,null,null,null,""]
["Forpagtningsindtægt",148792,124093,138957,120805,125016,111361,229463,85194,112016,68797]
["Forpagtningsafgift",-1678507,-1594385,-1463377,-1430007,-1265772,-1365246,-1449538,-1376557,-1427272,-1279491]
["Renteindt, landbrug og fin.tilskud",60323,62433,75710,132105,84240,80608,88375,83051,86251,90925]
["Realiseret gevinst/tab finansaktiver",-29698,-20304,-82785,-134360,-198926,-127787,-152840,-231447,-148408,-47987]
["Renteudgifter, landbrug",-806854,-842818,-824840,-1085322,-1032411,-936885,-1023331,-999953,-1220781,-1110839]
["Finansomkostninger ialt, landbrug",-2305945,-2270981,-2156334,-2396780,-2287852,-2237949,-2307871,-2439712,-2598194,-2278595]
[null,null,null,null,""]
["Driftsresultat",1636468,1527451,603745,998195,417813,899732,900067,1062511,1683705,985793]
[null,null,null,null,""]
["Ejerløn",-405398,-468940,-428833,-414841,-294634,-281524,-322166,-296827,-311941,0]
["Korr. værdiændring stambes/foderbeh.",5725,9648,-18621,3114,3379,1490,-827]
["Driftsresultat efter ejerløn mv.",1236796,1068159,156292,586468,126558,619697,577074]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-16562,-15674,-15136,-12309,-15097,-1090,-2586,-1122,-866,-3010]
["Nedskrivning immaterielle aktiver",-10177,-2144,-28890,-4218,-5804,-18570,-52119,-28800,-20701,-62843]
["Gevinst/tab immaterielle aktiver",28954,31364,-10102,-5970,-15444,113671,146721,-16308,-53281,-88288]
["Anden virksomhed og engangsposter",454057,377698,297115,432416,359953,391223,159503,336071,102259,144884]
["Renteindtægter, privat",41625,39579,79062,61403,35842,148049,16049,22819,20236,34722]
["Renteudgifter, privat",-86970,-77604,-77404,-99894,-99460,-125318,-103404,-94830,-96898,-114461]
["Urealiseret regulering værdipapirer",458582,636872,-39715,602675,307768,172266,137104,292077,438839,-374246]
["Urealiseret regulering gæld",6974,-38883,-21411,21656,-32734,124600,-73847,59413,-151685,-155652]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,-7425,"",7957,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2510719,2478659,779839,1993954,960794,1704563,1127489,1631831,1921611,366900]
[null,null,null,null,""]
["Private indtægter/omkostninger",272752,276065,398145,263680,242441,257958,227561,249049,164058,154046]
[null,null,null,null,""]
["Årets resultat før skat",2783471,2754724,1177984,2257633,1203235,1962521,1355050,1880880,2085669,520946]
[null,null,null,null,""]
["Skat af årets resultat",-818357,-951601,-684009,-947868,-445966,-631290,-486258,-508626,-295373,-271253]
[]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",57492431,56634137,55053854,63755768,61871598,56166274,53806470,54650697,53167021,49630937]
["Stamplanter",691,899,1875,2110,1307]
["Betalingsrettigheder EU",56322,69156,71796,75443,100707,93080,188940,202433,245002,165038]
["Mælkekvoter og andre leveringsrettigheder",41198,44995,6827,17276,7606,27855,37460,38849,52592,100881]
["Inventar og maskiner",7310719,7252066,6559459,7756691,7321036,6889054,6587906,5866522,6504920,5808653]
["Besætning",159908,198403,216129,276206,215347,120741,163386,343801,131000,134777]
["Beholdning",4492609,4041713,3659289,4028324,3518405,3866834,3598391,3850137,4261436,3427260]
["Tilgodehavende",4484154,4748386,5080745,5878964,4849416,4888311,5666740,4409930,4809245,3997974]
["Andelskapital og financielle kontrakter",1806983,1870920,1814342,1386893,1382960,1026517,818094,544151,691866,882526]
["Landbrugsaktiver i alt",75845016,74860674,72464317,83177675,79268383,73078667,70867387,69906520,69863082,64148046]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",3147143,3769539,3609729,4021468,3771920,3839061,3138317,1475722,1225902,1272871]
["Private aktiver",790788,713677,696332,723809,635770,328950,311160,1411934,1385341,1404855]
["Øvrige aktiver udenfor landbrug",777900,536266,561110,501284,348336,851885,809540,740303,681715,456340]
["Værdipapirer og indlån",5570877,4177570,3586763,4618177,3696639,5256331,3799048,3766832,4326397,4732706]
["Hensættelser (positive)",78838,23537,9845,38067,16840,122445,230753]
[null,null,null,null,""]
["Aktiver i alt",86210562,84081263,80928096,93080479,87737887,83477340,79156205,77301311,77482437,72014818]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-36231634,-36055698,-34869553,-42178106,-40359435,-33954660,-33690439,-33221043,-31293107,-29972432]
["Pengeinstitutter",-5014332,-4676679,-4581920,-4988529,-5003735,-4327071,-5433822,-5610101,-6154380,-5583627]
["Pante- og gældsbreve",-612357,-564021,-595048,-726994,-537198,-832780,-512320]
["Anden langfristet gæld",-862311,-819928,-813309,-1081946,-1063790,-76194,-81173]
["Anden gæld",-7867465,-6568034,-5885269,-6641766,-5693600,-6545237,-6731978,-7035617,-7048902,-4978529]
["Kassekredit",-3329396,-3626483,-4085090,-4384758,-3766569,-2949004,-3535834,-3115718,-4097996,-2878681]
["Gæld i alt",-53917495,-52310842,-50830190,-60099799,-56424327,-48684946,-49985566,-48982480,-48594384,-43413269]
[null,null,null,null,""]
["Hensættelser (negative)",-7982287,-8288433,-9011281,-9051229,-8695833,-8775706,-7014682,-6579523,-6784255,-5787222]
[null,null,null,null,""]
["Egenkapital",24310780,23481989,21086625,23929451,22617727,26016688,22155958,21739308,22103797,22814327]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2045181,1867123,902518,1392121,714148,1313686,972216,1326571,1709303,1050938]
["Private indtægter",272752,276065,398145,263680,242441,257958,227561,249049,164058,154046]
["Resultat før regulering og skat",2317932,2143188,1300663,1655800,956588,1571644,1199777,1575620,1873361,1204984]
[null,null,null,null,""]
["Privat",-311810,-393155,-315991,-263638,-317332,-252433,-281417,-344293,-323067,-290700]
["Formueindtægter/-udgifter",-127180,-41950,-45350,-30629,-39203,-97564,40782,-63160,25627,83054]
["Privat udtræk",-438990,-435105,-361340,-294267,-356535,-349996,-240635,-342473,-265738,-116355]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-91507,-109103,-66682,"",-188121,-166760,-35883,-130182,-140042,-81481]
["Betalt skat",-435095,-385920,-307359,-275001,-194328,-255449,-199004,-209511,-135797,-194630]
["Ændring i udskudt skat",-383261,-565682,-376650,-672867,-251637,-375841,-287254,-299115,-159576,-76624]
["Skat af årets resultat",-818357,-951601,-684009,-947868,-445966,-631290,-486258,-508626,-295373,-271253]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",969078,647379,188632,333882,-34033,423598,437001,594475,1172209,817376]
["Regulering ialt fra resultat",465539,611536,-115253,601833,238690,390877,155273,305260,212308,-684039]
["Værdireguleringer",397650,880014,205583,673286,240817,391534,1471216,319584,539423,-1172365]
["Pensionsindbetaling",-74632,-87701,-75778,-41535,-42466,-44234,-105167,-113034,-104024,-107273]
["Øvrige egenkapitalbevægelser",-8771,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1751096,2051228,195758,1567466,410964,1161774,1958323,1106287,1819786,-1326858]
[null,null,null,null,""]
["Egenkapital primo",22559682,21430759,20890865,22361982,22206761,24857369,20197633,20633021,20283879,24141066]
[null,null,null,null,""]
["Egenkapital ultimo",24310780,23481989,21086625,23929451,22617727,26016688,22155958,21739308,22103665,22814208]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",2783471,2754724,1177984,2257633,1203235,1962521,1355050,1880880,2085669,520946]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",6920,203325,-257494,-10488,61458,-119555,0]
["Afskrivninger m.v., landbrug",1255733,1229124,1234088,1667344,1346594,1039522,1076454,1119218,1052147,1028390]
["Afskrivninger andre erhverv",29923,45279,34554,53756,60208,38752,39331,34161,21488,33249]
["Regulering I/S",-195360,-126014,53431,-97189,-1906,0,0,-254,2097,1187]
["Gevinst/tab finansaktiver",1320,-8697,-4331,-14829,-5383,9109,335,13426,-13246,-9668]
["Urealiseret regulering finansaktiver",-456350,-636872,39715,-602675,-307768,-172266,-137104,-292077,-438839,374246]
["Gevinst/tab gæld",4982,24495,17778,20037,16421,97392,30362,-14787,-2179,34668]
["Urealiseret regulering gæld",-6974,38883,21411,21656,32734,-124600,73847,-59413,-151685,-155652]
["Øvrige tilbageførsler",383,549,6578,1259,-7752,636,227]
["Tilbageførsel i alt",640373,770071,1145730,995560,1194606,888545,1083452,800274,773152,1617723]
[null,null,null,null,""]
["Betalt skat",-435309,-385920,-305507,-275001,-194328,-256130,-198778,-209511,-135797,-194630]
["Privat",-311810,-393155,-315991,-263638,-317332,-252433,-281417,-344293,-323067,-290700]
["Afskrivninger privat tlbf.",27642,25736,26580,27618,22130,20724,29104,15181,20116,30155]
["Formueindtægter/-udgifter",-127180,-41950,-45350,-30629,-39203,-97564,40782,-63160,25627,83054]
["Pensionsindbetaling",-76424,-94823,-75778,-41535,-52716,-44234,-127056,-113034,-104024,-107273]
["Privat udtræk, skat og pension i alt",-923081,-890111,-716045,-593796,-581450,-629636,-537365,-782325,-647865,-469584]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",172283,-41425,-69130,139402,-233263,-166080,-36110,-130182,-140042,-81481]
[null,null,null,null,""]
["Til invest og afdrag",2673252,2593259,1538539,2798799,1583128,2108085,1941260]
[null,null,null,null,""]
["Besætning (realforskydning)",-11940,35947,32537,-44,22164,1966,237561,79785,2451,-5370]
["Beholdninger (realforskydninger)",-285311,-655387,425370,-469217,67178,-191608,137352,-149446,-557327,-328411]
["Flerårige afgrøder",-491,0,-3331,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2375509,1973818,1993115,2329538,1672469,1918444,2316173,1820192,1656080,1335303]
[null,null,null,null,""]
["Investeringer"]
["Jord",-904393,-1150865,-784623,-2635973,-2332204,-2110077,-814028,-2189607,-666267,-1786692]
["Immaterielle aktiver",-3736,-11726,-11843,-6186,-11021,-1284,-10268,-4292,-8942,-15245]
["Grundforbedring",-32086,-26618,-21807,-16788,-33606,-21880,-33877,-26821,-56746,-11351]
["Stamplanter",0,0,-394,2110,0,0,0]
["Driftsbygninger",-301467,-333282,-111150,-626244,-1059359,-527137,-462410,-640958,-332885,-484611]
["Inventar markbrug",-1109332,-1156599,-709316,-1003245,-962406,-1015035,-828302,-1047578,-942252,-877643]
["Inventar husdyrbrug",-48494,-130335,-66316,-180082,-78840,-69326,-5699,-114299,-58736,-18557]
["Inventar andet",-65766,-56986,-44533,-120571,-76496,-96805,-9130,317510,-580956,596]
["Beboelse, landbrug",-138690,-115765,-101787,-194797,-258353,-236352,-188404,-283738,-119314,-197458]
["Private aktiver",-101061,-79596,-60946,723809,-36656,-33093,-56133,-63088,-46649,-26309]
["Aktiver udenfor landbrug",30911,71570,-58125,-163548,-135542,-513654,-235675,-142330,-198747,-153824]
["Investeringer ialt",-2674114,-2990203,-1970840,-5024676,-4984484,-4624645,-2643926,-4195201,-3011493,-3571095]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-298604,-1016385,22276,-2695138,-3312015,-2706202,-327753,-2375010,-1355413,-2235792]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-117487,-412022,-341056,-316952,-131264,912824,-1181434,65485,-563936,154050]
["Realkreditinstitutter",-182066,1001650,-243442,-42178106,2631639,1980912,1793595,-33221043,-31293107,-29972432]
["Pengeinstitutter lån, netto",-47553,-94493,338644,-386301,-231423,-278084,-159528,-124852,30099,-243081]
["Anden gæld",693141,875771,-54410,-6641766,356116,246689,-441258,-7035617,-7048902,-4978529]
["Kassekredit, ændring",-44986,-342274,288994,602383,662656,-97061,434531,282483,175744,572478]
["Ændring hensættelser",0,0,0,-15,0,0,4181,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",301048,1028632,-11270,2706225,3287724,2730777,399108,2366032,1356391,2227434]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2045182,1867125,902520,1392121,714150]
["Private indtægter/omkostninger",272752,276065,398145,263680,242441]
["tilbf. værdiændr. stambesætning mm",-30294,3462,-31721,-63144,-134075]
["Beregnet skat",-920602,-850609,-486330,-621053,-452642]
["Privat udtræk",-438990,-435105,-361340,-294267,-356535]
["Pensionsindbetaling",-76424,-94823,-75778,-41535,-52716]
["Konsolidering",851625,766114,345495,624930,-39378,498415]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1512120,-1367936,-719396,-1093440,-210749,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",4,3.6,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":1.7012746858728596},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":2.3972910043029803},1.9545814484751229,2.5593045370645551,2.4321084041298033,3.1195446583311779,3.8413475672014843,3.3373869831890541]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":23.184231960154904},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":21.750039136298358},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":14.292124732832795},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":20.338717707942617},18.091446239908077,23.870489546830761,20.805220865680482,26.915790915556439,28.93694869997103,27.294817634711254]
["Dækningsgrad, pct",71.8,72.3,{"$f":"D37*100/D27","v":68.872307776620815},{"$f":"E37*100/E27","v":70.957225053669205},66.016298002351121,70.559823356736885,70.099619300478594,73.572113460736702,72.43935437282471,71.505283967636231]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":6.7450900382464072},{"$f":"(C209+C67)*100/C148","v":5.9542869217765153},2.2463860385433896,4.084005103167641,1.8548106093950112,-1.0820900800286339,-1.4540829153043169,-1.3653930474695883,-1.4112636976718567,0]
["Soliditetsgrad, pct",{"$f":"B148*100/B108","v":28.199305788077336},{"$f":"C148*100/C108","v":27.927731057037047},{"$f":"D148*100/D108","v":26.056000378409991},{"$f":"E148*100/E108","v":25.708345355635739},25.778745959541972,31.166167968457067,27.990172090741339,28.122819288278308,28.527322908028822,31.679880104675124]
["Rentedækningsgrad",6.5,5.2]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",183.2,146.1,213.6,148.69999999999999,164.4,136.9,131,140.1,154.19999999999999,122.1]
["Vinterbyg, ha",25.2,22.2,18,29.4,18.399999999999999,18.5,21.6,15.2,13.4,13.5]
["Vårhvede",6.7,4.3,8.9,4,3.9,8.1,4.5,7.1,7.2,4.5]
["Vinterhvede, ha",146.80000000000001,163.30000000000001,85.1,162.19999999999999,137.80000000000001,163.30000000000001,163.9,148.5,148.4,168.3]
["Triticale, ha",0.9,0.6,1,2.4,2.6,3,4.5,3,3.3,6.1]
["Rug, ha",30.6,37.6,19.399999999999999,30,30.3,33.1,27.6,20,22,15.7]
["Havre, ha",14,4.5,9.6999999999999993,6.8,8.6,4.5999999999999996,4.2,10.9,8.3000000000000007,3.4]
["Kernemajs/majs til modenhed, ha",3.7,3.9,0.2,0.6,1.7,2.5,0.6,6.3,8.1,5.0999999999999996]
["Blandsæd",0.7,0,2.1,0,3.2,0,2.2000000000000002,2.7,5.3,6.6]
["Korn areal, ha",411.8,382.5,357.9,384.1,370.8,370.1,360,353.7,370.3,345.2]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",4.4000000000000004,3.1,3,2.7,5.0999999999999996,5.3,6.4,6,7,8.4]
["Almindelig rajgræs, ha",24.3,18,17.7,11.3,12.4,13.3,14.7,18.3,10.3,9.1999999999999993]
["Italiensk rajgræs, ha",0.5,0.8,0.4,1.3,0.5,0.8,1.1000000000000001,1.1000000000000001,1.1000000000000001,0]
["Hundegræs, ha",4.2,3.3,3.3,2.2000000000000002,0.6,0.4,0.1,0.2,0.2,0.1]
["Engrapgræs, ha",9,8,6.1,"",4,3.9,2.6,3.5,4.9000000000000004,3.1]
["Rødsvingel, ha",7.5,7.2,7.8,7.6,6.6,6.9,6.3,5.9,3.6,0]
["Bakkesvingel, ha",1,0,0]
["Strandsvingel, ha",4,5,3]
["Rødkløver, ha",0.1,0,0,0,0,0.1,0.1,0,0,0]
["Hvidkløver, ha",1.5,1.7,1.5,2.2000000000000002,1.6,1.6,0.7,1.7,1.6,1.3]
["Roefrø og andre frø",0,0.1,0.1,0.3,0.2,0.1,0.2,0,0.4,1]
["Spinatfrø, ha",1.9,4.9000000000000004,3.7,3,1.6,0.7,0.8,0.8,0.7,0]
["Frøareal ialt, ha",58,52.3,46.6,38.5,32.700000000000003,33.200000000000003,32.9,37.5,29.7,23.1]
[null,null,null,null,""]
["Sukkerroer",12.5,12.2,13.4,"",10,8.4,12.9,14.1,15.8,20.3]
["Spisekartofler",4.4000000000000004,5.4,11.3,8.5,9.4,7.9,11.8,6.9,9.5,20.399999999999999]
["Tidlige spisekartofler",0.8,0.9,1.1000000000000001,1.8,1.2,0.6,1,0.9,1.7,0.3]
["Læggekartofler, ha",6.3,6,6.5,4.3,4.9000000000000004,3.7,6.1,3.5,4.2,4.3]
["Proceskartofler, ha",6.3,5.0999999999999996,12,6.4,6.2,5.2,4.2,6.6,4.3,6.6]
["Stivelseskartofler",40.5,41.2,36.5,26.7,33.6,23.8,30.6,23.1,30,33.700000000000003]
["Raps, ha",55.7,55.2,38.4,60.9,47,59.5,48.1,56,44.6,41.7]
["Andre olieprodukter, ha",0.1,0,0,0.2,0.5,0.1,0.1,0.3,0.2,0.1]
["Hestebønner, ha",6,2,7]
["Ærter til konsum",2.2999999999999998,1.9,1.6,1.6,1.7,2.2999999999999998,1.3,1.5,1.4,2.1]
["Ærter og andre bælgsæd",1.6,0.6,1.3,0.6,5,1.7,2.4,1.9,2,1.7]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0.1,0.8,0.4,0]
["Andre industriafgrøder, ha",0,0,0.4,0.5,0.3,0.3,0.4,0,0.5,0.6]
["Grønsager, ha",0.9,2.1,7.3,3.5,3,0.6,1.3,0.7,2.9,1.7]
["Frugt og bær, ha",0.4,0.3,0.7,0.4,0.6,0.1,0.1,0.1,1.4,0]
["Andre gartneriafgrøder",0,0,0.2,0.2,0.2,0,0,0,0,0]
["Energiafgrøder, ha",1.4,0.2,2.1,1.5,0.9,0.4,0.3,3.4,0,0.7]
["Pil til energi, ha",0.9,0.5,0.2,0.5,0.1,0.1,0.3,0.7,1.1000000000000001,0]
["Majs til energi, ha",4.5999999999999996,6.8,1.9,4,2.2000000000000002,3.1,1.3,3.7,1.6,0]
[null,null,null,null,""]
["Foderroer, ha",0.5,0,0.3,0.2,0,0,0,0,0,0.1]
["Sædskiftegræs, ha",9.1999999999999993,7.1,5.2,11.8,14.1,11.8,14,9.9,13.3,7.6]
["Helsæd, ha",0.5,1.6,1.5,0.6,0.7,0.7,1.5,3.9,4,1.6]
["Vedvarende græs, ha",11,11.3,10,10.7,10.7,11.8,9.5,14.8,13.4,15.3]
["Majs, ha",14.8,10.199999999999999,12.1,12.9,10.3,10.1,12,8.6,8.8000000000000007,4.5]
["Kolbemajs, ha",1,0.5,0.9,3.3,5.0999999999999996,1.2,2.5,0,2.7,1.1000000000000001]
["Andet grovfoder, ha",0,0,0.3,0.8,0.6,0.5,0.7]
["Grøngødning, økologisk",0,0,0,0,0,0.1,0,0,0,0]
["Dyrket areal i alt, ha",651.6,606.29999999999995,576.5,598.70000000000005,571.79999999999995,557.4,555.6,552.79999999999995,564.1,534]
["Udyrkede arealer, ha",8.1999999999999993,14,12.7,9.9,9.6,6.7,8,9.4,9.8000000000000007,11.3]
["Randzoner, ha",10.7,0.3,0.6,0.3,0.5,1.2,2,1.4,0,0]
["Juletræer/pyntegrønt i mark, ha",2.2000000000000002,1.1000000000000001,1.3,1.2,1.4,1.3,0.5,0.6,1.3,1]
["Landbrugsareal, ha",672.8,621.70000000000005,591.1,610,583.29999999999995,566.6,566,564,575,546]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",286.39999999999998,273.5,265.7,291.8,312.5,263.3,264.10000000000002,287.8,272.3,277.89999999999998]
["egen bortforpagtet areal, ha",11.7,9.8000000000000007,8,7.3,6.6,5,4,3.3,3.9,3.7]
["Egen skov, krat, hede m.v.",11,12.4,12.7,13.8,14.3,15.1,14.7,14,163.80000000000001,15.6]
["Tilforpagtet dyrkbart landbrugsareal, ha",386.4,348.1,325.3,318,270.8,303.2,301.89999999999998,276.3,306.39999999999998,267.39999999999998]
["Tilforpagtet skov m.v., ha",0.6,0.6,1.3,1.2,1,0.9,1.8,1.2,1.6,1.2]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",59.3,51.5,38.5,35,35.799999999999997,45.8,45.8,34.700000000000003,45.2,16.600000000000001]
["Areal med lerjord (jb 5, 6), ha",280.3,245.6,208.5,249.6,217.7,235.3,221.7,263.3,267.89999999999998,246.1]
["Areal med fin sand (jb 2 og 4), ha",174.8,164.5,156.80000000000001,153.4,152,129.6,139.4,136.5,126.8,108.6]
["Areal med grovsand (jb 1 og 3), ha",148.9,153.9,169.5,150,157.9,127.4,136.4,115.8,129.4,158.9]
["Særlige jordbundstyper, ha",5.8,6,7,6.7,9.3000000000000007,6.8,2.4,9.6,9.8000000000000007,15.3]
["Markvanding, antal brug",0.21,0.23,0.32,0.25,0.28000000000000003,0.23,0.22,0.23,0.27,0.28999999999999998]
["Herpå areal vand",415.31,393.49,401.93,290.23,316.18,331.86,373.05,342.02,354.8,402.14]
["Antal m3 vand forbrugt til vanding",2832,154,5915,135,1599,0,148,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,57,178,89,93,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,30,107,53,57,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",68,65,46,61,56,64,61,57,54,59]
["Hkg vinterbyg pr ha",69,71,52,67,59,67,65,64,52,57]
["Hkg vårhvede pr ha",75,54,43,70,49,55,57,52,47,18]
["Hkg vinterhvede pr ha",86,83,65,84,72,84,80,75,72,66]
["Hkg triticale pr ha",64,71,48,66,54,45,54,66,56,42]
["Hkg rug pr ha",68,67,50,66,58,73,65,66,63,56]
["Hkg havre pr ha",65,62,35,61,53,60,52,49,52,45]
["Hkg kernemajs pr ha",259,248,15,65,84,280,113,303,214,169]
["Hkg græsfrø pr ha",13,17,13,14,11,13,12,13,23,14]
["Hkg alm. rajgræs pr ha",16,17,13,14,15,27,16,15,12,12]
["Hkg italiensk rajgræs pr ha",21,19,14,20,23,19,19,20,14,0]
["Hkg rødsvingel pr ha",13,14,14,21,13,18,16,12,15,0]
["Hkg sukkerroer pr ha",148,137,105,"",126,134,149,122,105,115]
["Hkg spisekartofler pr ha",363,370,341,349,343,344,386,338,236,281]
["Hkg læggekartofler pr ha",280,292,229,254,258,265,206,286,238,217]
["Hkg proceskartofler pr ha",403,388,330,390,387,375,372,365,417,364]
["Hkg stivelsekartofler pr ha",499,481,442,461,425,428,426,448,402,421]
["Hkg raps pr ha",49,46,34,43,31,44,43,40,38,34]
["Hkg rødkløver pr ha",3,0,0,0,0,85,3,0,0,0]
["Hkg spinatfrø pr ha",17,25,7,13,11,16,16,13,28,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.17,1.31,1.28,1.1299999999999999,1.0900000000000001,1.25,1.32,1.44,1.62,1.46]
["Kr pr kg solgt maltbyg",1.26,1.34,1.35,1.2,1.22,1.32,1.41,1.59,1.63,1.56]
["Kr pr kg solgt hvede",1.26,1.31,1.22,1.17,1.0900000000000001,1.23,1.37,1.59,1.55,1.39]
["Kr pr kg solgt rug",1.26,1.24,1.21]
["Kr pr kg solgt havre",1.22,1.4,1.31,1.0900000000000001,1.18,1.08,1.34,1.1100000000000001,0,0]
["Kr pr kg solgt kernemajs",0.48,0.42,1.33]
["Kr pr kg solgt raps",2.8,2.73,2.62,2.71,2.78,2.68,2.68,3.06,3.5,2.84]
["Kr pr kg solgt fabriksroer",1.32,1.18,1.3,1.1299999999999999,1.57,1.64,1.79,1.47,1.33,1.69]
["Kr pr kg solgt spisekartofler",1.89,2.2200000000000002,1.51,1.9,2.06,1.96,1.2,1.77,1.54,1.05]
["Kr pr kg solgt industrikartofler",0.83,0.91,0.82,0.81,0.78,0.67,0.56000000000000005,0.64,0.66,0.52]
["Kr pr kg solgt stivelseskartofler",0.46,0.43,0.45,0.46,0.46,0.44,0.44,0.43,0.45,0.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",3.2,2,3.1,2.6,3,1.6,1.5,1.6,2,2.5]
["Antal årsopdræt",3,2,4,3,2,2,2,2,2,3]
["Stk årsopdræt pr årsko",1.01,0.97,1.28,1.19,0.62,1.45,1.59,1.02,1.1599999999999999,1.31]
["Udskiftningsprocent",84,33,59,36,36,47,51,38,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,13036,13214,26193,31546]
["Kg EK mælk i alt",24927,20395,31528,25278,28695,16393,15164,14683,18887,24075]
["Kg EK mælk pr ko",7745,10083,10025,9614,9675,10422,9951,9132,9607,9782]
["Gennemsnitlig fedtprc.",4.07,4.21,4.13,4.1900000000000004,4.24,4.21,4.0599999999999996,4.2,0,0]
["Gennemsnitlig proteinprc.",3.66,3.58,3.51,3.57,3.49,3.43,3.43,3.34,0,0]
["Gennemsnitlig celletal",220,201,153,191,109,194,195,160,0,0]
["Kr. pr. kg ekm",2.64,2.5499999999999998,2.58,2.72,2.11,2.2599999999999998,2.92,2.89,2.61,2.63]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6281,6983,6967,6807,5622,5889,6549,5794,7622,5136]
["Kr pr solgt kvie levebrug",10952,0,4850,0,0,3000,1930,4121,2000,0]
["Kr pr købt kvie",3429,4750,7786,4068,3901,5409,7845,8090,3633,5440]
[null,null,null,null,""]
["Ha grovfoder pr årsko",8.14,9.61,6.48,11.27,10.39,15.46,20.18,14.08,14.83,6.55]
[null,null,null,null,""]
["Pct. rørmalkning",0,1,1,0,1,0,0,0,2,2]
["Pct. karruselmalkning",0,0,0,2,3,1,1,0,0,2]
["Pct. robotmalkning",1,2,3,2,1,1,1,1,1,0]
["Pct. malkestald sildeben",0,0,0,0,0,1,1,2,1,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",1.6,1.1000000000000001,1.4,2.7,3,1.3,1.9,1.5,1.5,2.1]
[null,null,null,null,""]
["Antal slagtekalve produceret",8,16,11,1,2,1,17,6,8,7]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",224,228,211,290,238,279,203,202,0,0]
["Pris pr solgt slagtekalv",5379,5331,5527,8016,8498,8576,5154,6679,6911,6133]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",3.4,0,2,1.7,3.4,0,0,0,0.3,0]
["Antal fravænnede grise pr årsso",27.8,0,21.5,33.6,33.9,0,0,0,28.1,0]
["Antal fravænnede grise produceret",94,0,43,56,114,0,0,0,10,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",39,0,20.9,48.5,32.5,0,0,0,0,0]
["Antal smågrise produceret",131,59,42,81,110,0,23,0,0,0]
["Stk 7 kg's grise købt",73,78,0,28,0,0,17,0,0,0]
["Kr pr købt 7 kg's gris",322,513,0,235,0,0,272,0,0,0]
["Antal smågrise solgt",39,0,0,111,107,0,0,0,4,0]
["Vægt 30 kg's grise solgt",31,0,27,8,0,0,0,0,32,0]
["Kr pr solgt 30 kg's gris",428,0,66,456,418,0,0,0,440,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",306,432,475,422,512,376,629,381,261,286]
["Antal egne producerede polte, stk",39,0]
["Stk 30 kg's grise købt",226,330,431,414,512,369,624,347,269,294]
["Kr 30 kg's grise købt",511,494,381,447,418,407,421,452,440,394]
["Stk slagtesvin solgt",315,419,475,425,510,377,640,413,271,284]
["Antal sopolte købt",-1,0,0,-2,-2,0,0,0,0,0]
["Vægt solgte slagtesvin",5,6,8,7,7,6,9,8,6,6]
["Pris pr solgt slagtesvin",1207,1083,824,1002,904,884,954,1014,946,878]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",1942,0,0,1160,1641,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,190,97,77,247,209,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,9686,6887,0,0,0,0]
["Kg æg solgt",0,0,0,0,22196,1849,1349,4362,3493,0]
["Antal slagtekyllinger solgt",0,0,0,0,10109,6254,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,18232,4757,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,1,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,1,0,0,1,1,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,18,39,16,16,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,4.7,4.7,5,5.8,0,0,0,0,0]
["Antal minkskind solgt",0,96,183,76,86,0,0,0,0,0]
["Kr. pr. solgt minkskind",128,203,218,271,241,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,19,49,20,21,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,20,20,18,23,0,0,0,0,0]
["Antal minkskind, primo",1,91,179,72,86,0,0,0,0,0]
["Antal minkskind, ultimo",1,93,201,77,81,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,4,8]
["Antal mink avlsdyr hanner, ultimo",0,3,3]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",4236298,3700857,2927127,3454640,2659637,3392576,3452589,3371321,4372326,3275841]
["Korn IO",108350,200337,137995,215882,158543,201690,205713,201375,104440,227985]
["Frøafgrøder",831713,764081,551415,549598,395274,481823,426311,555175,409944,292506]
["Handelsroer",236187,196700,199511,168501,193995,174538,342508,346407,320692,381450]
["Kartofler",2247185,2288189,2409352,1789072,2077987,1517569,1636926,1401835,1674036,1770355]
["Raps",641553,696209,352854,716065,398829,681703,530449,651587,593330,431285]
["Ærter m.v.",95508,37861,41874,48287,54450,40183,36919,31746,26032,37173]
["Andre industriafgrøder",1517,2184,11363,12848,12376,5769,14437,3753,1582,22960]
["Gartneriafgrøder",144768,155762,537934,605608,577656,30301,174178,44354,148930,77736]
["Grovfoder excl. IO",189614,161096,154864,255183,273989,143210,344635,191590,181992,95552]
["Grovfoder IO",26007,15795,20732,10173,8544,25460,14230,11592,18212,18618]
["Energiafgrøder m.v.",99181,94883,50872,71684,45943,28897,18051,63473,95216,7934]
["Bruttoudbytte Planteavl incl. IO",8857880,8313954,7395892,7897540,6857222,6723718,7196946,6874208,7946733,6639396]
[null,null,null,null,""]
["Mælkesalg",61082,48991,76775,66699,59225,36288,43536,41015,47768,61503]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",1856,1599,2555,2147,1842,1230,1472,1458,1514,1939]
["Non-GM tillæg",1054,0,0]
["Kvalitetsprogramtillæg (Arlagården)",1852,1331,1894,"",-430,-495,-753,-7,-34,-160]
["Sæsonregulering",0,0,0,0,0,0,0,-31,50,16]
["Køer salg",12381,7680,18738,8042,6191,4313,112952,4334,14812,6994]
["Slagtekalve salg",42409,87444,50033,13172,14800,6614,150285,44449,45954,46578]
["Spædkalve salg",855,323,1560,1086,2037,969,1680,716,922,1192]
["Kvier levebrug salg",5534,0,128,0,0,78,166,3719,55,0]
["Kvier køb",-563,-66,-3446,-3217,-1099,-354,-524,-1277,-883,-505]
["Tilvækst køer og opdræt",17196,-7229,-12167,9352,1368,3618,-154096,-15762,-9482,-5797]
["Tilvækst kalve",3144,-4963,862,733,-1682,1055,-56851,-4297,7462,1804]
["Kvæg, tilskud",7869,11155,7319,1424,1812,578,8128]
["Kvæg andet",-29002,-3532,2102,1275,6826,5294,36550,18850,-1040,19277]
["Bruttoudbytte Kvæg",125666,142732,146354,100714,90889,59188,142544,93167,107099,132842]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",16603,0,3,50813,44642,0,0,175,1707,0]
["Salgtesvin salg",375547,453424,390974,425699,461058,333150,610136,417910,256403,249219]
["7 kg's grise køb",-23473,-39971,0,-6610,0,0,-4571,0,0,0]
["30 kg's grise køb",-115286,-163221,-164037,-184859,-214236,-150141,-262360,-156655,-118629,-116019]
["Soplte køb",-1332,0,0,-2262,-2901,0,0,0,0,0]
["Tilvækst salgtesvin",-19765,6712,-20021,-15543,2462,-15231,-26809,-24940,2285,10471]
["Tilvækst smågrise",-3750,1641,-465,-6292,2345,1168,0,-4024,-457,0]
["Tilvækst øvrige svin",-4238,0,-1358,-4988,1814,0,0,-33819,-1560,0]
["Svin andet",59305,13317,1582,-17030,12408,74,2120,5724,3567,34]
["Bruttoudbytte Svin",283611,271902,206678,238927,307590,169020,318516,204372,143317,143706]
[null,null,null,null,""]
["Æg salg",0,0,0,0,67238,34838,25316,81833,64479,0]
["Høns indkøb",0,0,0,0,-13973,-7136,-5476,-17332,-14983,0]
["Slagtekyllinger salg",0,0,0,0,155550,89385,0,0,0,0]
["Fjerkræ andet",0,4,-91,0,-38309,-7442,59,1821,272,0]
[null,null,null,null,""]
["Minkskind salg",37,19447,40029,20638,20855,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,721,2161,0,0,0,0,0]
["Pelsdyr andet",-114,-1123,-11031,783,-723,0,0,0,0,0]
[null,null,null,null,""]
["Får",100,651,7,6,-68,-14,42,2665,3516,-153]
["Husdyr i øvrigt",12008,4803,1661,2324,2975,2557,1625,2476,49,-318]
["Bruttoudbytte andre husdyr",12032,23781,30574,24471,195705,112188,21566,71462,53333,-471]
[null,null,null,null,""]
["Maskinstationsindtægter",574515,709240,581722,870752,472053,482031,469564,378798,463204,442022]
["Skovindtægter",32382,40964,43104,39524,48872,31789,0]
["Andre landbrugsindtægter",730427,781997,719176,1169662,1038712,773360,623662,737009,813794,697438]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",10616513,10284570,9123500,10341591,9011043,8351295,8772798,8359015,9527480,8054932]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,12713,18560,6427,7625,11413,9720]
["Tilskud miljøforanstaltninger, MVJ",50957,10532,20603,12714,4686,1832,12654,6821,13499,10602]
["Lejeindtægter",493922,540227,461617,702701,485734,470807,400257,547100,536294,414821]
["Andre landbrugsindtægter, pasningsaftale",8813,19426,17776,25704,28794,17217,19671,3253,4041,1168]
["Andre landbrugsindtægter, videresalg",44311,74837,77110,69476,63107,57111,45200,54079,93215,126287]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",31077,31594,37922,36922,42273,27245,15267,18718,38534,44132]
["Andre landbrugsindtægter, sten grus m.v.",3913,52,716,13242,251,94,491,11211,35,1280]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",40,114,-976,0,1840,-2,0,-28,28474,10992]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,931,420]
["Andre landbrugsindtægter, sygedagpenge",1864,3839,1675,2862,5475,1658,923,520,5612,535]
["Andre landbrugsindtægter, øvrige",86716,81608,84944,274841,442711,210626,122772,87709,81743,235081]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-652604,-649146,-657005,-612749,-630701,-465188,-573066,-478988,-600449,-529391]
["Gødning",-805813,-715079,-664434,-664083,-727659,-677158,-621744,-625999,-684066,-554981]
["Planteværn",-824821,-756356,-641696,-711386,-668120,-612595,-548322,-502044,-569552,-508457]
["Diverse. vedr. planteavl",-319184,-357932,-420818,-591673,-548631,-277450,-282166,-201412,-433855,-217834]
["Produktionsrådg. planteavl",-163256,-104892,-5978,-1305,-3951,-1943,0]
["Stykomkostninger Mark",-2765678,-2583406,-2389930,-2581196,-2575111,-2032391,-2025298,-1808444,-2287921,-1810662]
["Foderkorn excl. IO",-46459,-30,-8375,6511,30888,10813,7042,20755,8646,-49669]
["Foderkorn IO",-108350,-200337,-137995,-215882,-158543,-201690,-205713]
["Indkøbt kraftfoder",-41584,-45751,-44228,-49393,-54991,-36622,-96218,-66450,-63300,-69721]
["Indkøbt tilskudsfoder",-20262,-15763,-33792,-22714,-31850,-29532,-20175,-16739,-4288,-11157]
["Indkøbt smågrise blanding",-8694,19,0,0,0,0,0,0,0,0]
["Indkøbt færdigblanding",-43250,-99646,-83403,-45979,-59389,-35240,-78516,-34368,-76666,-38623]
["Indkøbt fjerkræfoder",-6,0,-3,-156,-101501,-64356,-5727,-19448,-12974,0]
["Indkøbt pelsdyrfoder",0,-10821,-22001,-11610,-12933,0,0,0,0,0]
["Indkøbt mælkeprodukter",-2262,-5351,-3879,-1372,-763,-940,-6533,-3864,-3521,-3701]
["Indkøbt hjælpeprodukter",-17308,-12352,-12799,-15396,-15741,-10982,-16564,-16942,-18113,-21625]
["Andet indkøbt kraftfoder",-653,-4,-921,-645,-292,-777,-2424,-5058,-240,-1002]
["Indkøbt grovfoder",6126,-7841,-19732,-12153,-17210,-7010,-13907,-2485,-3631,-11827]
["Andet indkøbt foder",-17598,-3452,-2427,0,-4372,-2009,-6898,-2618,-4189,-5455]
["Eget grovfoder",-9370,-19591,-16277,-10888,-4282,-17803,-113797,-3336,898,-18]
["Andet eget foder",-960,-117,-1662,152,-1207,0,0]
["Dyrlæge og medicin",-9731,-7592,-8029,-6441,-8607,-5996,-6446,-7165,-5090,-5196]
["Produktionsrådgivning",-33815,-1670,-2116,-1246,-1414,-921,-1406,-1848,-931,-1580]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-18051,-13075,-25657,-14981,-19064,-11610,-12493,-10466,-8818,-11226]
["Skovomkostninger",-32100,-30361,-25759,-17002,-33816,-26340,0]
["Diverse vedrørende andet",-409,-830,-950,-751,7913,14770,-18028,-17669,-23045,-7165]
["Stykomkostninger i alt incl. IO",-3138206,-3057972,-2839936,-3003485,-3062286,-2458636,-2623099,-2209111,-2625835,-2295230]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-369243,-399210,-389800,-400223,-322059,-341348,-449812,-402849,-479547,-479319]
["Energi",-100281,-126795,-181961,-140359,-146493,-119717,-160769,-115984,-128316,-147424]
["Maskinstation diverse",-497385,-464706,-532915,-373598,-302822,-315424,-284091,-340972,-419449,-298821]
["Maskinstation høst af korn og frø",-33188,-38001,-34938,-37422,-30749,-37779,-52260]
["Maskinstation - optagning",-16680,-20651,-20890,-22905,-24323,-11020,-11081,-12526,-13661,-13192]
["Maskinstation, husdyrgødning",-74910,-60539,-62385,-60255,-79004,-68918,-63229,-62634,-67628,-39459]
["Maskinstation, høst af grovfoder",-12661,-13556,-7951,-25450,-24579,-15553,-15108,-17857,-21653,-9891]
["Vedligehold bygninger, gårdsplads mv.",-116686,-106435,-94392,-144914,-97639,-87956,-91709,-95558,-81354,-52857]
["Vedligehold grundforbedring",-68718,-52814,-69574,-59764,-62320,-58209,-53103,-62400,-46695,-51987]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-1027,-1112,-453,-534,-1296,-725,0]
["Vedligehold markredskaber",-528351,-502996,-448135,-465087,-364759,-338547,-357689,-392597,-392728,-286714]
["Vedligehold staldinventar",-32884,-36850,-25258,-33168,-26944,-26389,-44515,-37362,-26553,-29047]
["Vedligehold andet inventar",-99095,-96911,-124775,-115695,-155244,-143003,-142874,-105682,-139543,-172873]
["Investeringer over driften",-36116,-34708,-40050,-32679,-28762,-24329,-22997,-18868,-15702,-32935]
["Lønomkostninger",-1091603,-959691,-1005052,-1129958,-1050323,-826368,-887057,-699379,-686814,-673539]
["Ejendomsskat",-106690,-95731,-89850,-92550,-96140,-84713,-75432,-81107,-77965,-69479]
["Forsikringer",-170297,-161178,-151306,-172082,-154988,-144330,-144682,-132646,-138443,-130312]
["Diverse omkostninger",-197201,-239490,-244273,-200395,-188144,-197893,-272544,-197440,-199236,-188507]
["Økonomirådgivning",-43185,-32825,-37301,-35369,-32004,-24073,-23507,-90194,-91100,-78991]
["Regnskab",-82665,-72437,-70178,-76305,-66461,-60655,0]
["Kontante kapacitetsomkostninger ialt",-3678867,-3516637,-3631436,-3618711,-3255053,-2926951,-3152457,-2894263,-3061991,-2786330]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-317050,-337359,-382032,-446030,-414552,-344693,-339674,-312976,-281338,-253825]
["Afskrivninger beboelse, landbrug",-47031,-42755,-42643,-47545,-41882,0,0]
["Afskrivninger grundforbedring",-17459,-19763,-18901,-20745,-17095,-17245,-19666,-15987,-16119,-13944]
["Afskrivninger stamplanter",-455,-846,-1287,-174,-355,0,0]
["Afskrivninger markredskaber",-789849,-761517,-701870,-809113,-743741,-732222,-718916,-636726,-621271,-615156]
["Afskrivninger staldinventar",-63362,-89570,-77371,-149428,-117491,-97940,-114194,-113339,-94820,-66066]
["Afskrivninger specialinventar",-30556,-47443,-31782,-36507,-23481,-22179,-9629,-6924,-13838,-5852]
["Afskrivninger bl. driftsmidler mv.",-17542,-16683,-17588,-19941,-18833,-22103,-17953,-19213,-18173,-16761]
["Afskrivninger i alt",-1283304,-1315936,-1273475,-1529484,-1377430,-1236381,-1220032,-1105165,-1045559,-971604]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,0,-18227,0,-1867,0,2488,-7600,-9719,-3957]
["Nedskrivninger, beboelse",0,-5035,-11951,0,0,-4626,0]
["Nedskrivninger, grundforbedringer",0,0,-733,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-10812,-7957,-24119,-8574,-14549,-20511,-3206,-22962,-17475,0]
["Nedskrivninger, staldinventar",-6315,-2857,-6097,-37071,-14018,-420,0,0,0,0]
["Nedskrivninger, andet inventar",-867,-415,0,-6989,0,-1788,0,-27261,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",-17994,-16264,-61126,-52633,-30435,-22719,-719,-57823,-27194,-3957]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-61236,-23409,67064,-22745,-13128,-4834,-27969,-3448,-2838,-11921]
["Tab/gevinst, beboelse",-25031,-6768,-17426,-18484,2546,-15142,-816]
["Tab/gevinst, grundforbedringer",45,-4204,489,-80619,-4724,2145,-1181,-698,0,351]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",100427,112559,95166,66958,110721,122058,81660,87831,93047,103604]
["Tab/gevinst, staldinventar",10265,8054,1711,14211,3761,7044,2189,1394,2649,-671]
["Tab/gevinst, andet inventar",7706,593,10027,-23033,796,484,3858,9261,3822,10344]
["Tab/gevinst, blandede driftsmidler mv.",11174,2703,-2391,982,-2358,-1330,-6278,-4340,-1227,-395]
["Tab/gevinst i alt",43350,89529,154641,-62730,97615,125567,52280,90000,95453,101312]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-4936815,-4759308,-4811397,-5263558,-4565303,-4060484,-4320927,-3967251,-4039291,-3660578]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",13613,20061,18506,60625,29594,25162,15078,17123,8667,10772]
["Forpagtningsindtægter",148792,124093,138957,120805,125016,111361,229463,85194,112016,68797]
["Forpagtningsudgifter",-1678507,-1594385,-1463377,-1430007,-1265772,-1365246,-1449538,-1376557,-1427272,-1279491]
["Renteindtægter",61288,52502,69046,80341,60004,64362,82420,73949,86868,92174]
["Aktieindkomst",27047,29448,67220,52541,30484,139133,6926,14798,10952,22700]
["Renteudgifter, realkredit dkr, fast",-61007,-65833,-54317,-92181,-112262,-85277,-60189,-66435,-56167,-44664]
["Bidrag, realkredit dkr, fast",-44067,-30498,-17987,-28287,-36337,-21794,-12615]
["Renteudgifter, realkredit dkr, variabel",2192,1832,-30455,-106597,-94127,-91526,-88766,-155957,-185794,-165184]
["Bidrag, realkredit dkr, variabel",-255510,-246126,-238152,-207479,-171480,-126675,-91230]
["Renteudgifter, realkredit fr. valuta, fast",0,0,264,0,0,-574,0,0,-10681,-8897]
["Bidrag, realkredit fr. valuta, fast",0,0,-1809,0,0,-259,0]
["Renteudgifter, realkredit fr.valuta, variabel",844,-3768,-4608,-22351,-41666,-60927,-132222,-264563,-362788,-451584]
["Bidrag, realkredit fr. valuta, variabel",-25290,-29075,-46607,-99946,-108213,-98692,-116995]
["Renteudgifter, anden realkreditgæld",-4170,-7205,-1173,-14842,-1024,-24,-4,0,0,0]
["Renteudgifter, pengeinstitut",-167657,-146864,-138846,-161133,-148433,-141727,-202377,-181450,-154143,-133271]
["Renteudgifter, kassekredit",-159300,-191756,-190838,-192787,-175216,-144810,-166888,-170787,-237114,-147882]
["Renteudgifter, udlandslån",-35158,-43470,-48813,-95426,-83128,-65957,-94708,-102421,-172666,-137229]
["Renteudgifter, prioritetsomkostninger",-59650,-68212,-44660,-73236,-51041,-56999,-48779,-39164,-42084,-30044]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-27599,-26848,-25835]
["Renteudgifter, øvrig gæld",-51714,-38565,-41454,-75196,-92539,-69567,-81599,-128793,-98420,-71875]
["Realiseret gevinst gæld",54961,20241,1983,21632,17746,14281,9117,32256,22232,39158]
["Realiseret tab gæld",-60699,-44273,-18936,-37387,-34150,-111673,-39479,-17469,-20053,-73826]
["Realiseret gevinst værdipapirer",88610,84946,62589,71248,52614,68341,77743,81349,71516,312663]
["Realiseret tab værdipapirer",-118309,-105250,-145374,-205608,-251540,-196129,-230583,-312796,-219924,-360651]
["Finansiering i alt",-2351290,-2309006,-2154677,-2435271,-2351471,-2215218,-2395226,-2511723,-2674855,-2358335]
["Heraf renteudgift henført privat",-86214,-78067,-78230,-104176,-99478,-125318,-103404,-94830,-96898,-114461]
["Heraf rentendtægt henført privat",41625,39579,79062,61403,35842,148049,16049,22819,20236,34722]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",46977634,44716023,44476375,47699965,46548058,41695383,40414205,41276214,40004638,39853107]
["Driftsbygninger",5990222,6505705,6593086,8905296,8012497,7392208,7332594,6489670,6644590,5842068]
["Fast ejendom, i øvrigt",3329431,3740335,3474153,4205036,4028703,4355136,3395863,3912086,5208196,3016422]
["Stamplanter",1147,1745,2768,1750,1661,0,0]
["Betalingsrettigheder",67976,78178,75163,78081,119824,0,0,207041,174714,198433]
["Mælkekvote",0,0,0,0,0,0,37032,23074,28350,80994]
["Andre immaterielle aktiver",41241,43578,6534,10059,35387,27002,41144,31589,31452,68564]
["Inventar markbrug",6122688,5775797,5677608,6155347,5754224,5522169,5375641,4483557,4696809,4752764]
["Inventar husdyrbrug",442606,547494,502068,946926,932280,740256,981357,786804,824169,635683]
["Inventar andet",293816,373726,292468,343433,316480,163893,140689,467746,51092,103111]
["Kvæg",64775,97675,104327,65988,76372,42937,273191,74505,69050,87292]
["Svin",101544,69301,88569,193038,84097,60061,113039,321524,45793,39746]
["Fjerkræ",0,0,0,0,23746,8195,2909,7728,6282,0]
["Pelsdyr",283,27472,61754,25151,29274,0,0,0,0,0]
["Får",131,265,22,80,67,117,217,8466,11479,938]
["Andre husdyr",834,8246,4182,7189,9529,11397,11592,11363,848,1432]
["Beholdninger egen avl",2917698,2409984,2650655,2353093,2572826,2643545,2746386,2767954,2427835,2230233]
["Beholdninger indkøbt foder",5735,6663,7890,5710,38555,22399,28913,27129,40915,45427]
["Jordbeholdninger",482843,429643,384964,451350,396600,425220,276791,276121,382303,263028]
["Andre beholdninger",768293,772657,770164,722744,653486,584062,683654,629487,853056,560160]
["Igangværende arbejde",20051,2095,3303,438,0,0,0,0,0,0]
["Tilgodehavende",4014142,3956022,4378414,4752885,4065116,4858366,4019149,3654370,4231911,4184451]
["Mellemregning I/S-interessenter",382435,257287,387617,382588,397466,467775,508556,426753,367223,261108]
["Andel I/S",276254,254627,257710,546237,251664,296733,351626,237620,292174,27376]
["Finansielle kontrakter og værdipapirer",5472719,4547707,4318898,4593654,39994,13335,7145,9769,14908,47224]
["Andelskapital",487041,630748,537917,542057,550099,351413,369461,285624,249139,248779]
["Leveringsrettigheder",692160,737501,655552,0,0,0,0]
["Kassekredit (positiv)",326068,162180,327501,173301,229672,153034,143067]
["Landbrugsaktiver ialt",73861352,71643203,71782134,78608410,75167679,69962628,67462491,66416194,66656926,62548340]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",2394744,2551759,2412196,2786548,2251066,2419129,2340542,1393501,1149804,1195209]
["Beboelse",1156081,1266857,1325773,1286554,1294688,1204721,1199607,1208474,1106133,1085923]
["Private aktiver",735751,655743,674149,690170,642726,338488,303521,216220,213409,225635]
["Immaterielle anlægsaktiver",0,0,16,444,500,561,824,2356,1971,6933]
["Øvrige materielle anlægsaktiver",218456,233324,183142,314410,491241,448111,380903,271599,263311,263959]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",257235,156451,203731,0,257,20322,1529,66038,35597,18320]
["Aktier mv",3424402,2561953,2478232,2943491,2573035,4065919,1916690,2334264,2206685,2655915]
["Obligationer mv",437668,377100,338130,282818,207306,250807,183096,52057,460347,1559491]
["Pantebreve",375710,202147,247698,406090,282784,577911,644527,277859,237868,60614]
["Indlån mv.",905962,506378,512127,490611,493846,667773,641697,766612,326415,386909]
[null,null,null,null,""]
["Aktiver ialt primo",83768796,80154916,80157327,88188075,83762342,79954162,74886152,73603303,73354313,70524226]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-5040306,-3390441,-2592307,-3934573,-4217585,-2413092,-1718834,-1384837,-1274982,-910237]
["Variabelt forrentet Dkr",-28635490,-27880406,-26681751,-25106446,-20070599,-15968513,-11157863,-9903051,-8409996,-6234854]
["Fast forrentet fremmed valuta",0,0,0,-27653,-44146,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-2857075,-3826112,-6054787,-10783789,-13506276,-13717600,-19082703,-20614757,-20278456,-21646195]
["Diverse realkreditlån",100207,75638,236963,"",81752,56598,51139,57186,68296,21728]
["Realkreditinstitut gæld ialt primo",-36432664,-35021322,-35091882,-39627885,-37756855,-32042606,-31908261,-31845460,-29895138,-28769558]
["Variabelt forrentet Dkr",-4339552,-3846239,-3173338,-3353239,-3148336,-3054349,-3749264,-3259422,-2525771,-2014788]
["Fast forrentet Fremmed valuta",-100671,-39459,-68305,-69212,-100076,-121894,-76929,-159923,-634727,-424408]
["Variabelt forrentet fremmed valuta",-689246,-895665,-987845,-1961519,-2008996,-1376997,-1773104,-2362792,-2955095,-3184518]
["Pante- og gældsbreve",-635934,-516305,-650421,-719377,-514937,-836352,-498518,-172174,-113309,-36285]
["Anden langfristet gæld",-797550,-797429,-864005,-1087441,-1050922,14281,0,-88390,-20894,-69]
["Leasingforpligtelser",-1507839,-1262927,-1181772,-1262538,-1056171,-726716,-628133,-611902,-697546,-514546]
["Mellemregning interessenter",-815836,-182438,-255305,-556612,-374191,-514907,-587479,-306502,-316456,-227994]
["Moms",-308707,-195585,-235497,-273286,-264466,-247758,-229143,-243173,-181786,-236171]
["Leverandørgæld",-3391138,-2952070,-3248752,"",-2332175,-3775216,-4521244,-3387455,-3943124,-2428454]
["Anden gæld, finansielle kontrakter",-761773,-657784,-670361,-893573,-1132209,-795172,-680835,-1102708,-1232069,-845966]
["Kassekredit",-3374382,-3968756,-3796096,-3782375,-3103912,-3046065,-3101303,-2833235,-3922252,-2306203]
["Gæld uden for landbruget",-305071,-555736,-296616,-154364,-89707,-215715,-298727,-315630,0,0]
["Gæld i alt",-53460364,-50891716,-50520195,-57062102,-52932953,-46836328,-48120794,-46688766,-46438169,-40988960]
["Hensættelser (negative)",-7748749,-7952803,-8823531,-8763990,-8622614,-8464271,-6945058,-6282012,-6663918,-5567429]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",48132431,46423018,45270552,50240283,49037720,44015063,42820246,43664654,41238257,40473461]
["Driftsbygninger",5914092,6465364,6365374,9183144,8547805,7534331,7400681,6704719,6686493,6109625]
["Fast ejendom, i øvrigt",3445909,3745755,3417928,4332342,4286073,4616880,3590361,4281324,5242272,3047851]
["Stamplanter",691,899,1875,2110,1307,0,0]
["Betalingsrettigheder",56322,69156,71796,75443,100707,93080,188940,202433,245002,165038]
["Mælkekvote",0,0,0,0,0,0,0,7846,20288,35129]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",41198,44995,6827,17276,7606,27855,37460,31003,32304,65752]
["Inventar markbrug",6547902,6270842,5771043,6410932,6065209,5930290,5581714,5022275,5100970,5124377]
["Inventar husdyrbrug",432569,591483,480388,"",888931,725951,869363,785094,786085,597946]
["Inventar andet",330248,389741,308028,400393,366896,232813,136828,59153,617865,86330]
["Kvæg",85114,85483,93022,76073,76058,47611,62244,54446,67031,83299]
["Svin",73791,77653,66725,166214,90717,45999,86230,258742,46061,50217]
["Fjerkræ",0,0,0,0,10398,16644,2962,9377,6544,0]
["Pelsdyr",169,26432,52108,25933,28584,0,0,0,0,0]
["Får",110,332,17,37,59,39,210,8261,10607,727]
["Andre husdyr",724,8502,4257,7949,9532,10449,11741,12975,758,534]
["Beholdninger egen avl",3171699,2796485,2421202,2796068,2384976,2790730,2637041,2867471,3042123,2314999]
["Beholdninger indkøbt foder",15458,7443,7120,5260,11738,30049,21607,23135,39046,45499]
["Jordbeholdninger",501892,412447,421452,406610,440733,458992,329010,304490,406251,285166]
["Andre beholdninger",802245,823831,807350,817941,680958,587062,610733,655041,771111,781597]
["Igangværende arbejde",1315,1507,2164,2445,0,0,0,0,2905,0]
["Tilgodehavende",4086232,4126704,4414047,5095748,4238279,4097033,4801640,3739335,4120157,3701945]
["Mellemregning I/S interessenter",169506,297521,448911,348146,339757,476214,578013,-305850,-330196,-263558]
["Andel I/S",228416,324160,217788,435070,271380,315063,287087,211121,288738,28638]
["Finansielle kontrakter",17226,68228,27516,70095,39691,24466,4818,8367,9147,16871]
["Andelskapital",534527,668752,630656,616562,622693,461603,412873,277699,250359,254934]
["Leveringsrettigheder",829021,901485,817428,0,569213,271805,275857,0,0,0]
["Kassekredit (positiv)",426208,232454,338743,204795,151363,268643,124546]
["Landbrugsaktiver ialt",75845016,74860674,72464317,83177675,79268383,73078667,70872205,68883111,68700178,63006377]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",2019338,2442337,2253416,2733037,2489412,2579139,2141240,1475722,1225902,1272871]
["Beboelse",1127805,1327202,1356313,1288430,1282508,1259922,1223013,1177136,1164192,1186518]
["Private aktiver",790788,713677,696332,723809,635770,328950,311160,234799,221150,218337]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,42,262,1202,623,1894,1648,5958]
["Påbegyndte investeringer udenfor landbrug",1169,150,36,37092,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",449063,378842,368376,319801,215759,692656,535048,490247,278869,355245]
["Øvrige aktiver, udenfor landbrug",327668,157274,192697,181441,132315,158026,273868,248161,401197,95137]
[null,null,null,null,""]
["Aktier mv",3941592,3142491,2475458,3389154,2729716,4264099,2109824,2738141,2818057,2497963]
["Obligationer mv",571129,485427,406108,254677,201751,215301,205201,47141,416361,1557867]
["Pantebreve",315461,169202,219979,377344,281098,521238,616642,505272,255200,44730]
["Indlån mv.",1168903,612904,823960,801797,484074,255694,636628,452431,813571,485471]
["Hensættelse (positive)",78838,23537,9845,38067,16840,122445,230753,114292,145116,263235]
[null,null,null,null,""]
["Aktiver ialt ultimo",86210562,84081263,80928096,93080479,87737887,83477340,79156205,77301311,77482437,72014818]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-5663097,-4314915,-2979000,-4179062,-5014812,-3615023,-2276200,-2006068,-1296741,-876999]
["Variabelt forrentet Dkr",-28121430,-28993914,-27106744,-31485582,-24461337,-18974040,-15328317,-12315721,-10016818,-8936994]
["Fast forrentet fremmed valuta",0,0,0,-27693,-43980,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-2552879,-2843416,-5029604,-6797875,-11001718,-11430256,-16134953,-18923762,-20043126,-20178711]
["Diverse realkreditlån",105772,96547,245795,"",162412,64660,49031,24508,63579,20271]
["Realkreditinstitut gæld ialt, ultimo",-36231634,-36055698,-34869553,-42178106,-40359435,-33954660,-33690439,-33221043,-31293107,-29972432]
["Variabelt forrentet Dkr",-4473747,-3740731,-3721608,-3296153,-3007779,-3027656,-3484119,-3612111,-3238781,-2516443]
["Fast forrentet Fremmed valuta",-8650,-4218,-30055,-60673,-85658,-114852,-69354,-153081,-249506,-355772]
["Variabelt forrentet Fremmed valuta",-531934,-931729,-830256,-1631703,-1910299,-1184563,-1880349,-1844909,-2666093,-2711412]
["Pante- og gældsbreve",-612357,-564021,-595048,-726994,-537198,-832780,-512320,-336120,-158578,-157965]
["Anden langfristet gæld",-862311,-819928,-813309,-1081946,-1063790,-76194,-81173,-79909,-19622,-6787]
["Leasingforpligtigelser",-1618026,-1485995,-1219808,-1391810,-1223151,-907978,-647684,-638275,-793695,-660798]
["Mellemregning I/S-interessenter",-952076,-300418,-256951,-374494,-430703,-605435,-615621,459474,400350,267391]
["Moms",-384685,-272437,-224134,-277449,-269780,-266142,-274575,-208132,-254901,-185512]
["Leverandørgæld",-3820531,-3313634,-3304200,-3514722,-2538516,-3881920,-3952242,-4774493,-3944108,-2636008]
["Anden gæld, finansielle kontrakter mv",-792241,-761422,-661691,-793499,-1143075,-669682,-1023505,-688367,-1142212,-1067901]
["Kassekredit",-3329396,-3626483,-4085090,-4384758,-3766569,-2949004,-3535834,-3115718,-4097996,-2878681]
["Gæld uden for landbruget",-299905,-434128,-218486,-289792,-88374,-214080,-218352,-4470,-405590,0]
["Gæld i alt ultimo",-53917495,-52310842,-50830190,-60099799,-56424327,-48684946,-49985566,-48982480,-48594384,-43413269]
["Hensættelser (negative)",-7982287,-8286686,-9008146,-9051371,-8695820,-8775687,-7010501,-6579523,-6784387,-5787340]
["Andre hensatte forpligtigelser",0,-1746,-3135,142,-13,-20,-4181,0,132,118]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår"]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",57,54,53,53,52,48,47,48,48,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",111,111,112,111,111,111,111]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,2,2,2,3,5,4]
["Økologisk jordbrug omlægningsår",0,0,0,0,42,44,40,50,97,73]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",591,575,574,581,574,585,597,574,557,574]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",171821,197499,192167,203984,206092,193001,130005,141477,72346,40208]
["Personlig indtjening, ægtefælle",184990,177456,186352,154687,140533,145222,109596,123529,110941,123618]
["Ejerløn",405398,468940,428833,414841,294634,281524,322166,296827,311941,0]

{"sheet":"3.1 Kvæg alle","index":18,"n_rows":829,"n_cols":21,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:10:41 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=121)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: driftsres"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Antal",1561,1718,1820,1938,1982,2103,2169,2285,2356,2468,null,"Antal",3467,3065,3050,2926,2721,2631,2403,2308]
["Antal vejet",2464,2641.17,2730.58,2817.59,2918.67,3172.35,3333.8,3435.5,3623.91,3699.18,null,"Antal vejet",6681,5397,4866,4705,4325,4107,3822.63,3593.99]
["Kredsnummer",231,236,248,245,243,239,240,239,236,232,null,"Ejendomsnummer",null,null,null,null,null,null,4033,4144]
["Ejendomsnummer",4294,4206,4215,4209,4248,4226,4199,4157,4101,4136,null,"Landbrugsareal, ha",73,101,94,108,118,126,136,132]
["Landbrugsareal, ha",201,186,176,175,170,160,159,156,149,142,null,"Årskøer",95,87,92,105,115,127,137,146]
["Årskøer",226,212,204,198,190,172,165,165,158,149,null,"Årssøer",0,0,0,0,1,0,1,0]
["Årssøer",1,1,1,0,1,0,0,0,1,0,null,"Antal slagtesvin produceret",32,82,78,91,70,56,61,75]
["Antal slagtesvin produceret",27,28,33,32,39,32,44,54,44,63,null,"Antal minktæver",null,null,null,null,null,null,2,3]
["Antal minktæver",0,2,4,3,2,2,2,2,2,3,null,"Dyreenheder",142,135,142,162,175,192,203,218]
["Dyreenheder",376,352,339,332,284,258,249,247,237,224,null,"Beregnet antal normtimer",3400,3721,3732,4128,4377,4707,4917,5010]
["Beregnet antal normtimer",7603,7204,6790,6703,6472,6046,5982,5907,5732,5161]
[null,null,null,null,"",null,null,null,null,null,null,null,"Bruttoudbytte Planteavl inklusive IO",237103,318711,139303,176351,368750,219510,427805,291252]
["Bruttoudbytte Planteavl inkl. IO",1952308,1825944,1433180,1579639,1495522,1324310,1438120,1309208,1296558,1123367,null,"Bruttoudbytte Kvæg",1949898,1830120,1999257,2294316,2695575,3506831,2580619,3369060]
["Bruttoudbytte Kvæg",7125427,6663824,6345848,6397451,4881085,4608090,5064872,4845022,4192197,3907253,null,"Bruttoudbytte Svin",11797,30722,31157,36878,30358,27123,32516,34455]
["Bruttoudbytte Svin",28530,25886,27562,19521,26599,18114,26383,29285,27001,33037,null,"Bruttoudbytte andre husdyr",4858,11575,8971,4869,5628,9389,7637,10401]
["Bruttoudbytte andre husdyr",3937,10340,10924,11200,6713,8905,9623,12772,11231,11523,null,"Maskinstationsindtægter",null,null,null,null,null,null,37978,39303]
["Skovindtægter",4295,4493,5180,2761,2659,1883,0,null,null,null,null,"Andre landbrugsindtægter",21458,35766,48186,42337,57484,60694,92330,44573]
["Maskinstationsindtægter",79316,73532,53493,59116,58684,53107,66017,58279,56243,46767,null,"Bruttoudbytte ialt",2225114,2226893,2226875,2554751,3157796,3823547,3140907,3789043]
["Andre landbrugsindtægter",143217,119314,116162,102918,87153,60737,72189,86231,68665,125462]
["Bruttoudbytte ialt",9337031,8723332,7992349,8172604,6558415,6075145,6677204,6340797,5651894,5247409,null,"Stykomkostninger Mark",-93388,-138443,-134596,-153464,-182325,-243384,-267710,-234027]
[null,null,null,null,"",null,null,null,null,null,null,null,"Foderomkostninger inklusive IO",-608795,-451070,-476444,-549941,-596841,-867406,-1207544,-901647]
["Stykomkostninger Mark",-410953,-382034,-339388,-355698,-349139,-333576,-328485,-328123,-299464,-273390,null,"Øvrige stykomkostninger husdyr",-144603,-148658,-164773,-208175,-246866,-309470,-340077,-359783]
["Korn inkl. IO",-269245,-284466,-260527,-234319,-236215,-159762,-172850,-2512768,-2207805,-1912879,null,"Stykomkostninger i alt",-846787,-738171,-775973,-911676,-1026031,-1420260,-1815330,-1495457]
["Færdigblanding mv.",-1943093,-1848430,-1698853,-1565190,-1435334,-1313101,-1291714,null,null,null,null,"Dækningsbidrag",1378327,1488722,1450902,1643074,2131765,2403287,1325577,2293586]
["Eget grovfoder inkl. IO",-1348700,-1240239,-1211968,-1171570,-1081059,-1022305,-979259]
["Øvrige stykomkostninger husdyr",-596814,-558706,-524951,-483149,-450865,-420924,-400913,-387747,-373595,-365704,null,"Energi og brændstof",-57375,-67811,-86560,-101407,-116415,-150157,-144385,-164668]
["Skovomkostninger",-1680,-1984,-2497,-1225,-719,-783,0,null,null,null,null,"Maskinstation",-145153,-165363,-181007,-203496,-248037,-296565,-308945,-321171]
["Stykomkostninger i alt",-4570484,-4315861,-4038184,-3811152,-3553332,-3250451,-3173221,-3228638,-2880865,-2551973,null,"Vedligeholdelse",-124316,-135958,-147055,-169658,-193942,-232642,-257784,-260913]
[null,null,null,null,"",null,null,null,null,null,null,null,"Investeringer over driften",null,null,null,null,null,null,0,-17402]
["Dækningsbidrag",4766546,4407471,3954165,4361452,3005084,2824694,3503983,3112159,2771029,2695436,null,"Lønomkostninger",-107477,-134298,-136281,-165464,-207255,-257987,-291808,-303130]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ejendomsskat og forsikringer",-49808,-57353,-56790,-62059,-70661,-78985,-86512,-91470]
["Energi og brændstof",-216733,-225252,-245132,-206762,-202496,-192905,-224262,-229832,-215328,-195477,null,"Diverse omkostninger",-61207,-69409,-75063,-83908,-95751,-110213,-134752,-144007]
["Maskinstation",-607317,-566130,-518070,-506854,-481132,-436671,-447715,-417100,-399030,-364292,null,"Kontante kapacitetsomkostninger",-545335,-630193,-682755,-785991,-932061,-1126549,-1224187,-1302761]
["Vedligeholdelse",-513684,-473075,-451571,-422363,-372600,-349655,-365539,-338606,-305479,-293086,null,"Afskrivninger",-226003,-251229,-270405,-308054,-366704,-424791,-469098,-496060]
["Investeringer over driften",-27442,-26286,-23797,-24746,-19204,-17925,-23804,-17153,-17356,-19181,null,"Nedskrivninger",null,null,null,null,null,null,-14500,-7090]
["Lønomkostninger",-840800,-772897,-678328,-624559,-549304,-489152,-463002,-416953,-366304,-334412,null,"Tab/gevinst",null,null,null,null,null,null,-2137,-2324]
["Ejendomsskat og forsikringer",-143541,-134140,-126212,-121127,-115214,-107095,-102892,-95555,-88938,-82726,null,"Kapacitetsomkostninger i alt",-771337,-881422,-953160,-1094045,-1298765,-1551340,-1709922,-1808235]
["Diverse omkostninger",-208536,-199393,-189575,-179999,-171325,-165591,-163280,-160623,-151712,-150742,null,"RESULTAT AF PRIMÆR DRIFT",606990,607301,497742,549029,833000,851947,-384345,485351]
["Kontante kapacitetsomkostninger",-2558054,-2397172,-2232685,-2086410,-1911275,-1758995,-1790493,-1675823,-1544146,-1439917]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afkoblet EU-støtte",0,0,280419,391048,417601,443512,456322,454036]
["Afskrivninger",-789701,-729401,-701966,-684193,-672112,-627692,-609776,-583872,-563405,-531224]
["Nedskrivninger",-27180,-19206,-15814,-22829,-17459,-9404,-10982,-8651,-10410,-16027]
["Tab/gevinst",11990,12125,7170,10593,12510,5255,11843,18767,4982,3663,null,"Forpagtningsindtægt",7361,6078,6034,6127,7225,10620,10051,16822]
["Kapacitetsomkostninger i alt",-3362944,-3133655,-2943296,-2782839,-2588336,-2390836,-2399408,-2249579,-2112980,-1983505,null,"Forpagtningsafgift",-91790,-96896,-69953,-115323,-139841,-180401,-199764,-198617]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteindtægter, landbrug",23997,21757,24616,27610,42540,28668,509011,14819]
["Resultat af primær drift",1403602,1273817,1010869,1578614,416747,433858,1104575,862580,658049,711931,null,"Realiseret gevinst/tab finansaktiver",null,null,null,null,null,null,8473,-207347]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, landbrug",-391769,-388222,-395104,-432176,-624256,-1116691,-837498,-657756]
[null,null,null,null,"",null,null,null,null,null,null,null,"Finansomkostninger ialt, landbrug",-452200,-457283,-434407,-513762,-714332,-1257805,-509728,-1032079]
["Afkoblet EU-støtte mv.",502832,493495,507125,509970,507928,498311,504527,496992,490616,464168,null,"Driftsresultat",154789,150018,343755,426315,536270,37654,-936189,-70245]
[null,null,null,null,""]
["Forpagtningsindtægt",53357,47679,36176,32971,26947,21532,18000,14449,20851,18129]
["Forpagtningsafgift",-323376,-293004,-269940,-266375,-245073,-246355,-245163,-233125,-215354,-199019,null,"Afskrivning immaterielle aktiver"]
["Renteindt, landbrug og fin.tilskud",33866,15539,13935,12911,13887,13325,14492,17327,18345,16902,null,"Nedskrivning immaterielle aktiver",null,null,null,null,null,null,23096,385117]
["Realiseret gevinst/tab finansaktiver",-25413,-33796,-39422,-55884,-62465,-58827,-58126,-63312,-59709,-107561,null,"Gevinst/tab immaterielle aktiver",null,null,null,null,null,null,1017,18228]
["Renteudgifter, landbrug",-565945,-577485,-598177,-631974,-642084,-637154,-628099,-619578,-720753,-713880,null,"Anden virksomhed og ekstraord.",13975,34571,32274,20211,48258,649,32215,17099]
["Finansomkostninger ialt, landbrug",-827510,-841067,-857428,-908351,-908788,-907479,-898895,-884240,-956619,-985429,null,"Renteindtægter, privat",1160,1397,2101,3480,7472,4210,-483991,2369]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, privat",-52209,-47400,-47479,-46586,-66745,-110567,-75378,-41280]
["Driftsresultat",1078924,926245,660567,1180233,15888,24690,710206,475388,191752,190671,null,"Urealiseret regulering værdipapirer",null,null,null,null,null,null,37472,-34856]
[null,null,null,null,"",null,null,null,null,null,null,null,"Urealiseret regulering gæld",null,null,null,null,null,null,-119872,-85333]
["Ejerløn",-478697,-482281,-488144,-489805,-442408,-420119,-432407,-453110,-435517,0,null,"Resultat før personlig indtjening",-1293760,-1293760,-1293760,-1293760,-1293760,-1293760,-1022454,163928]
["Korr. værdiændring stambes/foderbeh.",1831,-15882,-26921,-51215,5938,70817,1532,null,null,null,null,"Private indtægter",116493,126316,117771,124830,128865,127094,134683,162820]
["Driftsresultat efter ejerløn mv.",602057,428081,145502,639214,-420582,-324611,279331,null,null,null,null,"ÅRETS RESULTAT FØR SKAT",234208,264902,448422,528250,654119,59041,-887771,326747]
[null,null,null,null,"",null,null,null,null,null,null,null,"Skat af årets resultat",0,-100738,-165050,-200656,-253871,-152583,147190,-18612]
["Afskrivning immaterielle aktiver",-13015,-13312,-12203,-12470,-13949,-2127,-5327,-3312,-2761,-2529]
["Nedskrivning immaterielle aktiver",-3802,333,-6706,-2297,-3073,-12541,-535090,-417284,-307217,-733865,null,"Udtræk til privat",-190382,-179943,-191930,-198106,-204615,-224627]
["Gevinst/tab immaterielle aktiver",19334,2642,-1165,6386,5059,-3968,-8124,466,5853,5308,null,"Formueudgifter",-11061,-11932,-6523,-9597,-16214,-7021]
["Anden virksomhed og engangsposter",133337,80426,46522,67893,78826,38711,41937,37847,37534,30971,null,"Hensat til konsolidering",32766,-27711,84919,119891,179420,-325190]
["Renteindtægter, privat",3757,5379,3699,3827,3388,4063,2789,2250,2906,2937]
["Renteudgifter, privat",-27239,-28293,-30270,-34341,-33480,-45253,-44775,-41719,-48586,-53341,null,"BALANCE"]
["Urealiseret regulering værdipapirer",27658,31314,-15688,41756,39282,28030,4165,36067,-2600,-19586,null,"Fast ejendom excl. beboelse",5725304,7455445,8576830,12976101,17097749,20873297,20748346,20012446]
["Urealiseret regulering gæld",6089,-12466,-12401,7477,9944,34654,-32992,24854,-98882,-83607,null,"Betalingsrettigheder EU",0,0,785440,841909,536514,305972,225772,230803]
["Værdiændring inv. ejendomme og tilknyttede virks.",147,0,-377,"",4580,0,0,null,null,null,null,"Mælkekvoter og andre leveringsrettigheder",2111410,1871534,2399143,2946336,2118813,1248977,1390852,2401251]
[null,null,null,null,"",null,null,null,null,null,null,null,"Inventar og maskiner",905087,1076357,1167036,1376699,1721964,2144565,2301115,2277522]
["Resultat før personlig indtjening",1225515,992158,632068,1258680,106466,66228,132741,114567,-222017,-662844,null,"Besætning",723269,696936,802514,976726,1169694,1483996,1390334,1401337]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beholdning",298557,357780,401569,497110,750608,858869,788300,881251]
["Private indtægter/omkostninger",204800,196327,190636,187985,175702,184733,177475,176925,177611,165724,null,"Tilgodehavende",null,null,null,null,null,null,772086,794417]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andelskapital og financielle kontrakter",null,null,null,null,null,null,-100121,267960]
["Årets resultat før skat",1430315,1188485,822704,1446666,282167,250962,310217,291492,-44406,-497120,null,"Landbrugsaktiver i alt",9763627,11458035,14132532,19614881,23395342,26915676,27521510,28266986]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fast ejendom udenfor landbrug",605652,703233,727172,801561,808970,950522,276740,248247]
["Skat af årets resultat",-391127,-427811,-355783,-386339,-159490,-100033,-172436,-174709,62492,84263,null,"Beboelse",null,null,null,null,null,null,997347,929819]
[null,null,null,null,"",null,null,null,null,null,null,null,"Biler",null,null,null,null,null,null,128457,125097]
["BALANCE",null,null,null,null,null,null,null,null,null,null,null,"Øvrige aktiver udenfor landbrug",null,null,null,null,null,null,149432,115379]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre aktiver",277514,311151,357162,390100,494825,544211]
["Fast ejendom",26015546,24747687,24134334,24012937,23854103,22389890,0,21647697,21157192,20618438,null,"Værdipapirer og indlån",399813,525200,833907,1000003,1480654,1275917,566226,445973]
["Stamplanter",71,86,0,53,0,0,0,null,null,null,null,"Aktiver i alt",11046606,12997619,16050773,21806545,26179791,29686325,29634887,30131501]
["Betalingsrettigheder EU",36573,41180,48006,60981,73145,94399,116858,160309,166741,164080]
["Mælkekvoter og andre leveringsrettigheder",5457,5981,6875,7630,8982,13154,23317,530472,931967,1222020,null,"Realkreditinstitutter",-5847412,-6648180,-7343751,-8593323,-10938515,-13175303,-14909024,-15297726]
["Inventar og maskiner",2911856,2662625,2425964,2425157,2379835,2316961,2351083,2348704,2312028,2326562,null,"Pengeinstitutter",-624207,-550180,-738753,-1074402,-1293702,-1534161,-2719055,-3122696]
["Besætning",2304403,2166575,2065580,2055996,1927136,1781392,1593077,1654235,1645674,1490096,null,"Finanslån",-148838,-334250,-489888,-486806,-637727,-1196123]
["Beholdning",1651170,1451102,1216674,1362434,1319412,1166718,1189449,1025621,982902,927831,null,"Anden gæld",-633690,-548297,-531629,-691621,-906179,-1086537,-966358,-1440206]
["Tilgodehavende",1136323,1101423,1178216,1137865,1043672,851822,975649,1080776,956738,885413,null,"Kassekredit",-534112,-449801,-530961,-700203,-826895,-1052646,-1285084,-1384331]
["Andelskapital og financielle kontrakter",884476,793782,758115,740980,629858,574336,512302,412876,342471,299674,null,"Gæld i alt",-7788260,-8530708,-9634983,-11546355,-14603018,-18044770,-19879520,-21244959]
["Landbrugsaktiver i alt",34945874,32970440,31833764,31804033,31236142,29188671,28618504,28860690,28495713,27934114,null,"Hensættelser",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Egenkapital",3258346,4466911,6415790,10260189,11576773,11641556,9755367,8886542]
["Fast ejendom udenfor landbrug",1323772,1325304,1263917,1283992,1277705,1274007,0,297336,278703,283944,null,"PASSIVER I ALT",11046606,12997619,16050773,21806545,26179791,29686325]
["Private aktiver",276456,281227,265035,255998,242525,215164,214219,1086297,1081189,1061151,null,"Forpagtede værdier",1714203,2585244,1579170,2947247,3936607,4390696]
["Øvrige aktiver udenfor landbrug",121903,95022,92680,105234,108041,132342,128644,148425,130815,147240]
["Værdipapirer og indlån",657946,610727,538973,624272,514554,459124,746612,685333,689104,721240,null,"EGENKAPITALFORKLARING"]
["Hensættelser (positive)",134211,151415,182248,209545,250703,240045,250066,null,null,null,null,"Resultat efter finansiering",null,null,null,null,null,null,-964905,-114504]
[null,null,null,null,"",null,null,null,null,null,null,null,"Private indtægter",null,null,null,null,null,null,134683,162820]
["Aktiver i alt",37460162,35434136,34176618,34283074,33629671,31509353,31001671,31078081,30675524,30147689,null,"Resultat før regulering og skat",234208,264902,448422,528250,654119,59041,-830222,48316]
[null,null,null,null,"",null,null,null,null,null,null,null,"Privat",-201443,-191875,-198453,-207703,-220829,-231648,0,-247312]
["Ansvarlig lånekapital",-186213,-167249,-142328,null,null,null,null,null,null,null,null,"Ekstraord. private indt./-udg.",null,null,null,null,null,null,0,19475]
["Realkreditinstitutter",-19892641,-19025250,-18741382,-18916585,-18943320,-17655526,-17286969,-17342761,-16930896,-16424735,null,"Formueindtægter/-udgifter",null,null,null,null,null,null,0,-33736]
["Pengeinstitutter",-3774904,-3907479,-4136881,-4343979,-4501110,-4161358,-3915607,-4073681,-3679822,-3644932,null,"Privat udtræk",null,null,null,null,null,null,0,-261572]
["Pante- og gældsbreve",-158782,-147492,-154493,-139512,-134265,-122315,-103320]
["Anden langfristet gæld",-408779,-319239,-247333,-238931,-371537,-45473,-18486,null,null,null,null,"Udlodning til interessenter",null,null,null,null,null,null,0,0]
["Anden gæld",-2240817,-1960299,-1882505,-1894486,-1690245,-1617291,-1728284,-1654889,-1695173,-1697224,null,"Indskud/udtræk interessenter",0,-4143,-13036,-29588,-47285,-45708,-1315,-57555]
["Kassekredit",-1339956,-1393984,-1463017,-1465306,-1915418,-1747121,-1496724,-1694886,-1750279,-1540587,null,"Ud- og indbetaling interessenter",null,null,null,null,null,null,148504,38943]
["Gæld i alt",-28002091,-26920993,-26767939,-27183868,-27555895,-25349083,-24549391,-24766217,-24056171,-23307478,null,"Betalt skat",-60082,-85737,-79956,-88572,-115033,-95923,147190,-18612]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ændring i udskudt skat",null,null,null,null,null,null,0,0]
["Hensættelser (negative)",-2409929,-2367727,-2146818,-2072396,-1942806,-1906089,-1930819,-1754371,-1620292,-1728079,null,"Skat af årets resultat",null,null,null,null,null,null,-683032,-231868]
[null,null,null,null,""]
["Egenkapital",7048142,6145416,5261861,5026810,4130969,4254181,4521461,4557494,4999060,5112133,null,"Ændring af egenkapital fra drift, privat og skat",null,null,null,null,null,null,-745143,-47568]
[null,null,null,null,"",null,null,null,null,null,null,null,"Regulering ialt fra resultat",null,null,null,null,null,null,-25644,-28774]
["EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,null,"Kursændringer gæld",-15963,-53580,-10766,68505,110623,22012]
[null,null,null,null,"",null,null,null,null,null,null,null,"Konjunktur byg og jord m.v.",659184,414251,-14140,3150056,2334105,1941903]
["Resultat efter finansiering",1188779,983756,680517,1217612,64623,22180,710110,473775,183885,171435,null,"Konjunktur rettigheder",0,0,1778891,392736,-1445568,-1252187]
["Private indtægter",204800,196327,190636,187985,175702,184733,177475,176925,177611,165724,null,"Kursændringer finansaktiver",8232,8310,21758,17886,-11168,-106017]
["Resultat før regulering og skat",1393578,1180084,871153,1405597,240324,206913,887586,650700,361496,337160,null,"Værdireguleringer",240325,240325,240325,240325,240325,240325,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pensionsindbetaling",-17907,-26398,-33473,-36335,-45869,-34311,0,0]
["Privat",-211846,-222845,-230997,-237508,-226173,-236878,-255919,-270631,-262964,-264061,null,"Øvrige egenkapitalbevægelser",null,null,null,null,null,null,115017,1797500]
["Formueindtægter/-udgifter",-22183,-23400,-22469,-18576,-13283,-35176,-38265,-35431,-29843,-28889]
["Privat udtræk",-234029,-246245,-253466,-256084,-239457,-272054,-294184,-288706,-274130,-264532,null,"Ændring af egenkapital",null,null,null,null,null,null,9640350,7089042]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-49921,-78454,-60023,"",-36291,-25787,-33139,-51743,-20147,4501,null,"Egenkapital primo",2652261,4151037,4541197,6468505,10360436,11384392,0,0]
["Betalt skat",-230648,-206150,-171769,-189436,-88639,-86015,-128437,-104209,-64880,-69613,null,"Egenkapital ultimo",3258346,4466911,6415790,10260189,11576773,11641556,0,0]
["Ændring i udskudt skat",-160479,-221661,-184014,-196903,-70821,-14018,-43999,-70499,127372,153875]
["Skat af årets resultat",-391127,-427811,-355783,-386339,-159490,-100033,-172436,-174709,62492,84263,null,"PENGEBINDING"]
[null,null,null,null,"",null,null,null,null,null,null,null,"Årets resultat før skat",234208,264902,448422,528250,654119,59041,11497,8645]
["Ændring af egenkapital fra drift, privat og skat",718501,427573,201880,669573,-194914,-190960,387826,134468,130776,156890,null,"Afskrivninger m.v., landbrug",235063,278354,302710,319957,384818,682778,0,-175]
["Regulering ialt fra resultat",36589,8401,-48072,41068,37263,44048,-577369,-359208,-405608,-834280,null,"Afskrivninger andre erhverv",null,null,null,null,null,null,-3919,-1586]
["Værdireguleringer",102579,58541,63556,117560,-29957,13300,-7863,113658,-130800,-948141,null,"Investeringsreguleringer tilbf.",null,null,null,null,null,null,-37472,34856]
["Pensionsindbetaling",-67611,-62065,-53112,-52753,-34792,-30158,-53578,-44674,-35925,-34594,null,"Gevinst/tab finansaktiver tilbageført",null,null,null,null,null,null,-5128,48991]
["Øvrige egenkapitalbevægelser",21,0,0,0,0,0,0,0,0,0,null,"Urealiseret regulering finansaktiver",null,null,null,null,null,null,119872,85333]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gevinst/tab gæld tilbagef.",null,null,null,null,null,null,0,265628]
["Ændring af egenkapital",789900,432560,163784,775448,-217820,-163770,-250984,-153927,-435172,-1703010,null,"Urealiseret regulering gæld",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tilbageførsel i alt",null,null,null,null,null,null,-1315,-57555]
["Egenkapital primo",6261502,5719262,5100285,4252175,4350884,4421856,4772209,4713264,5436039,6816539]
[null,null,null,null,"",null,null,null,null,null,null,null,"Betalt skat",-77989,-112135,-113430,-124906,-160902,-130234,32653,26792]
["Egenkapital ultimo",7048142,6145416,5261861,5026810,4130969,4254181,4521461,4559336,5000867,5113529,null,"Privat",-201443,-191875,-198453,-207703,-220829,-231648,0,-33736]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afskrivninger privat tlbf.",null,null,null,null,null,null,-26717,-28701]
["PENGEBINDING",null,null,null,null,null,null,null,null,null,null,null,"Formueindtægter/-udgifter",null,null,null,null,null,null,0,-347359]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pensionsindbetaling",null,null,null,null,null,null,0,-26390]
["Årets resultat før skat",1430315,1188485,822704,1446666,282167,250962,310217,291492,-44406,-497120,null,"Privat udtræk, skat og pension i alt",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indskud/udlodning interessentskaber/selskaber",0,-4143,-13036,-29588,-47285,-45708,127819,15424]
["Værdiændring besætning/beholdning",6520,-14735,-27232,-53513,6600,74065,0,null,null,null,null,"Til investering og afdrag",189840,239381,447832,518553,609921,334228]
["Afskrivninger m.v., landbrug",802374,746820,730685,704810,689025,650477,1157457,993886,873253,1274675,null,"Besætning",null,null,null,null,null,null,0,0]
["Afskrivninger andre erhverv",12419,9900,12231,15060,6862,13036,11672,9641,9632,10864,null,"Beholdninger",null,null,null,null,null,null,0,-76968]
["Regulering I/S",-7163,-3211,-1543,-5601,-5418,0,0,-1437,-8,225,null,"Flerårige afgrøder",null,null,null,null,null,null,0,168048]
["Gevinst/tab finansaktiver",-4324,-5061,-3801,-4144,-3061,-1903,-1972,-2107,-3178,-1855,null,"Ændringer biologiske aktiver i alt",null,null,null,null,null,null,0,0]
["Urealiseret regulering finansaktiver",-27984,-31205,15597,-41972,-39282,-28030,-4165,-36067,2600,19586,null,"Likviditet efter reg. og privat",null,null,null,null,null,null,0,0]
["Gevinst/tab gæld",2857,16359,13818,12389,2020,16204,9254,-24831,7717,4600]
["Urealiseret regulering gæld",-6089,12466,12401,7477,-9944,-34654,32992,-24854,-98882,-83607,null,"Investeringer"]
["Øvrige tilbageførsler",-84161,-35850,-16557,-36360,-41377,99,295,null,null,null,null,"Jord",null,null,null,null,null,null,-14796,-5479]
["Tilbageførsel i alt",694438,695483,735599,583191,605423,615229,1205533,914231,988899,1391702,null,"Immaterielle aktiver",null,null,null,null,null,null,-334348,-198255]
[null,null,null,null,"",null,null,null,null,null,null,null,"Grundforbedring",null,null,null,null,null,null,-144680,-114853]
["Betalt skat",-229796,-206166,-172017,-189436,-88787,-86786,-127805,-104209,-64880,-69613,null,"Driftsbygninger",-150310,-233858,-214970,-276634,-456293,-538009,-196686,-127219]
["Privat",-214856,-229242,-230997,-237508,-226173,-236878,-255919,-270631,-262964,-264061,null,"Inventar markbrug",null,null,null,null,null,null,-1800,524]
["Afskrivninger privat tlbf.",16383,18037,18187,18378,16732,17023,20756,15512,15650,11549,null,"Inventar husdyrbrug",-154391,-237420,-261758,-355035,-491465,-668592,-90378,-51860]
["Formueindtægter/-udgifter",-22183,-23400,-22469,-18576,-13283,-35176,-38265,-35431,-29843,-28889,null,"Inventar andet",null,null,null,null,null,null,-17109,-20999]
["Pensionsindbetaling",-67557,-62164,-53139,-52753,-31857,-31691,-56014,-44674,-35925,-34594,null,"Besætning og beholdning",-43637,-51161,-113352,-177486,-391338,-367784]
["Privat udtræk, skat og pension i alt",-518009,-502936,-460436,-480863,-343369,-373507,-457248,-477071,-377654,-353854,null,"Mælkekvote m.v.",0,-86451,-19801,-211426,-201567,-108829]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fast ejendom og jord m.v.",-274777,-269163,-442551,-575174,-821005,-1318107]
["Indskud/udlodning mv interessentskaber/selskaber",-42391,-73123,-59659,-78713,-46897,-25062,-33771,-51743,-20147,4501,null,"Landbrugsinvestering i alt",-623115,-878053,-1052432,-1595755,-2361668,-3001322]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beboelse",-33592,-77875,-98951,-122240,-184504,-201275,-16917,-15320]
["Til invest og afdrag",1564364,1307909,1038207,1470280,497325,451968,1042205,null,null,null,null,"Biler m.v.",null,null,null,null,null,null,-1310140,-797136]
[null,null,null,null,"",null,null,null,null,null,null,null,"Aktiver udenfor landbrug",null,null,null,null,null,null,0,-629088]
["Besætning (realforskydning)",-89631,-29265,-26871,-90418,-73210,-174459,54027,16732,-123083,-89694,null,"Investeringer ialt",-656707,-955928,-1151383,-1717995,-2546173,-3202597,0,0]
["Beholdninger (realforskydninger)",-153134,-187919,146638,-27717,-137157,13026,-163571,-26287,-30475,-40191,null,"Likviditetsoverskud/-behov",-466868,-716682,-712133,-1202397,-1939339,-2840329,0,0]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ændring finansaktiver og gæld"]
["Likviditet før anlægsinvesteringer",1321599,1090726,1157974,1352145,286958,290535,932661,696109,413281,410842,null,"Tilgodehav. og værdipapirer",64297,-41361,-344369,-306045,-416124,48310,110884,425092]
[null,null,null,null,"",null,null,null,null,null,null,null,"Realkreditinstitutter",284385,650406,725400,991187,2022109,2049913,220178,47160]
["Investeringer",null,null,null,null,null,null,null,null,null,null,null,"Pengeinstitutter lån, netto",32951,159665,444498,469097,203581,695801,-45047,11756]
["Jord",-514424,-393508,-405165,-440673,-451903,-383005,-346220,-347098,-244623,-331293,null,"Kassekredit, ændring",null,null,null,null,null,null,-3,12]
["Immaterielle aktiver",-1966,-3787,687,-1227,-6134,3248,-33760,-31213,-31405,-70524,null,"Anden gæld",91406,-48389,-93514,77117,126251,76203,0,616457]
["Grundforbedring",-10927,-10810,-11529,-6843,-7631,-15903,-9065,-8996,-6318,-6315,null,"Ændring hensættelser",null,null,null,null,null,null,0,0]
["Stamplanter",-23,0,0,53,0,0,0,null,null,null,null,"Likviditetsanvendelse/fremskaffelse",473039,720321,732015,1231355,1935818,2870227,0,0]
["Driftsbygninger",-307566,-256414,-261519,-306329,-271246,-308423,-298248,-223300,-197421,-294922]
["Inventar markbrug",-237902,-191242,-164759,-190139,-104668,-116889,-169117,-168207,-129369,-157121,null,"Nøgletal"]
["Inventar husdyrbrug",-288491,-305378,-237119,-245351,-192889,-169083,-170724,-141403,-123661,-149670,null,"Kg EK mælk pr ko",7863,8030,8288,8742,8562,8649,40.35,54.05]
["Inventar andet",-11844,-8033,-5322,-8915,-7761,-7910,-9052,-3437,-4428,-1737,null,"Antal fravænnede grise pr. årsso",20.5,21.3,17.2,18.8,15.1,20.6,-1.2,2.4]
["Beboelse, landbrug",-60360,-55797,-49490,-46535,-38136,-46035,-63837,-56784,-46939,-71522,null,"Dækningsgrad (DB i forhold til bruttoudbytte)",0.62,0.67,0.65,0.64,0.68,0.63,57.9,64.3]
["Private aktiver",-37146,-40979,-37747,255998,-21964,-17888,-27599,-20662,-19615,-22106,null,"Forrentning i procent",2.1,1.6,2.4,2.1,2.8,2.5,-212,-13]
["Aktiver udenfor landbrug",-36902,-31362,-9813,-37804,-11852,-11989,-19075,-27727,-9173,-28988,null,"Gældsprocent",72,65,62,56,55,59,0,0]
["Investeringer ialt",-1507551,-1297310,-1181775,-1322883,-1114186,-1073877,-1146697,-1028828,-812952,-1134198,null,"Lønningsevne, kr. / normtime",74,53,88,72,104,77,31.8,27.7]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afkastningsgrad",null,null,null,null,null,null,0,0]
["Likviditetsoverskud/-behov",-185951,-206584,-23801,29262,-827228,-783342,-214036,-332719,-399671,-723355,null,"Soliditetsgrad",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Konjunktur, kvæg",0,0,60756,72520,100697,198780]
["Ændring finansaktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,"Konjunktur, svin",0,0,-39,39,-1611,939]
["Tilgodehav. og værdipapirer",-113861,109765,-111164,-197802,-138325,122513,-101550,-52926,-96221,-125591,null,"Konjunktur mink",0,0,0,39,-198,-170]
["Realkreditinstitutter",192171,96112,71493,-18916585,294760,272125,165704,-17342761,-16930896,-16424735,null,"Konjunktur fjerkræ",0,0,0,-93,66,63]
["Pengeinstitutter lån, netto",-103791,-133172,-10361,130023,405537,214250,155413,226260,91996,301193,null,"Konjunktur korn og andre salgsafgrøder",0,0,0,0,33719,-32795]
["Anden gæld",315320,175054,20426,-1894486,76101,-59030,87167,-1654889,-1695173,-1697224,null,"Konjunktur eget grovfoder",0,0,0,0,113611,-2796]
["Kassekredit, ændring",-28229,-27841,72157,-392406,183827,225343,-69055,-22564,259778,148396]
["Ændring hensættelser",-6514,1533,518,-289,-26,-63,1419,-1,11,16,null,"Bilag 1: Produktionstekniske oplysninger, planteavl"]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",255097,221450,43068,-121,821873,729752,230296,310358,399393,732944,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1188781,983759,680520,1217612,64625,0,0,null,null,null,null,"Bilag 1 Produktionstekniske oplysninger, planteavl"]
["Private indtægter/omkostninger",204800,196327,190636,187985,175702,0,0,null,null,null,null,"Afgrødefordeling, ha"]
["tilbf. værdiændr. stambesætning mm",-82095,-51881,-42262,-84523,-32363,0,0,null,null,null,null,"Vårbyg, ha",9.6999999999999993,11.8,10.3,12.6,13.8,15,0.6,0.5]
["Beregnet skat",-473919,-425407,-303046,-424660,-139772,0,0,null,null,null,null,"Vinterbyg, ha",0,0.8,1.1000000000000001,1.5,1.8,1.6,11.7,11.1]
["Privat udtræk",-237039,-252642,-253466,-256084,-239457,0,0,null,null,null,null,"Vårhvede",0,0.3,0.2,0.4,0.5,0.4,1.3,0.6]
["Pensionsindbetaling",-67557,-62164,-53139,-52753,-31857,0,0,null,null,null,null,"Vinterhvede, ha",0,6.9,5.0999999999999996,7.1,8.4,8.8000000000000007,0.8,0.8]
["Konsolidering",532971,387991,219242,587297,-203226,-296302,0,null,null,null,null,"Triticale, ha",0,1.4,1.2,0.9,1.4,1.3,1.3,0.8]
[null,null,null,null,"",null,null,null,null,null,null,null,"Rug, ha",0,0.4,0.3,0.5,0.5,0.5,0.2,0.3]
["Nøgletal - konsolidering",null,null,null,0,null,null,null,null,null,null,null,"Havre, ha",0,1.4,1.7,1.3,1.7,1.9,0.4,0.7]
["Ændring i resultat - nulkonsolidering",-907252,-704946,-414231,-902322,165684,0,0,null,null,null,null,"Kernemajs/majs til modenhed, ha",null,null,null,null,null,null,32.5,30.8]
["nulpunktsrente pct",null,null,null,null,null,null,null,null,null,null,null,"Blandsæd",null,null,null,null,null,null,0,0]
["nulpunktsmælkepris kr/kg EKM",null,null,null,null,null,null,null,null,null,null,null,"Korn areal, ha",null,null,null,null,null,null,0,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg",null,null,null,null,null,null,null,null,null,null,null,"Græsfrø, ha",0.1,0.5,0.5,0.4,0.4,0.7,0.1,0]
["Nulpunktspris minkskind",null,null,null,null,null,null,null,null,null,null,null,"Almindelig rajgræs",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Italiensk rajgræs",null,null,null,null,null,null,0,0]
["Øknomiske nøgletal",null,null,null,null,null,null,null,null,null,null,null,"Hundegræs, ha",null,null,null,null,null,null,0,0]
["Virksomhedens afkast, pct.",2.9,2.7,2.1,4,0.4,0.5,4.9000000000000004,null,null,null,null,"Rapgræs, ha",null,null,null,null,null,null,0,0]
["Virksomhedens overskudsmargin, pct",9.9,9.1999999999999993,6.8,13.7,0.5,2.9,0,null,null,null,null,"Rødsvingel, ha",null,null,null,null,null,null,0,0]
["Dækningsgrad, pct",51.2,50.8,49.7,53.5,45.5,46.9,52.7,null,null,null,null,"Kløverfrø, ha",0,0,0,0,0,0,0,0]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":10.074768641153938},{"$f":"(C209+C67)*100/C148","v":8.160196152709597},3.6560448860203643,14.478506249490234,-9.1451424593116037,-9.875437833980266,-9.5634353586152798,null,null,null,null,"Rødkløver",null,null,null,null,null,null,0,0]
["Soliditetsgrad, pct",21.8,20.6,18.5,18.399999999999999,16.5,17.399999999999999,18.2,null,null,null,null,"Hvidkløver",null,null,null,null,null,null,0,0]
["Rentedækningsgrad",6.9,10.1,8.6,118.2,815.6,15.5,0,null,null,null,null,"Roefrø og andre frø",0,0,0,0,0,0.1,0.7,0.4]
[null,null,null,null,"",null,null,null,null,null,null,null,"Spinatfrø, ha",null,null,null,null,null,null,0,0]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,0,null,null,null,null,null,0,null,"Frøareal ialt, ha",null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Fabriksroer",0.4,0.5,0.4,0.4,0.4,0.2,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Spisekartofler",0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tidlige spisekartofler",null,null,null,null,null,null,0,0]
["Afgrødefordeling, ha",null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler, ha",0,0,0,0,0,0,0.2,0.3]
["Vårbyg, ha",26,19.2,25,24.5,23,18.600000000000001,15.9,17.399999999999999,19.3,16,null,"Proceskartofler, ha",null,null,null,null,null,null,1.4,1.2]
["Vinterbyg, ha",1.5,1.6,1.1000000000000001,1.9,1.4,1.5,1.4,1.3,1.2,1.4,null,"Stivelseskartofler",0,0.3,0.2,0.2,0.2,0.2,0,0]
["Vårhvede",0.5,0.5,0.4,0.4,0.3,0.4,0.4,0.6,0.9,0.7,null,"Raps, ha",0.4,0.7,0.4,0.6,1.1000000000000001,1.7,0,0]
["Vinterhvede, ha",8.5,10.199999999999999,5.7,10.3,7.4,9,8.9,6.9,7.3,10.6,null,"Andre olieprodukter, ha",null,null,null,null,null,null,0,0.1]
["Triticale, ha",0.1,0.1,0,0.1,0.1,0.2,0.3,0.3,0.5,0.5,null,"Ærter til konsum",null,null,null,null,null,null,0.1,0.1]
["Rug, ha",5.7,7,4.3,4.9000000000000004,3.3,3.6,2.7,1.8,1.1000000000000001,1.2,null,"Ærter og andre bælgsæd",0.2,0.3,0.2,0.2,0.1,0.1,0,0]
["Havre, ha",3.1,2,2.7,2.2999999999999998,1.6,1.1000000000000001,1,1.9,1.4,1.2,null,"Græs/lucerne tørreri, ha",null,null,null,null,null,null,0,0]
["Kernemajs/majs til modenhed, ha",0.2,0.3,0.1,0.2,0.1,0,0.1,0.2,0.2,0.1,null,"Andre industriafgrøder, ha",null,null,null,null,null,null,0,0]
["Blandsæd",0.5,0.3,0.2,0.4,0.4,0.4,0.5,0.5,0.8,0.7,null,"Grønsager, ha",0,0.2,0.3,0.1,0.2,0.3,0,0]
["Korn areal, ha",46.1,41.2,39.6,45,37.9,34.700000000000003,31.3,30.8,32.6,32.4,null,"Frugt og bær, ha",null,null,null,null,null,null,0.1,0.3]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre gartneriafgrøder",0,0,0,0,0,0.1,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Energiafgrøder, ha",null,null,null,null,null,null,0,0]
["Græsfrø, ha",0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.2,0.1,null,"Pil til energi, ha",null,null,null,null,null,null,0,0]
["Almindelig rajgræs, ha",0.6,0.3,0.2,0.2,0.2,0.3,0.3,0.3,0.3,0.2,null,"Majs til energi, ha",null,null,null,null,null,null,0.9,0.7]
["Italiensk rajgræs, ha",0.1,0.1,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0,null,"Foderroer, ha",0.4,0.6,0.6,0.6,0.5,0.7,8.1,7.7]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0,null,"Sædskiftegræs, ha",17.399999999999999,25.6,29.5,33.6,36.5,39.5,10,8.4]
["Rødsvingel, ha",0.1,0.1,0.1,0,0,0.1,0.1,0,0,0,null,"Helsæd, ha",12.8,13.8,10.7,9.1,7.8,8.6999999999999993,34.1,34.4]
["Bakkesvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Vedvarende græs, ha",10,10.3,7.2,8,8.5,9.1999999999999993,0.9,1.4]
["Strandsvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Majs, ha",14.6,17.899999999999999,17.100000000000001,23.1,26.5,31.5,1.4,1.4]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0,null,"Kolbemajs, ha",null,null,null,null,null,null,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0,0,null,"Andet grovfoder, ha",0.4,0.8,0.7,0.9,0.9,1.2,134.19999999999999,131.4]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0,null,"Ha udtagne arealer",6.1,6.5,6.2,6.7,6.7,2.5]
["Spinatfrø, ha",0,0.1,0,0,0,0,0,0,0,0,null,"Dyrket areal i alt, ha",72.599999999999994,101.3,93.9,108.2,118,126.2,1.3,1]
["Frøareal ialt, ha",1.1000000000000001,0.7,0.4,0.4,0.3,0.5,0.5,0.6,0.5,0.4,null,"Grøngødning, økologisk, ha",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Juletræer/pyntegrønt, ha",0,0,0,0,0,0,0,0]
["Sukkerroer",0.1,0.1,0.1,"",0.1,0.1,0.2,0.3,0.3,0.2]
["Spisekartofler",0.1,0,0,0,0,0,0,0,0,0.1,null,"Egen landbrugsareal dyrket, ha",null,null,null,null,null,null,96.2,93.8]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0,null,"egen bortforpagtet areal, ha",null,null,null,null,null,null,1.2,1.8]
["Læggekartofler, ha",0.1,0.1,0.1,0.1,0,0,0,0,0,0,null,"Egen skov, krat, hede m.v.",null,null,null,null,null,null,2.7,3.1]
["Proceskartofler, ha",0.1,0,0.1,0,0,0,0,0.1,0,0.1,null,"Tilforpagtet landbrugsareal, ha",20.5,31.7,19.100000000000001,28.9,32.799999999999997,36.5,39.4,38.6]
["Stivelseskartofler",0.7,0.6,0.5,0.4,0.3,0.3,0.3,0.3,0.3,0.3,null,"Tilforpagtet skov m.v., ha",null,null,null,null,null,null,0.5,0.3]
["Raps, ha",1.4,1.8,1.3,1.7,1.2,1.6,1.3,1.6,1.1000000000000001,1.3,null,"Jordbundsforhold"]
["Andre olieprodukter, ha",0,0,0,0,0.1,0,0,0,0,0]
["Hestebønner, ha",1,1,1,null,null,null,null,null,null,null,null,"Areal med lerjord (jb 7,9), ha",null,null,null,null,null,null,0.6,1.3]
["Ærter til konsum",0,0,0,0,0,0,0,0,0,0,null,"Areal med lerjord (jb 5, 6), ha",8,8,9,10,11,12,28.2,27.3]
["Ærter og andre bælgsæd",0.2,0.1,0.1,0.1,0.4,0.3,0.2,0.2,0.2,0.2,null,"Areal med fin sand (jb 2 og 4), ha",25.8,37,32.1,39.9,43.1,46.7,50,47.1]
["Græs/lucerne tørreri, ha",0.1,0,0,0.1,0,0,0.1,0,0.1,0.2,null,"Areal med grovsand (jb 1 og 3), ha",22.7,36.6,38.799999999999997,41.2,44.5,47.7,52.2,51.6]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0.1,null,"Særlige jordbundstyper, ha",3.2,4.0999999999999996,3.7,4.0999999999999996,4.4000000000000004,4.7,4.5999999999999996,4.0999999999999996]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0,null,"Markvanding, antal brug",0.2,0.3,0.4,0.4,0.4,0.4,0.37,0.38]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0,null,"Herpå areal vand",0,0,0,0,0,0,85.79,83.15]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0,0,0,0,0,0.1,0,0.1,0.2,null,"Udbytter pr ha"]
["Pil til energi, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,null,"Hkg vårbyg pr ha",56,47,48,45,46,42,0,0]
["Majs til energi, ha",0.8,0.4,0.3,0.2,0.2,0.2,0.3,0.3,0.2,0,null,"Hkg vinterbyg pr ha",0,58,57,54,48,52,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Hkg vårhvede pr ha",0,47,44,43,43,49,50,53]
["Foderroer, ha",0.7,0.9,0.8,0.8,0.9,0.8,0.9,1.1000000000000001,0.7,0.7,null,"Hkg vinterhvede pr ha",0,68,67,66,63,74,57,52]
["Sædskiftegræs, ha",65.900000000000006,62,56.3,55.8,56.2,53.6,55.2,52.8,51.1,48.4,null,"Hkg triticale pr ha",0,43,44,43,41,45,55,47]
["Helsæd, ha",7.4,9.5,11.2,7.9,10.3,9.4,9.4,10.7,8.5,8.1999999999999993,null,"Hkg rug pr ha",0,45,45,47,42,45,71,64]
["Vedvarende græs, ha",12.6,12.1,11.4,11.4,11.2,9.9,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.4,null,"Hkg havre pr ha",0,47,44,37,40,36,39,44]
["Majs, ha",52.9,49.2,47.6,44.7,45.7,44.7,43.7,42,39.1,35.299999999999997,null,"Hkg kernemajs pr ha",null,null,null,null,null,null,49,46]
["Kolbemajs, ha",3.7,3.2,1.8,3.2,2.8,0.8,1.8,1.4,1.6,1.9,null,"Hkg græsfrø pr ha",null,null,null,null,null,null,42,45]
["Andet grovfoder, ha",1,1.3,1.2,1.1000000000000001,1.1000000000000001,1.2,1.4,null,null,null,null,"Hkg fabriksroer pr ha",101,218,118,128,112,96,73,118]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,20.6,null,"Hkg spisekartofler pr ha",0,0,0,0,127,111,11,12]
["Dyrket areal i alt, ha",198.5,184.2,173.9,173.9,169,158.4,156.80000000000001,153.69999999999999,147.9,140.69999999999999,null,"Hkg læggekartofler pr ha",0,0,0,0,157,217,9,13]
["Udyrkede arealer, ha",0.9,1.7,1.6,1.3,1,0.9,0.8,1.1000000000000001,0.9,0.9,null,"Hkg proceskartofler pr ha",0,0,0,0,390,310,12,14]
["Randzoner, ha",1.2,0.1,0.1,0.1,0.2,1,1.2,1,0,0,null,"Hkg stivelsekartofler pr ha",0,384,393,311,334,414,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0.1,0,0.1,0.1,0,0.1,0,null,"Hkg raps pr ha",0,36,33,182,32,45,98,103]
["Landbrugsareal, ha",200.7,186.1,175.6,175,170.3,160.4,158.80000000000001,156,149,142,null,"Hkg rødsvingel pr ha",null,null,null,null,null,null,274,213]
[null,null,null,null,"",null,null,null,null,null,null,null,"Hkg spinatfrø pr ha",null,null,null,null,null,null,243,199]
["Egen dyrkbart landbrugsareal, ha",131.19999999999999,123.7,118.7,120.2,118.9,111.7,109.8,108.8,104.5,100.5,null,"Hkg korn IO (konteret)",null,null,null,null,null,null,300,374]
["egen bortforpagtet areal, ha",9.1999999999999993,8.6999999999999993,7,7.9,5.7,5.4,2.8,2.1,1.8,1.8]
["Egen skov, krat, hede m.v.",3.6,3.4,3.3,3.4,3.4,3.3,3.3,3.3,3.3,3.3,null,"Priser"]
["Tilforpagtet dyrkbart landbrugsareal, ha",69.400000000000006,62.4,57,55.3,51.4,48.7,49,47.1,44.3,41.2,null,"Kr pr kg solgt byg",0,0.83,0.82,0.86,1.36,1.4,0,0]
["Tilforpagtet skov m.v., ha",0.3,0.3,0.3,0.2,0.3,0.3,0.4,1.9,1.7,0.4,null,"Kr pr kg solgt maltbyg",null,null,null,null,null,null,0,0]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,null,"Kr pr kg solgt hvede",0,0.86,0.8,0.86,1.32,1.35,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kr pr kg solgt raps",0,1.69,1.55,1.78,2.0699999999999998,2.89,0,0]
["Areal med lerjord (jb 7,9), ha",6,5.6,5.7,4.8,4.2,3.8,3.4,3.1,2.6,1.7,null,"Kr pr kg solgt fabriksroer",null,null,null,null,null,null,0.81,1.07]
["Areal med lerjord (jb 5, 6), ha",35.700000000000003,33.299999999999997,31.6,32.4,32.299999999999997,31,29.9,30.7,29,26.8,null,"Kr pr kg solgt spisekartofler",0,1.07,1.06,1.35,1.4,0.98,0.95,1.1299999999999999]
["Areal med fin sand (jb 2 og 4), ha",68.099999999999994,63.4,61.2,61.6,59.7,54.6,53.4,54.5,52.7,50.8,null,"Kr pr kg solgt industrikartofler",0,0,0,0,0,72.17,1,1.08]
["Areal med grovsand (jb 1 og 3), ha",85.1,79,71,69,68,65.599999999999994,66.5,62.4,59,56.7]
["Særlige jordbundstyper, ha",6.4,5.8,5.3,5.5,5.2,4.5,4.7,4.8,4.9000000000000004,4.8,null,"Bilag 2: Produktionstekniske oplysninger, kvæg"]
["Markvanding, antal brug",0.38,0.36,0.35,0.36,0.37,0.38,0.4,0.38,0.39,0.39]
["Herpå areal vand",121.06,113.84,108.29,105.04,103.84,98.95,97.13,95.86,90.99,86.75,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0.52,0.6]
["Antal m3 vand forbrugt til vanding",3237,3576,5300,1637,1840,1420,2330,1191,0,0,null,"År",2003,2004,2005,2006,2007,2008,0.38,0.4]
["Antal tons gylle anvendt (økologer)",128,85,103,129,111,80,78,64,0,0,null,"Bilag 2: Kvæg"]
["Heraf tons konventionel gylle (økologer)",29,23,24,26,19,18,21,14,0,0,null,"Antal årskøer",95.3,86.9,91.9,105.4,115.1,127.4,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal årsopdræt",null,null,null,null,null,null,0,0]
["Udbytter pr ha",null,null,null,null,null,null,null,null,null,null,null,"Stk årsopdræt pr årsko",0.94,0.97,0.97,0.93,0.91,0.9,0,0]
["Hkg vårbyg pr ha",60,55,43,54,50,53,54,53,50,51,null,"Udskiftningsprocent",0,42,47,40,40,38,"Alle","Alle"]
["Hkg vinterbyg pr ha",63,65,51,63,57,62,61,59,59,53,null,"Mælkekvote (omregnet) ialt ultimo, kg",724356,696046,728152,862400,953645,1061330,2009,2010]
["Hkg vårhvede pr ha",56,49,43,53,47,61,57,46,45,47,null,"Kg EK mælk i alt",null,null,null,null,null,null,0,0]
["Hkg vinterhvede pr ha",80,79,63,79,68,77,74,69,71,62,null,"Kg EK mælk pr ko",7863,8030,8288,8742,8562,8649,137.19999999999999,146.19999999999999]
["Hkg triticale pr ha",45,46,39,43,40,47,46,45,49,44,null,"Gennemsnitlig fedtprc.",null,null,null,null,null,null,115,127]
["Hkg rug pr ha",57,56,50,61,53,59,57,54,55,46,null,"Gennemsnitlig proteinprc.",null,null,null,null,null,null,0.84,0.87]
["Hkg havre pr ha",51,46,34,48,47,51,48,48,49,45,null,"Kr. pr. kg ekm",2.38,2.36,2.2599999999999998,2.14,2.39,2.76,0,0]
["Hkg kernemajs pr ha",85,500,92,69,240,77,68,63,268,74,null,"Pct. jerseybesætninger",22,12,10,10,10,11,1141286,1205014]
["Hkg græsfrø pr ha",12,12,10,11,9,14,212,20,44,47]
["Hkg alm. rajgræs pr ha",14,16,12,13,14,18,35,50,13,11,null,"Kr pr solgt ko",null,null,null,null,null,null,8781,8917]
["Hkg italiensk rajgræs pr ha",19,17,16,14,10,20,27,16,13,11,null,"Kr pr solgt kvie levebrug",null,null,null,null,null,null,0,0]
["Hkg rødsvingel pr ha",11,14,13,11,13,12,13,11,12,0,null,"Kr pr købt kvie",null,null,null,null,null,null,0,0]
["Hkg sukkerroer pr ha",141,125,80,"",406,93,129,114,113,275]
["Hkg spisekartofler pr ha",153,196,203,186,105,125,230,265,207,174,null,"Ha grovfoder pr årsko",0.57999999999999996,0.79,0.72,0.71,0.7,0.71,2.08,2.39]
["Hkg læggekartofler pr ha",311,274,797,324,268,263,230,218,210,239]
["Hkg proceskartofler pr ha",329,373,350,337,411,400,356,3178,332,331,null,"Pct. rørmalkning",44,43,40,36,31,28,0,0]
["Hkg stivelsekartofler pr ha",451,474,457,496,478,475,496,466,460,388,null,"Pct. karruselmalkning",0,4,3,4,5,6,3746,4215]
["Hkg raps pr ha",36,42,33,42,29,42,52,38,37,31,null,"Pct. robotmalkning",0,8,7,10,13,16,2274,1984]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0,null,"Pct. malkestald sildeben",56,33,39,42,42,42,7827,7288]
["Hkg spinatfrø pr ha",13,19,8,11,8,15,18,12,20,0,null,"Pct. malkestald andet",0,11,10,9,9,8,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pct. bindestalde",44,39,36,32,29,26,0,0]
["Priser",null,null,null,null,null,null,null,null,null,0,null,"Pct. løsdrift sengebåse",56,46,52,58,62,65,26,22]
["Kr pr kg solgt byg",1.1100000000000001,1.2,1.32,1.1000000000000001,1.05,1.18,1.17,1.31,1.59,1.4,null,"Pct. løsdrift dybstrøelse",0,13,10,8,7,7,7,8]
["Kr pr kg solgt maltbyg",1.17,1.39,1.42,1.2,1.1100000000000001,1.24,1.25,1.43,1.6,1.64,null,"Pct. andet staldsystem",0,2,2,2,1,1,19,21]
["Kr pr kg solgt hvede",1.23,1.21,1.32,1.1100000000000001,1.06,1.1499999999999999,1.17,1.42,1.58,1.37]
["Kr pr kg solgt rug",1.07,1.27,1.44,null,null,null,null,null,null,null,null,"Årsammekøer",0.6,0.1,0.1,0.2,0.2,0.2,0,0]
["Kr pr kg solgt havre",1.53,1.79,1.58,1.48,1.38,1.39,1.26,1.53,0,0]
["Kr pr kg solgt kernemajs",1.27,0.79,1.1599999999999999,null,null,null,null,null,null,null,null,"Antal slagtekalve produceret",7.1,10.1,9.1999999999999993,9.9,11,10.7,0,0]
["Kr pr kg solgt raps",2.91,2.8,2.78,2.76,2.69,2.61,2.48,2.94,3.24,3.03,null,"Antal stude produceret",null,null,null,null,null,null,0.3,0.2]
["Kr pr kg solgt fabriksroer",1.27,1.32,0.83,0.65,0.99,1.37,2.08,1.71,1.25,1.55,null,"Gennemsnits slagtevægt solgte kalve",null,null,null,null,null,null,0,0]
["Kr pr kg solgt spisekartofler",1.32,0.8,1.35,1.1599999999999999,1.35,1,1.05,1.27,1.0900000000000001,1.1599999999999999,null,"Pris pr kg solgt slagtekalv",3452,3254,4109,4784,4575,4861,9,9]
["Kr pr kg solgt industrikartofler",0.5,0.79,0.92,0.75,0.64,0.56999999999999995,0.68,0.79,0.69,0.7]
["Kr pr kg solgt stivelseskartofler",0.45,0.42,0.45,0.41,0.47,0.43,0.4,0.42,0.41,0.41,null,"Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
["Bilag 2: Produktionstekniske oplysninger, kvæg",null,null,null,null,null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Sohold"]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Antal årssøer",0.4,0.3,0.3,0.3,0.6,0.4,"Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Antal fravænnede grise pr årsso",20.5,21.3,17.2,18.8,15.1,20.6,2009,2010]
["Antal årskøer",226,212,203.8,198,189.9,171.6,165.4,164.7,158.4,149.19999999999999,null,"Antal fravænnede grise produceret",8,6,5,6,8,8,0,0]
["Antal årsopdræt",203,189,180,180,176,164,159,153,144,134,null,"Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0.6,0.2]
["Stk årsopdræt pr årsko",0.9,0.89,0.88,0.91,0.93,0.95,0.96,0.93,0.91,0.9,null,"Stk 7 kg's grise solgt",0,1,0,2,1,0,0,24.1]
["Udskiftningsprocent",35,35,36,36,39,38,42,39,0,0,null,"Gennemsnitsvægt købte 7 kg's grise",null,null,null,null,null,null,0,5]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,3045,1428961,1384536,1302880,1231803,null,"Gennemsnitspris solgte 7 kg's grise",0,228,302,232,195,0,0,0]
["Kg EK mælk i alt",2392355,2240945,2095760,2017876,1904346,1704106,1581765,1506480,1412443,1308348]
["Kg EK mælk pr ko",10586,10570,10286,10192,10026,9932,9565,9146,8920,8771,null,"Smågrise"]
["Gennemsnitlig fedtprc.",4.3600000000000003,4.3899999999999997,4.3099999999999996,4.3,4.37,4.29,4.26,4.3099999999999996,0,0,null,"Antal smågrise pr årsso",null,null,null,null,null,null,0,0]
["Gennemsnitlig proteinprc.",3.64,3.64,3.59,3.59,3.55,3.52,3.51,3.5,0,0,null,"Antal smågrise produceret",8,7,9,9,12,12,0,0]
["Gennemsnitlig celletal",183,187,187,180,428,174,184,199,0,0,null,"Stk 7 kg's grise købt",0,2,5,5,5,3,0,0]
["Kr. pr. kg ekm",2.69,2.68,2.72,2.82,2.27,2.34,2.95,2.93,2.57,2.66,null,"Vægt 7 kg's grise købt",0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",11,11,11,11,11,11,11,10,10,10,null,"Kr pr købt 7 kg's gris",0,-222,-223,-243,-218,-209,9,10]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal smågrise solgt",7,5,3,5,3,5,223,232]
["Kr pr solgt ko",5953,5928,6186,6147,5421,5679,5169,5839,5937,4882,null,"Vægt 30 kg's grise solgt",0,0,0,0,0,0,4,4]
["Kr pr solgt kvie levebrug",8583,8795,7637,6712,5784,6196,4702,3527,3645,2538,null,"Kr pr solgt 30 kg's gris",303,441,413,425,319,332,0,25]
["Kr pr købt kvie",6271,5432,5979,5293,6109,6680,6473,6659,6890,6582]
[null,null,null,null,"",null,null,null,null,null,null,null,"Slagtesvin"]
["Ha grovfoder pr årsko",0.59,0.6,0.57999999999999996,0.56999999999999995,0.62,0.64,0.68,0.66,0.65,0.64,null,"Stk slagtesvin produceret",32,82,78,91,70,56,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Stk 30 kg's grise købt",30,82,73,89,65,47,61,75]
["Pct. rørmalkning",11,13,12,14,15,17,17,19,19,21,null,"Vægt 30 kg's grise købt",2,3,2,2,1,1,56,64]
["Pct. karruselmalkning",7,8,7,7,7,7,7,7,7,7,null,"Kr 30 kg's grise købt",-328,-358,-367,-403,-342,-361,379,369]
["Pct. robotmalkning",29,28,28,26,25,23,23,24,23,22,null,"Stk slagtesvin solgt",32,82,78,91,74,58,64,74]
["Pct. malkestald sildeben",49,49,46,46,46,46,46,45,40,40,null,"antal sopolte solgt",null,null,null,null,null,null,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0,null,"Vægt solgte slagtesvin",0,6,6,6,5,4,4,3]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pris pr solgt slagtesvin",644,720,753,797,763,798,768,814]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pris pr kg slagtet vægt",null,null,null,null,null,null,3,0]
["Årsammekøer",0.2,0.3,0.3,0.5,0.3,0.3,0.2,0.3,0.3,0.5]
[null,null,null,null,""]
["Antal slagtekalve produceret",7,7,7,9,8,7,7,8,10,9,null,"Bilag 4: Mink og fjerkræ"]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",250,245,241,237,227,231,229,221,0,0,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
["Pris pr solgt slagtekalv",5025,5300,5481,5605,5469,5767,5560,5737,6495,6170,null,"År",2003,2004,2005,2006,2007,2008,0,0]
[null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal årshøns",20,23,7,5,15,10,2009,2010]
["Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,null,null,null,null,null,"Antal producerede slagtekyllinger",67,506,52,147,119,151,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kg æg solgt",0,1010,458,50,1320,2917,15,15]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Antal slagtekyllinger solgt",0,514,54,146,131,149,84,104]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Kg. slagtekylling solgt",0,0,0,0,0,0,1118,184]
["Sohold",null,null,null,null,null,null,null,null,null,null,null,"Pct. burhøns",0,0,0,0,0,0,82,101]
["Antal årssøer",0.8,0.7,1.3,0.3,0.6,0.3,0.4,0.3,0.6,0.2,null,"Pct. skrabehøns",0,0,0,0,0,0,0,152]
["Antal fravænnede grise pr årsso",32,29.6,30.3,31.3,32.5,31.8,32.200000000000003,28,26.6,24.5,null,"Pct. frilandshøns",0,0,0,0,0,0,0,0]
["Antal fravænnede grise produceret",25,19,39,8,20,10,14,8,16,5,null,"Pct. økologiske høns",0,0,0,0,0,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",8,7,8,7,8,8,7,8,8,0,null,"Antal minktæver (1. juli)",2,0,2,1,1,1,0,0]
["Stk 7 kg's grise solgt",10,17,13,7,13,10,8,7,10,0,null,"Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",306,286,225,291,249,212,239,261,252,0,null,"Antal minkskind produceret pr tæve",0,0,8,4,6,5,2,3]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal minkskind solgt",0,2,8,3,5,5,0,0]
["Smågrise",null,null,null,null,null,null,null,null,null,null,null,"Kr. pr. solgt minkskind",0,0,243,312,218,258,0,5.2]
["Antal smågrise pr årsso",23.5,9.6,21.3,36.299999999999997,26.4,29.9,35.4,37.4,0,0,null,"Antal minktæver, primo",0,0,0,1,2,2,9,19]
["Antal smågrise produceret",19,6,27,9,16,10,16,10,0,0,null,"Antal minktæver, ultimo",0,0,0,1,2,1,201,340]
["Stk 7 kg's grise købt",5,3,12,7,12,9,14,9,6,9,null,"Antal minkskind, primo",0,0,0,3,5,6,2,5]
["Kr pr købt 7 kg's gris",651,481,213,261,236,228,244,258,237,237,null,"Antal minkskind, ultimo",0,0,0,4,6,7,3,5]
["Antal smågrise solgt",12,4,32,1,2,0,7,1,4,2]
["Vægt 30 kg's grise solgt",21,24,30,18,31,0,30,30,30,30,null,"Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
["Kr pr solgt 30 kg's gris",469,480,364,815,401,0,408,407,404,322]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Slagtesvin og sopolte",null,null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte"]
["Stk slagtesvin produceret",27,28,33,32,39,32,44,54,44,63,null,"Korn excl. intern omsætning",109494,166162,52917,78519,171639,116199,2009,2010]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",22,27,27,23,23,21,35,44,35,47,null,"Halm",0,0,2913,1907,3446,4802]
["Kr 30 kg's grise købt",515,483,366,472,403,368,413,451,449,376,null,"Frøafgrøder",1075,4219,4313,3471,3265,5673,0,0]
["Stk slagtesvin solgt",27,27,35,31,38,33,42,51,41,60,null,"Handelsroer",8329,11007,7903,5932,5708,2930,98615,163867]
["Antal sopolte købt",0,0,-1,0,0,0,0,0,0,0,null,"Kartofler",1249,8662,5109,4679,1936,1393,3825,2637]
["Vægt solgte slagtesvin",1,1,1,1,1,1,2,2,2,2,null,"Tidlige spisekartofler",0,0,0,0,36,19]
["Pris pr solgt slagtesvin",1333,1121,827,985,904,862,926,981,974,886,null,"Læggekartofler",0,0,0,0,527,186]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0,null,"Proceskartofler (chips etc.)",0,0,0,0,184,387]
["Pris pr solgt sopolt",0,1325,1400,0,0,0,0,0,0,0,null,"Stivelseskartofler",0,0,0,0,2588,3190]
["Pris pr købt sopolt",2683,2151,1844,2152,1752,1728,1949,1873,2044,2029,null,"Kartofler/efterbetaling og tilskud",0,0,0,0,378,616]
[null,null,null,null,"",null,null,null,null,null,null,null,"Raps",2991,5911,1612,3014,7137,16010,2826,3375]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ærter m.v.",2047,3898,678,444,505,149,8167,8525]
["Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,null,null,null,null,null,"Andre industriafgrøder",315,1357,1282,252,1329,1578,9882,8777]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gartneriafgrøder",614,1338,1377,962,1342,952,397,1091]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Grovfoder excl IO",91390,77876,37853,58370,149405,45087,1081,788]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Energiafgrøder m.v.",null,null,null,null,null,null,1727,1367]
[null,null,null,null,"",null,null,null,null,null,null,null,"Udtagne arealer",19599,38281,2052,3060,3910,1792]
["Antal årshøns",6,6,20,26,7,14,20,21,8,17,null,"Økologisk jordbrug, tilskud",0,0,15597,9620,11093,12193]
["Antal hønepladser",7,4,4,4,0,4,5,0,0,0,null,"Miljøtilskud",0,0,5565,6058,4246,6319]
["Antal producerede slagtekyllinger",0,2,30,50,55,28,51,28,122,133,null,"Øvrige tilskud",0,0,132,62,75,34]
["Kg æg solgt",104,107,106,111,108,90,120,170,167,183,null,"Bruttoudbytte Planteavl excl IO",null,null,null,null,null,null,300296,44248]
["Antal slagtekyllinger solgt",0,9,30,50,55,27,49,34,128,135,null,"IO korn",null,null,null,null,null,null,988,2072]
["Kg. slagtekylling solgt",0,18,65,104,116,58,17,0,16,259,null,"IO grovfoder",null,null,null,null,null,null,427805,236746]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0,null,"Bruttoudbytte Planteavl incl. IO",null,null,null,null,null,null,0,54507]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0,null,"Mælkesalg",1787409,1539682,1643985,1856062,2163358,2968894,427805,291252]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0,null,"Økologi- og markedstillæg",0,44766,57469,92339,167641,23546,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kvalitetstillæg",0,17401,21317,27697,30413,53523,2448791,3050717]
["Antal minktæver (1. juli)",0,2,4,3,2,2,2,2,2,3,null,"Superafgift",0,-12326,-855,-775,-12147,-1369,14897,14201]
["Antal rævetæver (1.juli)",0,1,0,0,0,0,0,0,0,0,null,"Sæsonregulering",0,-223,-832,-53,604,286,38639,58249]
["Antal minkskind produceret pr tæve",0,5.7,5.3,4.7,4.7,4.4000000000000004,5.6,5.3,4.8,4.8,null,"Mælk, tilskud",0,55739,196,465,37,765]
["Antal minkskind solgt",0,13,20,12,12,8,9,9,11,15,null,"Køer salg",0,97194,131431,143989,158074,175121,-454,-8430]
["Kr. pr. solgt minkskind",139,203,212,264,226,391,338,626,520,407,null,"Slagtekalve salg",20124,29508,31561,40462,43813,46188,76,240]
["Antal mink avlsdyr tæver, primo",0,3,5,3,4,2,3,3,3,4,null,"Spædkalve salg",0,0,31239,42182,28932,24534,159472,201047]
["Antal mink avlsdyr tæver, ultimo",0,2,2,3,3,3,3,3,4,5,null,"Kvier levebrug salg",0,15,66,184,382,7,43963,46648]
["Antal minkskind, primo",1,11,15,8,12,7,9,8,9,14,null,"Kvier køb",0,0,-24687,-39682,-45444,-69561,31231,35637]
["Antal minkskind, ultimo",1,13,21,9,12,10,9,10,10,14,null,"Tilvækst køer og opdræt",0,0,73367,110529,151680,274753,2708,2137]
["Antal mink avlsdyr hanner, primo",0,0,1,null,null,null,null,null,null,null,null,"Tilvækst kalve",0,0,4872,4600,715,4759,-52968,-41842]
["Antal mink avlsdyr hanner, ultimo",0,0,0,null,null,null,null,null,null,null,null,"Tilskud, handyr",0,0,6190,5587,6243,5207]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Kvæg andet",142365,58362,8489,8898,-677,-1639,-126433,-17520]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,null,null,null,null,null,null,null,null,"Kvæg, tilskud",0,0,15449,1831,1949,1816]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Bruttoudbytte Kvæg",null,null,null,null,null,null,-1366,2368]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sopolte salg",0,63,0,85,0,0,2580619,3369060]
[null,null,null,null,"",null,null,null,null,null,null,null,"7 kg's grise salg",0,262,65,368,177,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Smågrise salg",2000,2154,1195,2038,1079,1522,4775,0]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,null,null,null,null,null,"Salgtesvin salg",20618,59194,59040,72383,56449,46629,451,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"7 kg's grise køb",0,-478,-1025,-1287,-1096,-685,1460,1163]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"30 kg's grise køb",-9863,-29464,-26896,-35721,-22167,-17130,48234,59822]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Soplte køb",null,null,null,null,null,null,-2110,-2425]
["Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,null,"Tilvækst salgtesvin",0,0,-216,-518,-3104,-2479,-21386,-23583]
["Korn excl. IO",234482,202445,162325,214846,96511,175873,144076,142744,221590,179950,null,"Tilvækst smågrise",0,0,110,182,-1,-93,-99,-10]
["Korn IO",119364,138940,119301,119790,132199,86419,89327,104940,102680,82000,null,"Tilvækst øvrige svin",0,0,-87,-73,348,-108,443,-567]
["Frøafgrøder",13588,9937,4431,4244,3795,6189,6964,8666,6355,4252,null,"Svin andet",-958,-1010,-1029,-577,-1326,-533,-32,94]
["Handelsroer",1101,2010,1221,1547,2186,2254,5415,6035,4738,3590,null,"Bruttoudbytte Svin",null,null,null,null,null,null,-395,-275]
["Kartofler",31860,24543,20673,16611,12114,10368,11162,10996,10566,10185]
["Raps",15134,21408,12100,19361,9707,17437,13022,17915,12947,12244,null,"Æg salg",3174,6454,4576,1647,2680,5336,32516,34455]
["Ærter m.v.",10510,6557,6040,6208,3556,2968,2420,2176,1803,1125,null,"Høns indkøb",null,null,null,null,null,null,0,0]
["Andre industriafgrøder",957,782,505,629,582,336,395,288,633,851,null,"Slagtekyllinger salg",449,3377,426,1101,1031,1637,3595,2151]
["Gartneriafgrøder",1347,998,1019,903,568,301,476,1196,1041,1673,null,"Fjerkræ andet",0,164,102,45,145,-37,-1091,-753]
["Grovfoder excl. IO",41752,50217,32877,26964,-141996,-46028,83333,51500,-47318,37055]
["Grovfoder IO",1466309,1361342,1067147,1163674,1372783,1065818,1078233,959214,978440,787632,null,"Minkskind salg",996,525,3214,1163,987,1274,0,793]
["Energiafgrøder m.v.",15904,6765,5541,4862,3517,2375,3296,3538,3081,2808,null,"Mink i øvrigt salg",null,null,null,null,null,null,0,0]
["Bruttoudbytte Planteavl incl. IO",1952308,1825944,1433180,1579639,1495522,1324310,1438120,1309208,1296558,1123367,null,"Pelsdyr andet",0,97,24,1,4,-1,1714,6340]
[null,null,null,null,""]
["Mælkesalg",6067593,5658031,5405888,5514818,4108480,3871010,4557215,4276161,3528882,3401544,null,"Får",0,592,162,406,253,99,0,-242]
["Økologi- og markedstillæg",3735,3004,3164,20941,107370,63334,51867,43970,31630,25339,null,"Husdyr i øvrigt",239,365,466,507,529,1081,0,0]
["Kvalitetstillæg",176335,154647,137021,148697,102712,104271,115514,102892,75156,73051,null,"Maskinstationsindtægter",8433,17280,26500,20038,27022,29042,172,82]
["Non-GM tillæg",42732,35172,24069,null,null,null,null,null,null,null,null,"Andre landbrugsindtægter",13025,18486,21686,22299,30461,31653,1318,644]
["Kvalitetsprogramtillæg (Arlagården)",154114,143401,130614,"",-2826,-46571,-60757,-13615,-910,-14491,null,"Bruttoudbytte ialt excl. IO",2225114,2226893,2226875,2554751,3157796,3823547,37978,39303]
["Sæsonregulering",340,2327,623,-12,-225,-248,-208,157,393,101,null,"Bruttoudbytte i alt incl. IO",null,null,null,null,null,null,54351,44573]
["Køer salg",372522,356333,379330,346548,326553,287593,322593,328625,297366,238942,null,"Specificering af Andre landbrugsindtægter"]
["Slagtekalve salg",36805,38593,42903,50124,44861,41948,39505,47876,63036,56444,null,"Tilskud økologisk jordbrug",null,null,null,null,null,null,3140907,3789043]
["Spædkalve salg",70893,75802,82985,87569,77115,62644,45833,41858,39212,37001,null,"Tilskud miljøforanstaltninger, MVJ",null,null,null,null,null,null,0,0]
["Kvier levebrug salg",50625,46939,31861,28468,13482,16354,14070,8138,6300,2877,null,"Lejeindtægter",null,null,null,null,null,null,0,0]
["Kvier køb",-24150,-17950,-22998,-32475,-35919,-28104,-29434,-31773,-32477,-41789,null,"Andre landbrugsindtægter, pasningsaftale",null,null,null,null,null,null,0,0]
["Tilvækst køer og opdræt",89664,48215,27528,134504,82451,172357,-52279,-14895,112105,89957,null,"Andre landbrugsindtægter, videresalg",null,null,null,null,null,null,12956,12593]
["Tilvækst kalve",-2451,603,-774,3010,3303,4906,-1455,-1315,9494,-678,null,"Andre landbrugsindtægter, vindmøller",0,0,0,0,9043,12230,699,896]
["Kvæg, tilskud",6782,5948,6239,8120,6685,4440,3154,null,null,null,null,"Andre landbrugsindtægter, skov",0,0,0,0,1404,1573,482,512]
["Kvæg andet",79888,112760,97395,78250,47042,54155,59254,56944,62010,38955,null,"Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,333,756,0,0]
["Bruttoudbytte Kvæg",7125427,6663824,6345848,6397451,4881085,4608090,5064872,4845022,4192197,3907253,null,"Andre landbrugsind, I/S resultat f. renter",0,0,0,0,196,-12,1438,1237]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre landbrugsindtægter, udbet. kapitalfond",0,0,31,25,14,13,560,355]
["Sopolte salg",0,23,22,0,0,0,0,0,0,0,null,"Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,-612,62]
["7 kg's grise salg",3129,4804,3026,2033,3294,2159,1932,1931,2537,0,null,"Andre landbrugsindtægter, sygedagpenge",0,0,0,0,5436,6616,432,142]
["Smågrise salg",5575,1924,11567,511,728,0,2993,245,1716,634,null,"Andre landbrugsindtægter, øvrige",null,null,null,null,null,null,390,348]
["Salgtesvin salg",36530,30565,28527,30865,34169,28167,39245,49682,39867,52787]
["7 kg's grise køb",-3070,-1533,-2505,-1864,-2801,-1999,-3327,-2249,-1463,-2161]
["30 kg's grise køb",-11090,-13251,-9797,-10762,-9426,-7898,-14380,-19710,-15871,-17541,null,"Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
["Soplte køb",-1019,-760,-979,-343,-449,-341,-428,-298,-781,-38]
["Tilvækst salgtesvin",-1345,3190,-2725,-785,-818,-1827,187,-497,-357,438,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
["Tilvækst smågrise",-95,-1053,-818,-346,618,-180,-66,43,147,-260,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Tilvækst øvrige svin",-663,383,-74,138,649,-131,-110,-144,1136,-447,null,"Stykomkostninger"]
["Svin andet",577,1593,1317,73,634,163,337,281,71,-376,null,"Udsæd",-34130,-51929,-47470,-52760,-60722,-84652,2009,2010]
["Bruttoudbytte Svin",28530,25886,27562,19521,26599,18114,26383,29285,27001,33037,null,"Gødning",-23356,-37910,-35832,-43218,-53249,-74976,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Planteværn",-20287,-26359,-23995,-27098,-30860,-40779,-90578,-85092]
["Æg salg",1917,1852,2147,2312,2162,1642,2342,2748,2588,2551,null,"Diverse. vedr. planteavl",-15615,-22244,-27299,-30389,-37494,-42976,-89962,-59848]
["Høns indkøb",-602,-2271,-1519,-1946,-503,-1056,-1294,-1142,-665,-1231,null,"Foderkorn excl. IO",-18947,-26862,-33376,-42312,-35561,-30986,-44449,-43028]
["Slagtekyllinger salg",0,554,1416,2354,2390,1152,2063,1554,2517,2145,null,"Indkøbt kraftfoder",0,-250222,-261175,-303701,-370752,-577961,-42721,-46059]
["Fjerkræ andet",1591,7342,4221,4329,-390,3349,3069,3078,327,1501,null,"Indkøbt tilskudsfoder",0,-2467,-2355,-2841,-2912,-2272,-28488,-32689]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt smågrise blanding",null,null,null,null,null,null,-568596,-559517]
["Minkskind salg",3,2598,4255,3231,2649,3047,2907,5763,5667,6290,null,"Indkøbt færdigblanding",0,-15186,-15193,-17045,-21203,-16976,-4381,-3638]
["Mink i øvrigt salg",0,0,80,53,28,445,298,26,19,0,null,"Indkøbt fjerkræfoder",0,0,-2264,-1529,-2090,-3848,-152,-557]
["Pelsdyr andet",-15,-476,-492,158,-162,-990,-125,314,312,-281,null,"Indkøbt pelsdyrfoder",0,0,-654,-321,-477,-556,-14279,-17232]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt mælkeprodukter",0,-5653,-6857,-10427,-13978,-17545,-2696,-1962]
["Får",253,83,135,143,188,154,111,115,104,147,null,"Indkøbt hjælpeprodukter",0,-23907,-26343,-34332,-42500,-59618,-680,-1363]
["Husdyr i øvrigt",790,657,680,566,352,1162,254,316,362,401,null,"Andet indkøbt kraftfoder",0,-5970,-886,-520,-1463,-197,-16541,-18883]
["Bruttoudbytte andre husdyr",3937,10340,10924,11200,6713,8905,9623,12772,11231,11523,null,"Andre foderstoffer",-451243,-38797,-33665,-32883,-27322,-31324]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt grovfoder",0,-32355,-43994,-49616,-52822,-80810,-65695,-71672]
["Maskinstationsindtægter",79316,73532,53493,59116,58684,53107,66017,58279,56243,46767,null,"Andet indkøbt foder",0,-41481,-39800,-51352,-51111,-74990,-26864,-20460]
["Skovindtægter",4295,4493,5180,2761,2659,1883,0,null,null,null,null,"Eget grovfoder",-138605,-8171,-9882,-3062,25350,29677,-79192,-81752]
["Andre landbrugsindtægter",143217,119314,116162,102918,87153,60737,72189,86231,68665,125462,null,"Dyrlæge og medicin",-72301,-55390,-59576,-72140,-81272,-98053,-63980,-61014]
[null,null,null,null,"",null,null,null,null,null,null,null,"Medicin",0,-2310,-2737,-3617,-4600,-6773]
["Bruttoudbytte i alt incl. IO",9337031,8723332,7992349,8172604,6558415,6075145,6677204,6340797,5651894,5247409,null,"Produktionsrådgivning",null,null,null,null,null,null,-335998,23598]
[null,null,null,null,"",null,null,null,null,null,null,null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",-72301,-29478,-31373,-38927,-43243,-56382,-112247,-113393]
["Specificering af Andre landbrugsindtægter",null,null,null,0,null,null,null,null,null,null,null,"Diverse vedrørende andet",null,null,null,null,null,null,0,0]
["Tilskud økologisk jordbrug",36166,34058,32972,28232,19621,14778,11716,11159,11672,12085,null,"Diverse vedr. husdyr",0,-61479,-71087,-93491,-117578,-148102]
["Tilskud miljøforanstaltninger, MVJ",18832,10892,12846,5282,3439,2842,5849,5444,5745,6079,null,"Diverse vedr. pelsdyr, pelsningsomk.",0,0,0,0,-118,-112]
["Lejeindtægter",34613,30606,29454,27648,25713,18368,17325,15770,15124,15021,null,"Div. vedr. pelsdyr, salgsomk.",0,0,0,0,-32,-34]
["Andre landbrugsindtægter, pasningsaftale",3553,4176,3608,2596,1578,1538,1208,757,886,1011,null,"Div. vedr. pelsdyr",0,0,-160,-96,-22,-15]
["Andre landbrugsindtægter, videresalg",9009,5604,4925,4151,5527,3127,1675,1284,914,791,null,"Stykomkostninger i alt excl. IO",-846787,-738171,-775973,-911676,-1026031,-1420260,-227189,-245922]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0,null,"IO korn",-18411,-33206,-31850,-51971,-57904,-66408,-640,-468]
["Andre landbrugsindtægter, skov",3438,3310,4036,2010,1968,1554,2576,2276,2261,2272,null,"IO grovfoder",null,null,null,null,null,null,-1815330,-1440950]
["Andre landbrugsindtægter, sten grus m.v.",1094,466,1112,565,841,1705,1238,1170,664,696]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,215,26,0,null,"Kapacitetsomkostninger"]
["Andre landbrugsindtægter, udbet. kapitalfond",-36,19,48,5,84,9,128,127,6683,389,null,"Brændstof",0,-25886,-40337,-47489,-53043,-76662,0,0]
["Andre landbrugsindtægter, pelsning for andre",62,0,40,31,42,0,0,0,-380,141,null,"Energi",-57375,-41924,-46223,-53918,-63372,-73494,0,0]
["Andre landbrugsindtægter, sygedagpenge",5362,3627,4584,4811,4818,5276,5045,5179,5491,5839,null,"Maskinstation diverse",-145153,-165363,-122208,-128219,-150935,-173393,-56243,-78657]
["Andre landbrugsindtægter, øvrige",28367,23077,19162,20407,26180,13423,25429,42852,19577,100481,null,"Maskinstation høst af koarn og frø",null,null,null,null,null,null,-88142,-86011]
[null,null,null,null,"",null,null,null,null,null,null,null,"Maskinstation - optagning",null,null,null,null,null,null,-137052,-139296]
[null,null,null,null,"",null,null,null,null,null,null,null,"Maskinstation, husdyrgødning",0,0,-16863,-23815,-31560,-41421,-30790,-27909]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Maskinstation, høst af grovfoder",0,0,-41935,-51461,-65542,-81751,-799,-849]
[null,null,null,null,"",null,null,null,null,null,null,null,"Vedligehold bygninger, gårdsplads mv.",-19628,-15349,-17522,-18373,-21251,-24353,-50817,-59390]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Vedligehold grundforbedring",0,-5998,-8015,-8681,-9993,-14037,-89488,-93727]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Vedligehold markredskaber",-104688,-24767,-28679,-34064,-43345,-59783,-24552,-21132]
["Udsæd",-147378,-134888,-133422,-119555,-118610,-114146,-118200,-119146,-106991,-94135,null,"Vedligehold staldinventar",0,-26148,-33225,-40233,-59515,-75163,-12085,-10224]
["Gødning",-128536,-120743,-102787,-109433,-119029,-107441,-101396,-103937,-95488,-83400,null,"Vedligehold andet inventar",0,-63696,-59613,-68306,-59838,-59306,-67252,-70604]
["Planteværn",-66429,-58743,-49843,-58069,-53234,-55588,-52734,-53145,-46768,-43680,null,"Investeringer over driften",null,null,null,null,null,null,-87459,-108441]
["Diverse. vedr. planteavl",-51457,-51495,-52673,-67793,-58266,-56401,-56155,-51895,-50217,-52174,null,"Lønomkostninger",-107477,-134298,-136281,-165464,-207255,-257987,-66435,-50513]
["Produktionsrådg. planteavl",-17152,-16165,-663,-848,-1073,-1327,0,null,null,null,null,"Ejendomsskat",-18893,-21982,-19823,-21220,-25108,-28346,0,-17402]
["Stykomkostninger Mark",-410953,-382034,-339388,-355698,-349139,-333576,-328485,-328123,-299464,-273390,null,"Forsikringer",-30915,-35371,-36966,-40839,-45554,-50639,-291808,-303130]
["Foderkorn excl. IO",-149881,-145527,-141227,-114529,-104016,-73343,-83523,-104152,-68901,-63004,null,"Diverse omkostninger",-61207,-69409,-75063,-48786,-55830,-64750,-31652,-33468]
["Foderkorn IO",-119364,-138940,-119301,-119790,-132199,-86419,-89327,null,null,null,null,"Rådgivningsomkostninger",0,0,0,-35122,-39921,-45463,-54860,-58002]
["Indkøbt kraftfoder",-1410160,-1334073,-1227228,-1147479,-1065428,-948516,-927592,-964370,-777299,-674555,null,"Kontante kapacitetsomkostninger ialt",-545335,-630193,-682755,-785991,-932061,-1126549,-81813,-86531]
["Indkøbt tilskudsfoder",-2193,-1176,-1074,-1119,-886,-1202,-4192,-4146,-3582,-4508]
["Indkøbt smågrise blanding",0,-22,0,0,-17,-227,-115,6,-142,-228,null,"Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-97646,-96509,-103244,-117358,-137031,-158902,-1224187,-1302761]
["Indkøbt færdigblanding",-14351,-11156,-18663,-10388,-13908,-10476,-14959,-16186,-13894,-16905,null,"Afskrivninger grundforbedring",0,-2669,-3209,-3285,-3810,-3993,0,0]
["Indkøbt fjerkræfoder",-1642,-2932,-2825,-3294,-2203,-2245,-2947,-2980,-2954,-3610,null,"Afskrivninger markredskaber",-124087,-41205,-49829,-58588,-78760,-95642,-187770,-199058]
["Indkøbt pelsdyrfoder",0,-1508,-2727,-1783,-1564,-1274,-1152,-1586,-1405,-1186,null,"Afskrivninger staldinventar",0,-45350,-50556,-68310,-87835,-111538,-5526,-5493]
["Indkøbt mælkeprodukter",-60943,-47494,-39717,-37186,-28596,-24270,-21418,-26897,-24254,-21522,null,"Afskrivninger specialinventar",0,-59977,-58020,-54188,-51575,-46664,-120801,-124110]
["Indkøbt hjælpeprodukter",-138837,-127294,-116470,-107455,-99066,-96027,-92505,-90555,-85196,-77968,null,"Afskrivninger bl. driftsmidler mv.",-4270,-5520,-5547,-6326,-7693,-8052,-143547,-157225]
["Andet indkøbt kraftfoder",-9880,-11555,-10256,-10483,-10969,-14217,-17773,-18949,-20567,-23759,null,"Afskrivninger i alt",-226003,-251229,-270405,-308054,-366704,-424791,-3762,-3377]
["Indkøbt grovfoder",-171994,-178787,-151311,-133752,-117409,-126952,-118878,-108112,-108211,-96059]
["Andet indkøbt foder",-128278,-128406,-125101,0,-94306,-87694,-90183,-95332,-83329,-70845,null,"Nedskrivninger, driftsbygninger",null,null,null,null,null,null,-469098,-496060]
["Eget grovfoder",-1348700,-1240239,-1211968,-1171570,-1081059,-1022305,-979259,-15354,63049,10905,null,"Nedskrivninger, grundforbedringer",null,null,null,null,null,null,0,0]
["Andet eget foder",-4815,-4028,-3481,-1216,-982,0,0,null,null,null,null,"Nedskrivninger, markredskaber",null,null,null,null,null,null,-22797,-10573]
["Dyrlæge og medicin",-147638,-137633,-128885,-121035,-118490,-116940,-115493,-109616,-107432,-108089,null,"Nedskrivninger, staldinventar",null,null,null,null,null,null,14,-86]
["Produktionsrådgivning",-81616,-61743,-61387,-59318,-57588,-55104,-53467,-54246,-52049,-48792,null,"Nedskrivninger, andet inventar",null,null,null,null,null,null,-884,-533]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-383700,-359330,-334678,-302796,-274781,-248880,-230819,-223133,-213477,-208006,null,"Nedskrivninger, blandede driftsmidler",null,null,null,null,null,null,-4507,-3251]
["Skovomkostninger",-1680,-1984,-2497,-1225,-719,-783,0,null,null,null,null,"Nedskrivninger i alt",null,null,null,null,null,null,-78,0]
["Diverse vedrørende andet",0,0,-1,0,-6,0,-1134,-752,-637,-819]
["Stykomkostninger i alt incl. IO",-4570484,-4315861,-4038184,-3811152,-3553332,-3250451,-3173221,-3228638,-2880865,-2551973,null,"Tab/gevinst, driftsbygninger",null,null,null,null,null,null,-5259,370651]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tab/gevinst, grundforbedringer",null,null,null,null,null,null,0,0]
["Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Tab/gevinst, markredskaber",null,null,null,null,null,null,8821,-1568]
["Brændstof",-124180,-124293,-123131,-104878,-93308,-96573,-119043,-120001,-119060,-100781,null,"Tab/gevinst, staldinventar",null,null,null,null,null,null,-107,38]
["Energi",-92553,-100959,-122001,-101883,-109188,-96332,-105219,-109832,-96268,-94696,null,"Tab/gevinst, andet inventar",null,null,null,null,null,null,5021,4537]
["Maskinstation diverse",-200193,-186299,-179587,-170360,-171869,-157458,-165738,-160604,-154693,-146787,null,"Tab/gevinst, blandede driftsmidler mv.",null,null,null,null,null,null,-965,-2286]
["Maskinstation høst af korn og frø",-57483,-55285,-48315,-51721,-43084,-42150,-39662,null,null,null,null,"Tab/gevinst i alt",null,null,null,null,null,null,189,393]
["Maskinstation - optagning",-1919,-2292,-2368,-1867,-1470,-1452,-1610,-1738,-1275,-946,null,"Kapacitetsomkostninger i alt",-771337,-881422,-953160,-1094045,-1298765,-1551340,-503,-786]
["Maskinstation, husdyrgødning",-147429,-124445,-131058,-114360,-103271,-93754,-89693,-89552,-78988,-70718,null,"Finansomkostninger"]
["Maskinstation, høst af grovfoder",-200294,-197809,-156741,-168546,-161438,-141858,-151011,-130196,-126951,-112226,null,"Finansieringstilskud",18153,16069,14443,13647,10377,8791,-1685071,-1409616]
["Vedligehold bygninger, gårdsplads mv.",-59104,-50377,-44953,-44074,-34648,-32888,-38727,-32489,-29989,-28888,null,"Forpagtningsindtægter",7361,6078,6034,6127,7225,10620,0,0]
["Vedligehold grundforbedring",-29345,-23915,-26593,-21519,-20878,-17640,-19873,-18761,-15350,-14054,null,"Forpagtningsudgifter",-91790,-96896,-69953,-115323,-139841,-180401,6978,5182]
["Vedligehold stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Renteindtægter",7004,5704,10022,12162,31822,21946,10051,16822]
["Vedligehold skov",-532,-461,-368,-545,-561,-450,0,null,null,null,null,"Aktieindkomst",0,1381,2253,5282,7813,2141,-199764,-198617]
["Vedligehold markredskaber",-148556,-138016,-127182,-115464,-103250,-96419,-104969,-98061,-85233,-79402,null,"Renteudgifter, realkredit dkr, fast",null,null,null,null,null,null,17323,11299]
["Vedligehold staldinventar",-257940,-240035,-223510,-206059,-176991,-160880,-157747,-143395,-128416,-122345,null,"Renteudgifter, realkredit dkr, variabel",null,null,null,null,null,null,718,707]
["Vedligehold andet inventar",-18206,-20270,-28965,-34702,-36272,-41379,-44223,-45900,-46490,-48398,null,"Renteudgifter, realkredit fr. valuta, fast",null,null,null,null,null,null,-114669,-81448]
["Investeringer over driften",-27442,-26286,-23797,-24746,-19204,-17925,-23804,-17153,-17356,-19181,null,"Renteudgifter, realkredit fr.valuta, variabel",null,null,null,null,null,null,-172146,-81240]
["Lønomkostninger",-840800,-772897,-678328,-624559,-549304,-489152,-463002,-416953,-366304,-334412,null,"Renteudgifter, anden realkreditgæld",-357225,-311491,-305848,-335431,-477002,-657484,-6570,-1708]
["Ejendomsskat",-40466,-38153,-36448,-35647,-34711,-31282,-29235,-26981,-24212,-22212,null,"Renteudgifter, pengeinstitut",-53252,-36225,-37970,-57311,-84266,-113050,-331746,-198204]
["Forsikringer",-103075,-95987,-89764,-85480,-80503,-75813,-73657,-68574,-64726,-60514,null,"Renteudgifter, kassekredit",0,-37526,-37586,-45263,-59399,-72662,0,-429]
["Diverse omkostninger",-120523,-116143,-106516,-101026,-93673,-93113,-140531,-94584,-88854,-91191,null,"Renteudgifter, udlandslån",-6278,-8286,-14446,-20197,-30469,-37673,-81233,-68866]
["Økonomirådgivning",-33223,-30066,-31569,-29378,-28466,-26226,-22749,-66038,-62858,-59552,null,"Renteudgifter, prioritetsomkostninger",-12193,-12675,-14896,-9267,-12593,-12806,-84377,-87905]
["Regnskab",-54790,-53184,-51490,-49595,-49185,-46253,0,null,null,null,null,"Renteudgifter, øvrig gæld",0,-9561,-8344,-8155,-19106,-18317,0,-81236]
["Kontante kapacitetsomkostninger ialt",-2558054,-2397172,-2232685,-2086410,-1911275,-1758995,-1790493,-1675823,-1544146,-1439917,null,"Leasing",-11997,-17008,-13840,-15708,-18277,-18946]
[null,null,null,null,"",null,null,null,null,null,null,null,"Realiseret gevinst gæld",null,null,null,null,null,null,-33352,-25475]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-318545,-297314,-288976,-277991,-276520,-261913,-249208,-232251,-223407,-211404,null,"Realiseret tab gæld",null,null,null,null,null,null,0,-23535]
["Afskrivninger beboelse, landbrug",-24978,-23200,-22558,-21548,-18289,0,0,null,null,null,null,"Realiseret gevinst værdipapirer",-3033,-2849,-9652,12570,10110,-296321,24433,9957]
["Afskrivninger grundforbedring",-7763,-7140,-7747,-8273,-8349,-8053,-7443,-7457,-6679,-6381,null,"Realiseret tab værdipapirer",null,null,null,null,null,null,-19305,-58948]
["Afskrivninger stamplanter",-55,-3,0,0,0,0,0,null,null,null,null,"Finansiering i alt",-503249,-503286,-479784,-556868,-773605,-1364162,568820,70539]
["Afskrivninger markredskaber",-171717,-159922,-149568,-153211,-152440,-152975,-155096,-150550,-145175,-135424,null,"Heraf renteudg_henført_privat",null,null,null,null,null,null,-560347,-277885]
["Afskrivninger staldinventar",-252478,-227977,-221310,-211462,-204855,-193657,-186827,-185031,-177357,-167023,null,"Heraf rentendtægt henført privat",null,null,null,null,null,null,-1069097,-1070990]
["Afskrivninger specialinventar",-5198,-5120,-3473,-3402,-3799,-3178,-2878,-2818,-2928,-3523]
["Afskrivninger bl. driftsmidler mv.",-8968,-8726,-8335,-8306,-7860,-7914,-8325,-5766,-7859,-7469]
["Afskrivninger i alt",-789701,-729401,-701966,-684193,-672112,-627692,-609776,-583872,-563405,-531224,null,"Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-18308,-10039,-5312,-14401,-11210,-5608,-6508,-4440,-5358,-12293,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
["Nedskrivninger, beboelse",-4159,-4129,-1682,-1612,-2561,-4617,-7386,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Nedskrivninger, grundforbedringer",-6,-101,-5992,0,0,-47,-123,-219,-15,-17,null,"STATUS PRIMO"]
["Nedskrivninger stamplanter",0,0,0,0,-21,0,0]
["Nedskrivninger, markredskaber",-1069,-735,-694,-1029,-860,-633,-1131,-2092,-1377,-895,null,"Beboelse, egen",null,null,null,null,null,null,2009,2010]
["Nedskrivninger, staldinventar",-3529,-4072,-1769,-5518,-2136,-2969,-2838,-1737,-3633,-2823,null,"Jord",null,null,null,null,null,null,0,0]
["Nedskrivninger, andet inventar",-34,-131,-361,-237,-490,-112,-370,-139,0,0,null,"Driftsbygninger",null,null,null,null,null,null,975064,963110]
["Nedskrivninger, blandede driftsmidler",-74,0,-4,-32,-181,-34,-12,-23,-26,0,null,"Fast ejendom, landbrug",5367076,6378247,7560169,7801053,11427070,12651388]
["Nedskrivninger i alt",-27180,-19206,-15814,-22829,-17459,-9404,-10982,-8651,-10408,-16027,null,"Værdi ikke vurderet jord",0,0,0,207362,242806,342243]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ej vurderet",0,0,0,186958,184245,672199]
["Tab/gevinst, driftsbygninger",-2704,-590,-3013,-3833,558,-2571,-1184,120,-1746,-905,null,"Regulering til handelsværdi",0,0,0,683172,1702550,3613710]
["Tab/gevinst, beboelse",-1181,-3866,-4906,-646,-960,-4694,-4852,null,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,15145093,15459531]
["Tab/gevinst, grundforbedringer",-814,126,12,156,-75,-34,203,64,204,67,null,"Betalingsrettigheder",0,0,810,826758,837485,542005,4017188,4293645]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Mælkekvote",1473350,2073549,1874980,2608885,3084118,2159459,2105126,772235]
["Tab/gevinst, markredskaber",16944,16837,12351,14841,13571,9510,13396,18404,7756,7629,null,"Leveringsrettigheder",0,0,4070,6483,6743,5179,294574,233936]
["Tab/gevinst, staldinventar",483,-535,2924,432,118,-1642,-292,-528,-1087,-2477,null,"Andre immaterielle aktiver",null,null,null,null,null,null,1258940,1424900]
["Tab/gevinst, andet inventar",257,818,725,339,160,507,500,1635,224,189,null,"Inventar markbrug",874783,250495,289515,333327,472021,583413,4615,53]
["Tab/gevinst, blandede driftsmidler mv.",-994,-664,-923,-696,-863,-515,-779,-929,-664,-840,null,"Inventar husdyrbrug",0,346663,389660,516071,648269,842256,4404,11247]
["Tab/gevinst i alt",11990,12125,7170,10593,12510,5255,11843,18767,4686,3663,null,"Inventar andet",0,388363,387217,356916,330337,310584,916840,908772]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kvæg",706717,673619,701985,842480,995780,1190957,1275787,1382104]
["Kapacitetsomkostninger i alt",-3362944,-3133655,-2943296,-2782839,-2588336,-2390836,-2399408,-2249579,-2112980,-1983505,null,"Svin",6150,10811,12131,13870,12429,9918,31074,30957]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fjerkræ",476,1591,984,474,580,1129,1499080,1396548]
["Finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Pelsdyr",2077,384,1924,329,470,446,12298,12276]
["Finansieringstilskud",10776,11200,9041,8314,9277,7765,6187,8523,8259,5969,null,"Skind, primo",0,0,0,748,1140,1258]
["Forpagtningsindtægter",53357,47679,36176,32971,26947,21532,18000,14449,20851,18129,null,"Får",null,null,null,null,null,null,1054,464]
["Forpagtningsudgifter",-323376,-293004,-269940,-266375,-245073,-246355,-245163,-233125,-215354,-199019,null,"Andre husdyr",1299,2541,2904,2522,2930,2642,2264,4500]
["Renteindtægter",24098,4910,5525,5365,5311,6346,9867,10228,11463,12825,null,"Beholdninger egen avl",262574,326349,370781,436623,514622,767973,231,178]
["Aktieindkomst",2749,4808,3069,3060,2687,3277,1226,826,1530,1046,null,"Beholdninger indkøbt foder",null,null,null,null,null,null,3226,2794]
["Renteudgifter, realkredit dkr, fast",-36604,-46619,-44384,-38167,-39169,-38785,-39838,-47067,-57828,-67647,null,"Jordbeholdninger",null,null,null,null,null,null,733266,660388]
["Bidrag, realkredit dkr, fast",-29878,-24704,-22830,-17528,-15427,-14079,-10047,null,null,null,null,"Andre beholdninger",null,null,null,null,null,null,98555,89499]
["Renteudgifter, realkredit dkr, variabel",2327,952,-9814,-33130,-38410,-42766,-43592,-78623,-93832,-85267,null,"Igangværende arbejde",null,null,null,null,null,null,14509,11662]
["Bidrag, realkredit dkr, variabel",-167568,-156058,-152110,-126179,-109730,-88718,-58945,null,null,null,null,"Landbrugsaktiver ialt",8694503,10452605,11597130,14824029,20463594,23696759,33967,27264]
["Renteudgifter, realkredit fr. valuta, fast",-11,-22,-17,-18,-131,-420,-743,-819,-1167,-2195]
["Bidrag, realkredit fr. valuta, fast",-30,-75,-19,-31,-352,-305,-759,null,null,null,null,"Biler mv",0,84211,86992,94789,108363,123929,28427154,27686012]
["Renteudgifter, realkredit fr.valuta, variabel",-1313,-3659,-5719,-11284,-18964,-29759,-56281,-146151,-223210,-257520,null,"Beboelse",592921,635276,716396,713508,797567,793304]
["Bidrag, realkredit fr. valuta, variabel",-22514,-25227,-36385,-61704,-72357,-76452,-93788,null,null,null,null,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,0,0]
["Renteudgifter, anden realkreditgæld",-2853,-2666,-552,-548,-250,-62,-43,-35,-173,-319,null,"Immaterielle anlægsaktiver",null,null,null,null,null,null,133520,127107]
["Renteudgifter, pengeinstitut",-172567,-173987,-177152,-174781,-174092,-164123,-158738,-153841,-139579,-106335,null,"Påbegyndte investeringer",null,null,null,null,null,null,255290,243703]
["Renteudgifter, kassekredit",-81956,-78870,-87330,-99795,-113368,-108841,-95919,-118497,-119215,-100936,null,"Øvrige materielle anlægsaktiver",269480,216655,211532,242139,289161,349751,3805,2528]
["Renteudgifter, udlandslån",-15361,-20651,-27654,-36344,-42802,-49787,-54511,-64313,-78654,-94163,null,"Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",null,null,null,null,null,null,0,0]
["Renteudgifter, prioritetsomkostninger",-29883,-30348,-24165,-29617,-23377,-26186,-23924,-17880,-19905,-19939,null,"Tilgodehavende generelt",245786,214133,147752,241304,406085,504800,18571,17358]
["Renteudgifter, ansvarlige lån",-969,-359,-477,null,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter",0,10879,10593,37673,38019,61878,0,0]
["Renteudgifter, finansiel leasing",-14107,-11626,-10363,null,null,null,null,null,null,null,null,"Andel i I/S",null,null,null,null,null,null,1194807,681334]
["Renteudgifter, øvrig gæld",-16999,-15732,-15741,-25913,-25139,-25920,-26491,-58901,-28057,-28300,null,"Finansielle kontrakter",null,null,null,null,null,null,59675,64114]
["Realiseret gevinst gæld",11799,7472,3284,9421,8061,12183,13288,33823,6381,10727,null,"Værdipapirer",0,100308,111440,145136,279997,370508,8878,351]
["Realiseret tab gæld",-14696,-23601,-17019,-20696,-10057,-28420,-22589,-8983,-14113,-15129,null,"heraf aktier mv",null,null,null,null,null,null,-275918,4312]
["Realiseret gevinst værdipapirer",16886,12042,13156,15642,15980,17796,22582,20999,18562,67420,null,"heraf obligationer mv",null,null,null,null,null,null,390506,408857]
["Realiseret tab værdipapirer",-42298,-45839,-52579,-71526,-78445,-76623,-80707,-84310,-78271,-174981,null,"heraf pantebreve",null,null,null,null,null,null,170469,163908]
["Finansiering i alt",-850993,-863981,-883999,-938865,-938879,-948701,-940929,-923699,-1002314,-1035635,null,"heraf andelskapital",null,null,null,null,null,null,102412,92642]
["Heraf renteudgift henført privat",-27199,-28524,-30353,-35455,-33504,-45253,-44775,-41719,-48586,-53341,null,"heraf leveringsrettigheder",null,null,null,null,null,null,15147,15212]
["Heraf rentendtægt henført privat",3757,5379,3699,3827,3388,4063,2789,2250,2906,2937,null,"Indlån mv.",210093,139944,166890,199074,246556,433575,102477,126767]
[null,null,null,null,"",null,null,null,null,null,null,null,"Finansaktiver ialt",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Aktiver ialt primo",10012783,11854010,13048725,16543150,22686253,26410889,-651526,277779]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,"",null,null,null,null,null,null,null,"GÆLD PRIMO"]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Fast forrentet Dkr",null,null,null,null,null,null,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Variabelt forrentet Dkr",null,null,null,null,null,null,0,0]
["STATUS PRIMO",null,null,null,null,null,null,null,null,null,null,null,"Fast forrentet fremmed valuta",null,null,null,null,null,null,-2080643,-1730307]
["Jord",19511586,18651589,18062809,17810005,17552842,16438570,15966781,15695558,15513115,15556689,null,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,-3244012,-3151768]
["Driftsbygninger",5015148,4870979,4840347,4833038,4951037,4591623,4508136,4536408,4544514,4384043,null,"Diverse gamle realkreditlån",null,null,null,null,null,null,-58239,-47210]
["Fast ejendom, i øvrigt",944925,910234,890968,906151,990698,941415,933820,1021976,988187,924498,null,"Realkreditinstitut gæld ialt primo",-5544031,-5947122,-6618629,-7680972,-9050191,-11152120,-8068048,-10195795]
["Stamplanter",103,89,0,53,0,0,0,null,null,null,null,"Variabelt forrentet Dkr",-647140,-518593,-532042,-772159,-1244179,-1416125,-1779,10870]
["Betalingsrettigheder",45955,49975,59331,71088,96939,0,0,164235,171109,233142,null,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,-13452721,-15114210]
["Mælkekvote",0,0,0,0,0,12009,516313,927126,1230664,2410707,null,"Variabelt forrentet fremmed valuta",-103626,-179172,-312147,-487559,-562893,-658537,-1512081,-1031324]
["Andre immaterielle aktiver",5646,6069,7783,8602,12135,12074,12519,14022,12937,14900,null,"Pante- og gældsbreve",-35001,-33229,-42009,-46857,-55281,-66110,-214956,-191184]
["Inventar markbrug",1173327,1087909,985152,992530,1032651,1034442,1022751,988427,979088,928884,null,"Anden langfristet gæld",null,null,null,null,null,null,-953749,-1390808]
["Inventar husdyrbrug",1580635,1419009,1367465,1319453,1364513,1306875,1293362,1349576,1376411,1364940,null,"Leasingforpligtelser",null,null,null,null,null,null,-84404,-82845]
["Inventar andet",36035,32704,24630,27565,29859,24800,20859,20633,21242,28973,null,"Mellemregning interessenter",-40044,-15761,-13990,-31146,-51260,-76449,48401,-5258]
["Kvæg",2206672,2101565,2021217,1905374,1826574,1592689,1630928,1653089,1507178,1382020,null,"Moms",-28238,24716,21005,12056,33920,21647,-66081,-182115]
["Svin",10319,7675,12471,7520,8091,7541,9482,11049,9053,9909,null,"Anden gæld",-438888,-577016,-567528,-494167,-644482,-784101,-82007,-92795]
["Fjerkræ",411,1141,632,1381,272,806,1247,1275,612,615,null,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,25009,8503]
["Pelsdyr",197,4352,6607,3856,4144,3801,3154,3082,3105,4492,null,"Kassekredit",-523440,-456333,-441087,-553316,-726965,-829953,-787835,-614749]
["Får",355,363,297,262,256,365,326,326,307,301,null,"Gæld uden for landbruget",-113,-463,-1102,-20526,-24485,-64750,0,-304258]
["Andre husdyr",1110,1519,1298,1316,1669,1730,1967,2146,2336,3065,null,"Gæld i alt",-7360522,-7702973,-8507529,-10074646,-12325817,-15026497,-1064906,-1337171]
["Beholdninger egen avl",1213708,1004332,1110663,1107128,983212,962558,824998,813341,788081,738891,null,"Hensættelser",null,null,null,null,null,null,-10879,-8047]
["Beholdninger indkøbt foder",172189,163773,134086,142224,150114,155505,137571,130245,110398,100057]
["Jordbeholdninger",19496,22820,17274,17246,17818,17915,13211,14052,11843,13176,null,"STATUS ULTIMO"]
["Andre beholdninger",94870,78220,70246,60475,50631,43766,50098,41695,42105,35516,null,"Beboelse, eget",null,null,null,null,null,null,0,0]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0,null,"Jord",null,null,null,null,null,null,0,0]
["Tilgodehavende",1139125,1296255,1127511,1047933,967651,1043039,1127749,1099824,981109,838694,null,"Driftsbygninger",null,null,null,null,null,null,997347,929819]
["Mellemregning I/S-interessenter",66028,72537,85039,151451,146218,120300,118561,120915,95483,70480,null,"Fast ejendom, landbrug",5725304,7455445,8576830,11009430,12624716,18093040]
["Andel I/S",34469,37442,17208,43507,39925,26340,41845,7855,4816,2687,null,"Værdi ikke vurderet jord",0,0,0,218384,358526,394034]
["Finansielle kontrakter og værdipapirer",985232,954116,871541,864335,4124,4239,2841,4464,8001,24713,null,"Ej vurderet",0,0,0,167280,644091,440962]
["Andelskapital",601936,596984,559474,529786,468572,407368,336573,270704,217373,170286,null,"Regulering til handelsværdi",0,0,0,1581007,3470415,1945260]
["Leveringsrettigheder",17870,13417,10169,55,0,0,0,null,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,14253457,14854547]
["Kassekredit (positiv)",149143,153483,148494,84755,98453,91778,75601,null,null,null,null,"Betalingsrettigheder",null,null,null,null,null,null,4169640,4284924]
["Landbrugsaktiver ialt",34043182,32588014,31565164,31077185,30798400,28958564,28809975,28349578,28242912,29049703,null,"Mælkekvote",2111410,1871534,2393279,2938863,2114460,1239886,2325249,872976]
[null,null,null,null,"",null,null,null,null,null,null,null,"Leveringsrettigheder",0,0,5863,7473,4353,9091,225772,230803]
["Fast ejendom udenfor landbrug",392813,342916,323721,330567,312400,316526,318710,284231,270071,274542,null,"Andre immaterielle aktiver",0,0,785440,841909,536514,305972,1383696,2387069]
["Beboelse",950288,957245,948269,931270,967453,958505,965281,961317,930628,914888,null,"Inventar markbrug",905087,285075,339023,412664,577520,739908,4825,0]
["Private aktiver",266663,265923,254259,242433,248036,222025,212544,120259,126998,128626,null,"Inventar husdyrbrug",0,404959,450219,604015,809831,1099153,7156,14182]
["Immaterielle anlægsaktiver",484,591,720,588,1785,2018,1615,2988,3295,3186,null,"Inventar andet",0,386323,377793,360020,334613,305504,947676,904126]
["Øvrige materielle anlægsaktiver",64238,76056,69680,88416,82409,98639,93849,98412,98202,97525,null,"Kvæg",714897,680672,783090,958530,1154418,1470423,1324736,1346791]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",4644,3041,4113,2443,4488,19725,17299,22298,18165,18053,null,"Svin",4831,11706,11778,13573,9764,7238,28702,26605]
["Aktier mv",241066,220652,221525,226599,209347,187327,162806,140219,141368,176145,null,"Fjerkræ",466,1403,1488,368,696,1717,1371281,1381396]
["Obligationer mv",72901,76678,53180,57039,67290,57776,89345,86503,80759,95566,null,"Pelsdyr",1564,537,3080,371,407,338,12314,11528]
["Pantebreve",46445,42805,23201,36654,12333,17693,17591,19607,18591,18845,null,"Skind, ultimo",0,0,0,860,1196,1369]
["Indlån mv.",246013,230854,273163,194555,200749,212461,171717,247299,289713,276649,null,"Får",null,null,null,null,null,null,782,481]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre husdyr",1510,2618,3078,3023,3214,2911,2247,4842]
["Aktiver ialt primo",36331826,34804773,33736993,33197518,32910609,31036855,30847057,30898105,30621926,31250913,null,"Beholdninger egen avl",298557,357780,401569,497110,750608,858869,300,178]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beholdninger indkøbt foder",null,null,null,null,null,null,3411,2912]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,null,null,null,"Jordbeholdninger",null,null,null,null,null,null,668584,731474]
["Ansvarlig lånekapital",-168988,-163124,-129171,null,null,null,null,null,null,null,null,"Andre beholdninger",null,null,null,null,null,null,78756,101498]
["Fast forrentet Dkr",-2870852,-2450044,-2212480,-1759100,-1668661,-1428922,-1193419,-1217424,-1293124,-1394321,null,"Igangværende arbejde",null,null,null,null,null,null,11775,12643]
["Variabelt forrentet Dkr",-14658055,-13859487,-13143906,-10880900,-9967163,-8127907,-5798200,-4814075,-3884977,-3171236,null,"Landbrugsaktiver ialt",9763627,11458035,14132532,19614881,23395342,26915676,29185,35635]
["Fast forrentet fremmed valuta",-7336,-7085,-7702,-10443,-25667,-35118,-61787,-60742,-48122,-64632]
["Variabelt forrentet fremmed valuta",-2213966,-2629164,-3421305,-6125921,-7083596,-7834908,-10096233,-11065484,-11491957,-11453837,null,"Biler mv",0,89858,98015,107292,128010,134531,27846892,28134428]
["Diverse realkreditlån",46094,32827,130871,99949,42021,34076,29336,26859,25852,19318,null,"Beboelse",592921,635276,716396,713508,797567,793304]
["Realkreditinstitut gæld ialt primo",-19704115,-18912953,-18654521,-18676415,-18703066,-17392779,-17120304,-17130867,-16692329,-16064708,null,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,0,0]
["Variabelt forrentet Dkr",-3607843,-3641896,-3643070,-3559885,-3392966,-3059806,-2800602,-2697609,-2112803,-1555983,null,"Immaterielle anlægsaktiver udenfor landbrug",null,null,null,null,null,null,128457,125097]
["Fast forrentet Fremmed valuta",-19611,-29242,-37981,-69190,-74742,-84539,-103898,-117076,-141902,-161985,null,"Påbegyndte investeringer",null,null,null,null,null,null,276740,248247]
["Variabelt forrentet fremmed valuta",-264586,-382060,-492771,-600805,-777731,-828117,-867164,-1034870,-1327657,-1621877,null,"Øvrige materielle anlægsaktiver",277514,221294,259147,282808,366815,409680,3607,2385]
["Pante- og gældsbreve",-156537,-148713,-161431,-134742,-132841,-120870,-105468,-105876,-92595,-88677,null,"Øvrige aktiver, udenfor landbrug",null,null,null,null,null,null,0,0]
["Anden langfristet gæld",-398290,-294746,-221397,-239745,-245703,12147,0,-5266,-10652,-3863]
["Leasingforpligtelser",-476441,-383756,-310784,-277800,-282728,-271820,-263264,-266747,-260721,-228399,null,"Tilgodehavende generelt",217642,195331,320580,405362,531744,524244,19035,15341]
["Mellemregning interessenter",-146200,-127603,-113629,-85807,-86490,-78647,-93199,-74486,-80634,-69896,null,"Positiv hensættelse",null,null,null,null,null,null,0,0]
["Moms",-69706,-80847,-113447,-44698,-43868,-39153,-42544,-21003,-41717,-32031,null,"Mellemregning I/S-interessenter",0,19751,17284,29016,37129,79018,695361,714926]
["Leverandørgæld",-1038995,-950329,-1054159,"",-790987,-894561,-853786,-786124,-755298,-689226,null,"Andel i I/S",null,null,null,null,null,null,0,0]
["Anden gæld, finansielle kontrakter",-254999,-232474,-245788,-315801,-336010,-381572,-290555,-452017,-392586,-374193,null,"Finansielle kontrakter",null,null,null,null,null,null,71503,76144]
["Kassekredit",-1368185,-1421826,-1390861,-1857712,-1731592,-1521778,-1565778,-1717450,-1490502,-1392191,null,"Aktier mv",null,null,null,null,null,null,5222,3347]
["Gæld uden for landbruget",-5298,-6369,-4216,-6833,-5637,-7476,-7537,-8374,-9847,-10286,null,"Værdipapirer",0,122752,309762,271761,379055,180671]
["Gæld i alt",-27672610,-26775937,-26573227,-26956234,-26604360,-24699635,-24120164,-24417764,-23409242,-22293314,null,"Obligationer mv",null,null,null,null,null,null,-279982,18802]
["Hensættelser (negative)",-2387469,-2296364,-2053424,-1972636,-1938263,-1928277,-1968710,-1765366,-1771990,-2152478,null,"Pantebreve",null,null,null,null,null,null,205575,158425]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andelskapital",null,null,null,null,null,null,85776,95070]
["STATUS ULTIMO",null,null,null,null,null,null,null,null,null,null,null,"Leveringsrettigheder",null,null,null,null,null,null,11493,16444]
["Jord",20065381,19005239,18434431,18255652,18011225,16801350,16352086,16073459,15656291,15208613,null,"Indlån mv.",182171,187366,186281,238689,456232,390641,126917,177487]
["Driftsbygninger",4983669,4816944,4798345,4842655,4904306,4641346,4538567,4506645,4511263,4442809,null,"Finansaktiver ialt",null,null,null,null,null,null,0,5068]
["Fast ejendom, i øvrigt",966496,925504,901558,914631,938572,947194,969848,1067592,989638,967017,null,"Aktiver ialt ultimo",11046606,12997619,16050773,21806545,26179791,29686325,311500,242636]
["Stamplanter",71,86,0,53,0,0,0]
["Betalingsrettigheder",36573,41180,48006,60981,73145,94399,116858,160309,166741,164080,null,"GÆLD ULTIMO"]
["Mælkekvote",65,61,64,135,56,1457,11373,516755,919248,1207000,null,"Fast forrentet Dkr",null,null,null,null,null,null,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0,null,"Variabelt forrentet Dkr",null,null,null,null,null,null,0,0]
["Andre immaterielle aktiver",5392,5920,6811,7494,8926,11697,11944,13717,12719,15019,null,"Fast forrentet fremmed valuta",null,null,null,null,null,null,-1773293,-1410710]
["Inventar markbrug",1256733,1137283,1013330,1044295,1000030,1009919,1051737,1024644,970762,958181,null,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,-3134570,-3069782]
["Inventar husdyrbrug",1613351,1490050,1386895,"",1348762,1280655,1274643,1305822,1320930,1342817,null,"Diverse gamle realkreditlån",null,null,null,null,null,null,-84912,-46517]
["Inventar andet",41773,35292,25739,32224,31043,26387,24702,18238,20336,25563,null,"Realkreditinstitut gæld ialt, ultimo",-5847412,-6648180,-7343751,-8593323,-10938515,-13175303,-9910798,-10789086]
["Kvæg",2293885,2150383,2047970,2042887,1912328,1769952,1577194,1636878,1628777,1471300,null,"Variabelt forrentet Dkr",-624207,-550180,-738753,-1074402,-1293702,-1534161,-5450,18369]
["Svin",8216,10194,8855,6527,8539,5403,9493,10452,9978,9640,null,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,-14909024,-15297726]
["Fjerkræ",684,343,858,812,364,811,1100,1176,606,1124,null,"Variabelt forrentet Fremmed valuta",-148838,-334250,-489888,-486806,-637727,-1196123,-1064476,-1456630]
["Pelsdyr",182,4023,6176,4189,4044,3340,3123,3432,3851,5285,null,"Pante- og gældsbreve",-33998,-30649,-38322,-51656,-54399,-66935,-246006,-154129]
["Får",374,266,266,296,327,343,315,301,300,325,null,"Anden langfristet gæld",null,null,null,null,null,null,-1408574,-1511937]
["Andre husdyr",1061,1365,1456,1286,1535,1543,1851,1996,2163,2424,null,"Leasingforpligtigelser",null,null,null,null,null,null,-95455,-82658]
["Beholdninger egen avl",1339782,1153337,963982,1132170,1094482,951689,980888,824018,796404,767556,null,"Mellemregning I/S-interessenter",-46421,-7771,-23780,-43716,-65066,-85148,-5424,-4044]
["Beholdninger indkøbt foder",196119,188865,155389,141097,148787,150521,150201,140834,133293,107098,null,"Moms",-25144,27278,4231,28649,19461,48655,-93703,-206482]
["Jordbeholdninger",20133,20182,22828,15647,20351,17324,14248,14728,12498,12051,null,"Anden gæld",-528036,-536429,-471614,-591456,-736185,-925078,-62372,-101291]
["Andre beholdninger",95136,88718,74475,73521,55791,47183,44112,46041,40706,41126,null,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,-19236,-38723]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0,null,"Kassekredit",-534112,-449801,-530961,-700203,-826895,-1052646,-679774,-671050]
["Tilgodehavende",1053817,1007814,1074774,969238,853596,691772,806352,901622,839269,776882,null,"Gæld uden for landbruget",-92,-727,-2145,-33441,-69990,-58031,0,-328538]
["Mellemregning I/S interessenter",51903,67379,85455,136005,143382,133433,137671,null,null,null,null,"Gæld i alt ultimo",-7788260,-8530708,-9634983,-11546355,-14603018,-18044770,-1285084,-1384331]
["Andel I/S",30603,26230,17987,32621,46693,26617,31626,43619,7530,4810,null,"Hensættelser (udskudt skat)",null,null,null,null,null,null,-10395,-7419]
["Finansielle kontrakter",2250,2339,3087,4433,4786,3806,3731,2888,5021,7395,null,"Andre hensatte forpligtigelser",null,null,null,null,null,null,-19879520,-21244959]
["Andelskapital",695936,619480,602561,573148,531336,470481,406338,330199,268630,213408,null,"Jordpris excl bygningsværdi pr ha",null,null,null,null,null,null,0,0]
["Leveringsrettigheder",19522,15788,13329,0,8721,5714,4259,0,0,0]
["Kassekredit (positiv)",166768,156176,139138,152263,85014,94335,97974]
["Landbrugsaktiver ialt",34945874,32970440,31833764,31804033,31236142,29188671,28622235,28337046,28155720,27684132,null,"Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",365278,356133,301776,340374,296007,304075,311084,297336,278703,283944,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle",0,0]
["Beboelse",958494,969171,962141,943618,981698,969932,978877,970008,959216,935105,null,"År",2003,2004,2005,2006,2007,2008,0,0]
["Private aktiver",276456,281227,265035,255998,242525,215164,214219,116289,121973,126047,null,"Etableringsår",1988,1972,1978,1986,1953,1991,"Alle","Alle"]
["Immaterielle anlægsaktiver udenfor landbrug",312,429,553,470,897,1794,1351,2807,3160,2950,null,"CVR-nummer",null,null,null,null,null,null,2009,2010]
["Påbegyndte investeringer udenfor landbrug",4327,43,84,293,316,0,0,0,0,0,null,"Brugers alder",45,46,46,46,46,46,1991,1966]
["Øvrige materielle anlægsaktiver",64592,70958,67994,83116,82581,108302,107055,125281,108720,128427,null,"Ejendom købt i fri handel",52,52,51,50,48,50,32228250,31613510]
["Øvrige aktiver, udenfor landbrug",52672,23593,24049,21648,24563,22246,20238,20336,18935,15863,null,"Driftsform",null,null,null,null,null,null,46,46]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ejerform",null,null,null,null,null,null,0,0]
["Aktier mv",274010,252205,202511,252503,226173,197058,176515,152667,146107,143835,null,"Egnet til analyse",null,null,null,null,null,null,22,22]
["Obligationer mv",93561,77417,63185,57765,64126,55665,77892,82456,76693,77127,null,"Interessentskab",0,3,5,5,6,7,1,1]
["Pantebreve",49082,46200,24326,42223,22564,17584,20110,18782,19116,21478,null,"Driftsfællesskab",0,0,0,0,0,0,1,1]
["Indlån mv.",408060,391081,388088,424043,201692,188817,222028,249236,247251,306924,null,"Anpart- eller aktieselskab",0,0,0,0,0,0,8,8]
["Hensættelse (positive)",134211,151415,182248,209545,250703,240045,250066,258248,264324,245556,null,"Særlige forhold",0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Aktiver ialt ultimo",37460162,35434136,34176618,34283074,33629671,31509353,31001671,31078081,30675524,30147689,null,"Økologisk produktion (%)",11,15,17,11,11,11,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Økologisk jordbrug omlægningsår",null,null,null,null,null,null,0,0]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-186213,-167249,-142328,null,null,null,null,null,null,null,null,"Antal voksne i brugerfamilien",0,1,2,2,2,2,201,149]
["Fast forrentet Dkr",-3158259,-2767081,-2444159,-2117296,-1790279,-1563240,-1420577,-1195922,-1199892,-1276567,null,"Kredsnummer",null,null,null,null,null,null,0,0]
["Variabelt forrentet Dkr",-14893304,-14130326,-13819753,-13307248,-11173159,-9331381,-7818085,-5895347,-4775751,-3854287,null,"Kommunenummer",null,null,null,null,null,null,0,0]
["Fast forrentet fremmed valuta",-7114,-6898,-7505,-6303,-25044,-27817,-28839,-56288,-43960,-65099,null,"Regionsnummer",null,null,null,null,null,null,242,242]
["Variabelt forrentet fremmed valuta",-1884797,-2164730,-2620777,-3616592,-6055432,-6772763,-8050533,-10222556,-10938217,-11252796,null,"Personlig indtjening, ejer",5958,18123,14050,14782,15691,16465,656,650]
["Diverse realkreditlån",50833,43787,150813,"",100595,39675,31064,27352,26925,24014,null,"Personlig indtjening, ægtefælle",110535,108193,103721,110048,113174,110629,0,0]
["Realkreditinstitut gæld ialt, ultimo",-19892641,-19025250,-18741382,-18916585,-18943320,-17655526,-17286969,-17342761,-16930896,-16424735,null,"Ejerløn",null,null,null,null,null,null,37828,31727]
["Variabelt forrentet Dkr",-3547593,-3590000,-3707126,-3763074,-3774236,-3330025,-3034322,-3078937,-2534762,-2203122,null,"Normtimer ejerfamilien",null,null,null,null,null,null,115769,124507]
["Fast forrentet Fremmed valuta",-17163,-25415,-30780,-61790,-57465,-77489,-89035,-94225,-116733,-139199,null,"Værdiændring kvæg",null,null,null,null,null,null,484733,553583]
["Variabelt forrentet Fremmed valuta",-210148,-292064,-398976,-519116,-669408,-753844,-792250,-900520,-1028326,-1302611,null,"Værdiændring svin",null,null,null,null,null,null,2687,2835]
["Pante- og gældsbreve",-158782,-147492,-154493,-139512,-134265,-122315,-103320,-105152,-95047,-89944,null,"Værdiændring mink",null,null,null,null,null,null,0,-58362]
["Anden langfristet gæld",-408779,-319239,-247333,-238931,-371537,-45473,-18486,-5789,-10921,-6512,null,"Værdiændring korn",null,null,null,null,null,null,0,517]
["Leasingforpligtigelser",-551985,-454810,-355049,-320518,-289723,-271809,-272818,-264976,-263806,-250304,null,"Værdiændring grovfoder",null,null,null,null,null,null,0,540]
["Mellemregning I/S-interessenter",-154542,-140096,-128363,-108607,-90005,-76986,-104119,135536,109939,103721,null,"DE pr ha eget jord",null,null,null,null,null,null,0,27050]
["Moms",-137479,-69947,-82327,-117053,-48331,-41875,-41130,-44826,-21968,-37602,null,"Kvæg",null,null,null,null,null,null,-26038,4622]
["Leverandørgæld",-1122753,-1009521,-1072079,-1070813,-918761,-892839,-891410,-839659,-746411,-829750,null,"Nulpunktsrente",null,null,null,null,null,null,0,0]
["Anden gæld, finansielle kontrakter mv",-271358,-279689,-241357,-272363,-338471,-327521,-411445,-307995,-462079,-404442,null,"Afkast af investeret kapital",null,null,null,null,null,null,7528,7328]
["Kassekredit",-1339956,-1393984,-1463017,-1465306,-1915418,-1747121,-1496724,-1694886,-1750279,-1540587,null,"Investeret kapital",null,null,null,null,null,null,0,0.85]
["Gæld uden for landbruget",-2699,-6237,-3330,-5131,-4953,-6261,-7361,-7931,-7331,-9392,null,"Afkastningsgrad, landbrug",null,null,null,null,null,null,0,0]
["Gæld i alt ultimo",-28002091,-26920993,-26767939,-27183868,-27555895,-25349083,-24549391,-24766217,-24056171,-23307478]
["Hensættelser (negative)",-2406698,-2361204,-2140626,-2066637,-1937110,-1900375,-1926125,-1752528,-1618486,-1726683]
["Andre hensatte forpligtigelser",-3231,-6523,-6192,-5759,-5696,-5714,-4695,-1843,-1807,-1396]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1994,1938]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,52,51,50,50,50,49,48,47,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",121,121,121,121,121,121,121]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",15,14,13,12,11,10,11,11,11,11]
["Økologisk jordbrug omlægningsår",300,288,264,234,220,205,216,217,219,212]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",656,654,654,656,655,653,651,653,653,658]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",51149,54258,56231,53767,50950,47113,44008,40954,37673,37198]
["Personlig indtjening, ægtefælle",181085,168196,158449,150662,145738,139027,135145,134697,131353,126737]
["Ejerløn",478697,482281,488144,489805,442408,420119,432407,453110,435517,0]

{"sheet":"3.2 Kvæg konv gns","index":19,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:15:25 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=121)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",1290,1433,1535,1642,1742,1866,1920,2009,2067,2169]
["Antal vejet",2094,2262.17,2379.58,2499.59,2596.67,2846.35,2981.47,3063.18,3225.87,3307.18]
["Kredsnummer",227,232,246,244,242,238,239,238,234,231]
["Ejendomsnummer",4327,4223,4233,4229,4249,4232,4215,4193,4135,4163]
["Landbrugsareal, ha",189,174,168,169,165,156,153,151,144,137]
["Årskøer",231,216,208,200,192,174,166,166,159,150]
["Årssøer",1,1,1,0,1,0,0,0,1,0]
["Antal slagtesvin produceret",27,31,36,34,41,34,47,59,47,69]
["Antal minktæver",0,3,2,2,3,2,2,2,2,4]
["Dyreenheder",383,358,346,336,288,261,250,249,239,225]
["Beregnet antal normtimer",7567,7153,6780,6664,6441,6026,5933,5869,5694,5120]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1930087,1770076,1403014,1530701,1459922,1293518,1409657,1286005,1267488,1097770]
["Bruttoudbytte Kvæg",7153582,6649057,6366949,6364184,4768413,4571329,5060733,4860561,4192011,3889589]
["Bruttoudbytte Svin",26377,25540,29034,20614,28356,19469,28533,31862,29283,35892]
["Bruttoudbytte andre husdyr",984,8413,5912,6342,3281,6403,7017,10953,9073,10634]
["Skovindtægter",4508,4169,5188,2947,2638,1950,0]
["Maskinstationsindtægter",78034,70232,53628,56304,54118,51071,67096,60237,57408,47413]
["Andre landbrugsindtægter",107413,83385,81488,73114,65117,41024,57784,72665,53295,112446]
["Bruttoudbytte ialt",9300985,8610873,7945213,8054207,6381846,5984765,6630820,6322283,5608557,5193743]
[null,null,null,null,""]
["Stykomkostninger Mark",-435770,-401732,-355513,-372082,-367800,-349798,-343042,-344490,-313855,-286705]
["Korn inkl. IO",-221958,-238552,-220490,-198714,-207204,-133747,-142997,-2490629,-2181414,-1895061]
["Færdigblanding mv.",-1982854,-1873212,-1713288,-1568466,-1453855,-1345535,-1317600]
["Eget grovfoder inkl. IO",-1328270,-1218576,-1195500,-1148734,-1060655,-1003751,-956930]
["Øvrige stykomkostninger husdyr",-612141,-571282,-536605,-490130,-455990,-427857,-405453,-392824,-378408,-369811]
["Skovomkostninger",-1676,-1783,-2462,-1264,-585,-816,0]
["Stykomkostninger i alt",-4582669,-4305135,-4023857,-3779389,-3546088,-3261504,-3166022,-3227943,-2873678,-2551577]
[null,null,null,null,""]
["Dækningsbidrag",4718316,4305737,3921356,4274818,2835758,2723260,3464798,3094341,2734880,2642167]
[null,null,null,null,""]
["Energi og brændstof",-215155,-222000,-242181,-205619,-202083,-192259,-220818,-227486,-213080,-192530]
["Maskinstation",-604195,-559761,-513745,-504479,-479235,-436525,-447735,-417236,-398957,-361661]
["Vedligeholdelse",-507746,-466951,-446598,-415531,-361279,-344163,-360639,-335863,-300815,-288145]
["Investeringer over driften",-27242,-25951,-23023,-24052,-17933,-17509,-23068,-16446,-16954,-18794]
["Lønomkostninger",-826723,-758307,-669424,-613356,-538496,-485472,-456273,-412001,-360032,-327933]
["Ejendomsskat og forsikringer",-143589,-133503,-126266,-120634,-114665,-106614,-102119,-94907,-88180,-81951]
["Diverse omkostninger",-206051,-197101,-188604,-178016,-169943,-163891,-162036,-159523,-149689,-149007]
["Kontante kapacitetsomkostninger",-2530700,-2363573,-2209842,-2061685,-1883634,-1746433,-1772688,-1663461,-1527708,-1420022]
[null,null,null,null,""]
["Afskrivninger",-786775,-723723,-698014,-675407,-664216,-619438,-599336,-576857,-554890,-522789]
["Nedskrivninger",-29410,-20261,-15416,-25344,-17379,-10434,-12126,-8638,-11439,-15793]
["Tab/gevinst",13571,11450,5796,11213,9317,3363,10457,17865,4702,3408]
["Kapacitetsomkostninger i alt",-3333314,-3096107,-2917476,-2751224,-2555911,-2372942,-2373694,-2231091,-2089335,-1955196]
[null,null,null,null,""]
["Resultat af primær drift",1385003,1209630,1003880,1523593,279847,350318,1091104,863249,645544,686971]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",480663,470219,493268,498265,497303,489955,490632,485002,480142,455156]
[null,null,null,null,""]
["Forpagtningsindtægt",54347,49038,36820,33145,26293,19542,17206,14509,21295,17756]
["Forpagtningsafgift",-283891,-255086,-246842,-247565,-229917,-235941,-232686,-221994,-204079,-189716]
["Renteindt, landbrug og fin.tilskud",36607,12788,12858,10421,12368,12219,12433,16539,16761,15812]
["Realiseret gevinst/tab finansaktiver",-22982,-33149,-38237,-52784,-59562,-59501,-55046,-63362,-58917,-96889]
["Renteudgifter, landbrug",-565606,-576916,-597165,-628597,-643999,-637213,-624953,-613821,-716131,-709954]
["Finansomkostninger ialt, landbrug",-781525,-803325,-832567,-885380,-894818,-900893,-883046,-868128,-941071,-962992]
[null,null,null,null,""]
["Driftsresultat",1084141,876525,664580,1136478,-117668,-60620,698689,480174,184275,179134]
[null,null,null,null,""]
["Ejerløn",-482154,-485463,-491821,-492202,-447831,-422374,-433683,-453214,-437876,0]
["Korr. værdiændring stambes/foderbeh.",-13363,-19416,-30594,-51139,4838,69449,1329]
["Driftsresultat efter ejerløn mv.",588624,371646,142165,593137,-560661,-413544,266335]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-12766,-12991,-11916,-12209,-13729,-2128,-5509,-3491,-2946,-2669]
["Nedskrivning immaterielle aktiver",-3119,3958,-6892,-1773,-1513,-13132,-545755,-425084,-312615,-750417]
["Gevinst/tab immaterielle aktiver",20320,-1753,-3336,6044,6917,-7386,-9874,643,5251,5715]
["Anden virksomhed og engangsposter",147339,85095,37575,67640,79329,35326,39624,32517,34330,26830]
["Renteindtægter, privat",3828,5295,3491,3588,3177,3635,2178,1905,2611,2505]
["Renteudgifter, privat",-25578,-26669,-29667,-33060,-32406,-44114,-42952,-39874,-46577,-49831]
["Urealiseret regulering værdipapirer",27783,34785,-14342,43152,40483,30287,-2872,34496,-3578,-25892]
["Urealiseret regulering gæld",6191,-12579,-7561,7816,11304,32448,-31450,25405,-98538,-84507]
["Værdiændring inv. ejendomme og tilknyttede virks.",174,0,-433,"",5910,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1248695,951537,631602,1217920,-18196,-25720,102016,106704,-237806,-698912]
[null,null,null,null,""]
["Private indtægter/omkostninger",195903,187649,181648,181896,166421,178308,171499,171611,171633,160412]
[null,null,null,null,""]
["Årets resultat før skat",1444598,1139186,813250,1399815,148225,152588,273515,278315,-66172,-538501]
[null,null,null,null,""]
["Skat af årets resultat",-389124,-400246,-336950,-359898,-105834,-70532,-160327,-169458,63960,94557]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",25733612,24430883,23867649,23727570,23599697,22078207,21446295,21296873,20768400,20260971]
["Stamplanter",84,101,0,59]
["Betalingsrettigheder EU",36279,40422,47628,60716,72445,93730,116762,159877,166618,163312]
["Mælkekvoter og andre leveringsrettigheder",5632,6178,7170,7885,9538,13908,24691,542306,945953,1235861]
["Inventar og maskiner",2872417,2616367,2388770,2372754,2326989,2280026,2307665,2325407,2281777,2297809]
["Besætning",2341495,2195560,2095320,2073698,1948068,1798090,1597649,1662361,1653713,1495422]
["Beholdning",1692632,1467489,1236303,1365443,1333005,1177391,1203400,1040468,980320,923964]
["Tilgodehavende",1057430,1031513,1151801,1094170,1002648,825574,967904,1072177,918924,779055]
["Andelskapital og financielle kontrakter",906632,810029,772749,750526,637551,581014,518077,415226,347629,301907]
["Landbrugsaktiver i alt",34646214,32598541,31567388,31452821,30929941,28847941,28182443,28514695,28063334,27458302]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1312865,1305183,1258426,1259084,1257783,1243273,1008456,265235,247789,248834]
["Private aktiver",254990,265355,252952,240145,219210,212901,212173,1081381,1073667,1053255]
["Øvrige aktiver udenfor landbrug",95575,64093,77727,82521,84337,109651,98117,116560,109250,108363]
["Værdipapirer og indlån",632394,588519,519745,610377,495455,421536,701559,655902,654393,694326]
["Hensættelser (positive)",147659,168732,198290,223959,264047,248230,254262]
[null,null,null,null,""]
["Aktiver i alt",37089696,34990423,33874528,33868907,33250773,31083531,30457010,30633773,30148433,29563080]
[null,null,null,null,""]
["Ansvarlig lånekapital",-210431,-184453,-154176]
["Realkreditinstitutter",-19820850,-18931819,-18662468,-18824651,-18825786,-17523250,-17003994,-17131241,-16689754,-16223875]
["Pengeinstitutter",-3763799,-3895318,-4201215,-4341186,-4546836,-4219649,-3916007,-4112473,-3665038,-3608382]
["Pante- og gældsbreve",-167835,-153948,-160215,-148034,-144791,-130809,-109875]
["Anden langfristet gæld",-400663,-295997,-225666,-230630,-372683,-48122,-18898]
["Anden gæld",-2225543,-1910087,-1882134,-1871801,-1637606,-1583252,-1702458,-1641853,-1685653,-1605118]
["Kassekredit",-1311961,-1389552,-1468143,-1459704,-1969376,-1783675,-1514285,-1706910,-1750238,-1545634]
["Gæld i alt",-27901082,-26761174,-26754017,-27083205,-27497079,-25288755,-24265517,-24592476,-23790683,-22983009]
[null,null,null,null,""]
["Hensættelser (negative)",-2258294,-2220254,-2021499,-1945128,-1805329,-1784884,-1810297,-1667706,-1559482,-1677991]
[null,null,null,null,""]
["Egenkapital",6930320,6008995,5099012,4840574,3948365,4009892,4381195,4373591,4798267,4902079]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1209730,940245,675979,1174646,-67568,-65808,697475,474733,174963,158859]
["Private indtægter",195903,187649,181648,181896,166421,178308,171499,171611,171633,160412]
["Resultat før regulering og skat",1405633,1127894,857626,1356542,98853,112499,868975,646344,346596,319270]
[null,null,null,null,""]
["Privat",-203803,-217250,-223062,-230977,-219568,-231549,-252468,-266236,-257440,-258774]
["Formueindtægter/-udgifter",-20745,-19788,-22971,-16325,-11838,-34876,-38134,-33970,-30392,-28693]
["Privat udtræk",-224547,-237038,-246033,-247302,-231406,-266424,-290602,-282576,-268144,-257078]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-52156,-74838,-64498,"",-24329,-23125,-32519,-48983,-18771,-851]
["Betalt skat",-221958,-192602,-157678,-173138,-71315,-74421,-123683,-100339,-62385,-65688]
["Ændring i udskudt skat",-167165,-207644,-179272,-186760,-34485,3889,-36644,-69119,126345,160245]
["Skat af årets resultat",-389124,-400246,-336950,-359898,-105834,-70532,-160327,-169458,63960,94557]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",739806,415772,210145,658224,-262717,-247583,385527,144245,124457,156750]
["Regulering ialt fra resultat",38792,11292,-43944,43274,43462,40089,-595459,-368029,-412427,-857771]
["Værdireguleringer",91492,42835,59551,108434,-29623,-2887,869,113572,-121332,-952338]
["Pensionsindbetaling",-64799,-57949,-49336,-48489,-30683,-27168,-48269,-41510,-33417,-31363]
["Øvrige egenkapitalbevægelser",3,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",805085,412077,175879,761443,-273651,-237549,-257333,-149980,-435847,-1728087]
[null,null,null,null,""]
["Egenkapital primo",6128753,5599690,4923145,4080048,4222162,4251554,4638265,4525330,5235855,6631420]
[null,null,null,null,""]
["Egenkapital ultimo",6930320,6008995,5099012,4840574,3948365,4009892,4381195,4375349,4800008,4903332]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1444598,1139186,813250,1399815,148225,152588,273515,278315,-66172,-538501]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",-9210,-18015,-31644,-53606,5433,73206,0]
["Afskrivninger m.v., landbrug",798179,743320,729779,697476,680602,649155,1162144,995561,872279,1282546]
["Afskrivninger andre erhverv",9844,6265,11019,12929,7133,11594,10078,8158,8118,8617]
["Regulering I/S",-7481,-3511,-1575,-5153,-6030,0,0,-1702,41,246]
["Gevinst/tab finansaktiver",-4221,-5338,-3360,-4097,-3279,-1957,-2049,-2128,-3081,-1873]
["Urealiseret regulering finansaktiver",-28166,-34657,14237,-43396,-40483,-30287,2872,-34496,3578,25892]
["Gevinst/tab gæld",2753,17180,12766,12264,1285,15227,10491,-29240,7626,2702]
["Urealiseret regulering gæld",-6191,12579,7561,7816,-11304,-32448,31450,-25405,-98538,-84507]
["Øvrige tilbageførsler",-98647,-41896,-10790,-41010,-47300,213,266]
["Tilbageførsel i alt",656849,675927,727995,567592,586058,611498,1215252,910749,987101,1402637]
[null,null,null,null,""]
["Betalt skat",-221189,-192542,-157926,-173138,-71482,-75069,-123523,-100339,-62385,-65688]
["Privat",-207344,-220011,-223062,-230977,-219568,-231549,-252468,-266236,-257440,-258774]
["Afskrivninger privat tlbf.",15861,17781,17607,18032,16987,17050,21018,15063,14807,10764]
["Formueindtægter/-udgifter",-20745,-19788,-22971,-16325,-11838,-34876,-38134,-33970,-30392,-28693]
["Pensionsindbetaling",-64799,-57949,-49336,-48489,-27384,-28877,-51059,-41510,-33417,-31363]
["Privat udtræk, skat og pension i alt",-498216,-472509,-435688,-451589,-313285,-353321,-444166,-461764,-366671,-345349]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-42797,-68665,-64300,-75575,-36247,-22528,-32678,-48983,-18771,-851]
[null,null,null,null,""]
["Til invest og afdrag",1560448,1273939,1041256,1440243,384751,371295,1030549]
[null,null,null,null,""]
["Besætning (realforskydning)",-93153,-24059,-27708,-89646,-73123,-176326,55109,15523,-123977,-87955]
["Beholdninger (realforskydninger)",-154810,-182053,141764,-14279,-134215,20006,-167424,-40923,-31573,-34148]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1312486,1067827,1155313,1336318,177413,214975,918234,677511,398707,396684]
[null,null,null,null,""]
["Investeringer"]
["Jord",-497098,-329057,-382789,-420358,-433466,-389361,-343876,-358230,-221833,-301459]
["Immaterielle aktiver",-1984,-2806,1028,-1081,-5406,2888,-35817,-34085,-31855,-62746]
["Grundforbedring",-10859,-11268,-10509,-5823,-6738,-16605,-8578,-8907,-6265,-5974]
["Stamplanter",-27,0,0,59,0,0,0]
["Driftsbygninger",-316861,-256241,-269400,-301880,-251666,-314208,-309121,-226692,-191087,-280290]
["Inventar markbrug",-233733,-190396,-157447,-177303,-86318,-106647,-158827,-159632,-125595,-154851]
["Inventar husdyrbrug",-288687,-308308,-235697,-243603,-182588,-168251,-173959,-141331,-124504,-144101]
["Inventar andet",-10796,-7756,-4817,-9468,-7664,-7376,-10147,-2269,-5234,-1296]
["Beboelse, landbrug",-58135,-51560,-48979,-41542,-35307,-50528,-62031,-58386,-44458,-68997]
["Private aktiver",-35143,-39819,-38938,240145,-17671,-16484,-26706,-20308,-18586,-20427]
["Aktiver udenfor landbrug",-36899,-23673,-10958,-36070,-9640,-3055,-18508,-23553,-9160,-18860]
["Investeringer ialt",-1490221,-1220885,-1158505,-1276113,-1036465,-1069627,-1147570,-1033394,-778576,-1059003]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-177736,-153058,-3192,60205,-859051,-854652,-229336,-355883,-379869,-662318]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-92083,138434,-126628,-184290,-131575,150357,-110857,-80202,-124865,-70253]
["Realkreditinstitutter",154168,50346,64949,-18824651,301297,295377,154032,-17131241,-16689754,-16223875]
["Pengeinstitutter lån, netto",-117132,-143230,-57,105684,423815,232638,175208,242152,122633,294225]
["Anden gæld",362837,157739,16637,-1871801,53136,-80058,93307,-1641853,-1685653,-1605118]
["Kassekredit, ændring",-41345,-29915,66703,-431234,206318,247091,-56151,-12173,251998,144186]
["Ændring hensættelser",-7664,1749,597,-337,-16,-71,1586,-1,14,18]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",258780,175124,22201,-28848,852976,798240,247284,332198,379550,672488]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1209732,940248,675981,1174646,-67566]
["Private indtægter/omkostninger",195903,187649,181648,181896,166421]
["tilbf. værdiændr. stambesætning mm",-112225,-61396,-40239,-88442,-37979]
["Beregnet skat",-465333,-403546,-298571,-399684,-94772]
["Privat udtræk",-228089,-239799,-246033,-247302,-231406]
["Pensionsindbetaling",-64799,-57949,-49336,-48489,-27384]
["Konsolidering",535189,365208,223450,572627,-292802,-355418]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-906403,-668449,-418342,-868830,295588,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM",2.21,2.2599999999999998,2.44,2.2999999999999998,2.33,0,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",{"$f":"(B53+B74+B56+B67+B58+B59)*100/(B108-B103-B105)","v":3.5945411442230539},{"$f":"(C53+C74+C56+C67+C58+C59)*100/(C108-C103-C105)","v":3.144526999492538},{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.5161145919692478},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":4.1881999982736886},0.63014297837958988,0.77777683631572092,3.29075534542917,2.4918908836332716,1.8977794556039078,3.5843218200040199]
["Virksomhedens overskudsmargin, pct",9.6999999999999993,8.6,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":10.482790077496979},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":17.169610862993711},3.2126127769300608,3.9571478579359423,14.66179145264085,11.389382601190109,9.6166625390452474,19.196117328100371]
["Dækningsgrad, pct",50.9,50.4,{"$f":"D37*100/D27","v":49.354951214020318},{"$f":"E37*100/E27","v":53.07559142693998},44.434760725971763,45.503206892835394,52.252934026259197,48.943411739082229,48.762631814208184,50.872116698881712]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":10.498476260836441},{"$f":"(C209+C67)*100/C148","v":7.568403701450908},3.6116800666482054,14.09841064303531,-13.053428444432063,-10.533301146265286,-9.8987376731690784,-10.358350842412799,-9.1224014626642287,0]
["Soliditetsgrad, pct",21.9,20.8,{"$f":"D148*100/D108","v":15.052643685544489},{"$f":"E148*100/E108","v":14.292088020437152},11.87450589494566,12.900374799761327,14.384849333536023,14.282762361658813,15.921252026597866,16.58599848189025]
["Rentedækningsgrad",7.2,10.7]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",26.9,19.600000000000001,26.8,25.6,23.8,19,16.100000000000001,18,19.899999999999999,16.399999999999999]
["Vinterbyg, ha",1.6,1.8,1.3,2.1,1.5,1.6,1.5,1.4,1.3,1.5]
["Vårhvede",0.3,0.3,0.3,0.3,0.2,0.3,0.3,0.4,0.4,0.4]
["Vinterhvede, ha",9.4,11.3,6.4,11.3,8.1,9.8000000000000007,9.8000000000000007,7.7,8.1,11.6]
["Triticale, ha",0,0,0,0,0,0.1,0.1,0.1,0.3,0.3]
["Rug, ha",3.7,4.4000000000000004,2.8,3.7,2.4,2.9,2,1.3,0.9,0.9]
["Havre, ha",0.6,0.5,1,0.9,0.6,0.4,0.4,0.6,0.5,0.4]
["Kernemajs/majs til modenhed, ha",0.3,0.4,0.1,0.2,0.2,0,0.1,0.2,0.2,0.2]
["Blandsæd",0.2,0,0,0.1,0.2,0.1,0.1,0.1,0.4,0.4]
["Korn areal, ha",43.1,38.200000000000003,38.700000000000003,44.3,37.1,34.200000000000003,30.4,29.9,31.9,32]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.2,0.1]
["Almindelig rajgræs, ha",0.5,0.3,0.2,0.1,0.2,0.2,0.3,0.3,0.3,0.2]
["Italiensk rajgræs, ha",0.1,0.1,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0.1,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",0.9,0.7,0.4,0.4,0.4,0.5,0.5,0.6,0.5,0.4]
[null,null,null,null,""]
["Sukkerroer",0.1,0.1,0.1,"",0.2,0.1,0.3,0.3,0.3,0.2]
["Spisekartofler",0,0,0,0,0,0,0,0,0,0.1]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.1,0.1,0.1,0.1,0,0,0,0,0,0]
["Proceskartofler, ha",0.1,0,0.1,0,0,0,0,0,0,0.1]
["Stivelseskartofler",0.8,0.7,0.6,0.5,0.3,0.3,0.3,0.3,0.3,0.3]
["Raps, ha",1.6,2,1.4,1.8,1.4,1.7,1.4,1.8,1.2,1.4]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0,0,0,0,0,0,0,0,0,0]
["Ærter og andre bælgsæd",0,0,0,0,0.1,0.1,0.1,0.1,0.1,0]
["Græs/lucerne tørreri, ha",0.1,0,0,0.1,0,0,0,0,0.1,0.1]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0.1]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0,0,0,0,0,0.1,0,0.1,0.3]
["Pil til energi, ha",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
["Majs til energi, ha",1,0.4,0.4,0.3,0.2,0.2,0.3,0.3,0.2,0]
[null,null,null,null,""]
["Foderroer, ha",0.8,1,0.9,0.9,1,0.9,1,1.2,0.8,0.7]
["Sædskiftegræs, ha",54.9,52,48,48.6,49.9,48,49.2,47.1,45.8,43.4]
["Helsæd, ha",5.0999999999999996,6.7,8.6,6,8.1,7.9,7.4,8.9,6.8,6.9]
["Vedvarende græs, ha",10.6,10.1,10.1,10.199999999999999,10.199999999999999,9.3000000000000007,9,9.1,9.1,8.6]
["Majs, ha",60.1,55.5,53.3,49.2,50.2,48.5,47.6,45.8,42.4,37.9]
["Kolbemajs, ha",4.3,3.6,2,3.6,3.1,0.9,2,1.5,1.8,2.1]
["Andet grovfoder, ha",0.7,0.9,1,0.8,0.8,1,1.2]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,23]
["Dyrket areal i alt, ha",186.7,172.5,166.4,167.2,163.19999999999999,153.80000000000001,151,148.5,142.69999999999999,135.9]
["Udyrkede arealer, ha",1,1.7,1.6,1.3,1,0.9,0.8,1.2,0.9,0.9]
["Randzoner, ha",1.2,0.1,0.1,0.1,0.2,0.9,1.1000000000000001,1,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0.1,0.1,0.1,0.1,0,0,0]
["Landbrugsareal, ha",189,174.4,168.1,169,164.5,155.69999999999999,153,151,144,137]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",128.1,120.2,116.5,118,116.9,109.8,107.2,106.3,102.2,98.3]
["egen bortforpagtet areal, ha",9.6999999999999993,9.6,7.4,8.4,6.1,5.6,2.8,2.2000000000000002,1.9,1.9]
["Egen skov, krat, hede m.v.",3.5,3.3,3.1,3.2,3.3,3.2,3.1,3.2,3.3,3.2]
["Tilforpagtet dyrkbart landbrugsareal, ha",60.9,54.2,51.8,50.9,47.6,45.9,45.8,44.3,41.4,38.700000000000003]
["Tilforpagtet skov m.v., ha",0.3,0.3,0.3,0.2,0.3,0.3,0.3,2,1.9,0.3]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",6.5,5.9,6.1,5,4.3,4,3.4,3.3,2.6,1.8]
["Areal med lerjord (jb 5, 6), ha",36.299999999999997,33.4,31.8,32.6,32.4,31.1,29.9,30.7,29,27.1]
["Areal med fin sand (jb 2 og 4), ha",64.2,58.7,57.9,58.9,58.1,53.6,52.2,52.9,51.7,49.5]
["Areal med grovsand (jb 1 og 3), ha",76.900000000000006,72.400000000000006,66.400000000000006,64.900000000000006,63.7,61.7,62,58.6,54.9,52.9]
["Særlige jordbundstyper, ha",5.8,5.2,5.0999999999999996,5.0999999999999996,4.9000000000000004,4.4000000000000004,4.4000000000000004,4.5999999999999996,4.7,4.5999999999999996]
["Markvanding, antal brug",0.37,0.34,0.34,0.34,0.35,0.36,0.37,0.36,0.37,0.37]
["Herpå areal vand",114.56,106.35,102.12,100.61,99.43,94.73,91.97,90.21,85.33,81.56]
["Antal m3 vand forbrugt til vanding",3172,3528,5296,1679,1902,1417,2373,1052,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,5,0,2,3,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,1,1,0,0,0]
[]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",62,57,44,55,52,55,55,54,51,52]
["Hkg vinterbyg pr ha",65,67,51,64,58,62,62,59,60,53]
["Hkg vårhvede pr ha",70,62,49,58,53,65,62,51,60,53]
["Hkg vinterhvede pr ha",82,81,63,80,69,77,75,70,71,62]
["Hkg triticale pr ha",60,64,48,64,54,59,55,52,55,50]
["Hkg rug pr ha",66,65,54,67,59,65,64,59,60,49]
["Hkg havre pr ha",64,51,38,55,52,54,52,52,55,47]
["Hkg kernemajs pr ha",85,505,93,69,240,77,68,64,268,77]
["Hkg græsfrø pr ha",15,15,10,11,11,15,300,21,12,11]
["Hkg alm. rajgræs pr ha",16,17,13,15,13,17,41,13,14,13]
["Hkg italiensk rajgræs pr ha",19,17,16,14,10,20,27,16,13,11]
["Hkg rødsvingel pr ha",11,14,13,11,13,12,13,11,12,0]
["Hkg sukkerroer pr ha",141,127,80,"",406,93,129,114,113,275]
["Hkg spisekartofler pr ha",50,281,261,380,281,308,409,313,272,188]
["Hkg læggekartofler pr ha",360,289,819,325,268,263,251,256,221,255]
["Hkg proceskartofler pr ha",329,429,404,372,411,444,395,383,413,362]
["Hkg stivelsekartofler pr ha",456,481,458,496,478,475,503,472,460,388]
["Hkg raps pr ha",37,44,34,42,29,42,52,38,38,31]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",13,19,8,11,8,15,18,12,20,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1000000000000001,1.1499999999999999,1.3,1.08,1.03,1.1599999999999999,1.1499999999999999,1.29,1.57,1.38]
["Kr pr kg solgt maltbyg",1.1599999999999999,1.3,1.38,1.21,1.1000000000000001,1.24,1.25,1.43,1.59,1.63]
["Kr pr kg solgt hvede",1.21,1.18,1.3,1.1000000000000001,1.05,1.1499999999999999,1.1599999999999999,1.4,1.57,1.35]
["Kr pr kg solgt rug",1.03,1.06,1.27]
["Kr pr kg solgt havre",1.1399999999999999,1.0900000000000001,1.19,1,0.97,1.1100000000000001,1.02,1.1299999999999999,0,0]
["Kr pr kg solgt kernemajs",1.27,0.79,1.1599999999999999]
["Kr pr kg solgt raps",2.74,2.68,2.71,2.71,2.67,2.6,2.48,2.94,3.24,3.03]
["Kr pr kg solgt fabriksroer",1.27,1.25,0.83,0.65,0.99,1.37,2.08,1.71,1.25,1.55]
["Kr pr kg solgt spisekartofler",0.63,0.46,1.08,0.94,0.91,0.89,0.98,1.18,1.07,1.08]
["Kr pr kg solgt industrikartofler",0.49,0.64,0.86,0.69,0.64,0.51,0.62,0.7,0.6,0.65]
["Kr pr kg solgt stivelseskartofler",0.45,0.42,0.43,0.41,0.47,0.43,0.39,0.41,0.41,0.41]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",231,216.3,208,200.4,192.4,173.5,166.2,165.7,159.19999999999999,149.6]
["Antal årsopdræt",207,192,183,182,178,166,160,155,145,135]
["Stk årsopdræt pr årsko",0.9,0.89,0.88,0.91,0.92,0.95,0.96,0.93,0.91,0.9]
["Udskiftningsprocent",35,35,36,36,39,38,43,39,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,3394,1452316,1406911,1321440,1247126]
["Kg EK mælk i alt",2477600,2315653,2162336,2061392,1947804,1741922,1606996,1532084,1434631,1323953]
["Kg EK mælk pr ko",10723,10707,10397,10285,10122,10037,9667,9248,9010,8850]
["Gennemsnitlig fedtprc.",4.37,4.4000000000000004,4.32,4.3099999999999996,4.38,4.29,4.28,4.33,0,0]
["Gennemsnitlig proteinprc.",3.64,3.65,3.6,3.6,3.56,3.53,3.52,3.51,0,0]
["Gennemsnitlig celletal",182,185,185,178,452,172,181,197,0,0]
["Kr. pr. kg ekm",2.61,2.58,2.65,2.75,2.16,2.27,2.9,2.89,2.5299999999999998,2.62]
["Pct. jerseybesætninger",11,11,11,11,11,11,11,11,10,10]
[null,null,null,null,""]
["Kr pr solgt ko",5765,5787,6044,6029,5267,5585,5105,5800,5640,4842]
["Kr pr solgt kvie levebrug",8740,8946,7593,6830,5783,6275,4670,3476,3720,2608]
["Kr pr købt kvie",6157,5310,6007,5283,6074,6517,6386,6679,6809,6456]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.54,0.59,0.62,0.65,0.64,0.62,0.62]
[null,null,null,null,""]
["Pct. rørmalkning",12,15,14,16,16,18,18,20,21,22]
["Pct. karruselmalkning",8,8,7,7,7,7,7,7,7,7]
["Pct. robotmalkning",29,27,27,26,25,23,23,24,23,22]
["Pct. malkestald sildeben",48,48,45,45,45,45,46,44,40,39]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.2,0.3,0.3,0.5,0.3,0.2,0.2,0.3,0.3,0.5]
[null,null,null,null,""]
["Antal slagtekalve produceret",7,8,8,9,9,8,8,9,11,10]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",249,247,241,238,228,231,230,221,0,0]
["Pris pr solgt slagtekalv",4951,5315,5477,5591,5468,5732,5549,5752,6350,6025]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.9,0.6,1.4,0.3,0.7,0.4,0.5,0.3,0.7,0.2]
["Antal fravænnede grise pr årsso",32.4,31.8,30.8,32.4,32.5,31.8,32.200000000000003,28,26.6,24.6]
["Antal fravænnede grise produceret",29,20,43,8,22,11,16,9,17,6]
["Gennemsnitsvægt solgte 7 kg's grise",8,7,8,7,8,8,7,8,8,0]
["Stk 7 kg's grise solgt",12,20,15,8,15,11,9,8,11,0]
["Gennemsnitspris solgte 7 kg's grise",306,286,225,291,249,212,239,261,252,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",19.100000000000001,3.9,21.1,37.6,26.4,29.9,35.4,37.4,0,0]
["Antal smågrise produceret",17,2,29,10,18,11,17,12,0,0]
["Stk 7 kg's grise købt",0,1,14,8,13,10,15,10,7,10]
["Kr pr købt 7 kg's gris",248,257,213,260,236,228,244,258,237,237]
["Antal smågrise solgt",14,1,33,0,2,0,8,1,5,2]
["Vægt 30 kg's grise solgt",21,30,30,30,31,0,30,30,30,30]
["Kr pr solgt 30 kg's gris",468,456,348,450,401,0,408,406,404,322]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",27,31,36,34,41,34,47,59,47,69]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",25,31,28,24,24,22,37,47,38,50]
["Kr 30 kg's grise købt",515,494,371,472,403,369,413,450,448,376]
["Stk slagtesvin solgt",28,30,39,34,40,35,46,55,44,65]
["Antal sopolte købt",0,0,-1,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",1,1,1,1,1,1,2,2,2,3]
["Pris pr solgt slagtesvin",1207,1082,823,983,900,861,924,982,976,887]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",2674,2164,1885,2169,1757,1728,1963,1872,2044,1969]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,16,22,2,10,15,17,4,14]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,0,0,0,103,132]
["Kg æg solgt",0,0,0,0,0,0,0,63,125,172]
["Antal slagtekyllinger solgt",0,0,0,0,0,0,0,0,110,132]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,290]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,3,2,2,3,2,2,2,2,4]
["Antal rævetæver (1.juli)",0,1,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.7,5,4.4000000000000004,4.7,4.4000000000000004,5.6,5.3,4.8,4.8]
["Antal minkskind solgt",0,15,10,9,13,9,10,10,12,17]
["Kr. pr. solgt minkskind",0,203,212,265,226,391,337,626,519,407]
["Antal mink avlsdyr tæver, primo",0,3,2,2,4,3,3,3,3,5]
["Antal mink avlsdyr tæver, ultimo",0,2,2,2,4,3,3,3,4,5]
["Antal minkskind, primo",1,13,4,5,14,8,10,9,11,15]
["Antal minkskind, ultimo",1,15,5,5,13,11,10,11,11,16]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,1,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",248914,203150,169270,225709,113380,186504,153845,150066,232862,187005]
["Korn IO",88710,107490,95752,88388,100011,69098,69926,85379,84149,67680]
["Frøafgrøder",13135,10089,4590,4326,3979,6144,6152,8136,6208,4073]
["Handelsroer",1295,2165,1401,1744,2457,2512,6055,6768,5322,4016]
["Kartofler",33317,25753,22464,18149,13251,11338,11590,11552,10970,10566]
["Raps",15987,23227,13271,20924,10808,19314,14523,20009,14456,13643]
["Ærter m.v.",2934,2070,2125,1572,513,756,711,642,616,219]
["Andre industriafgrøder",432,638,532,577,388,288,337,177,282,457]
["Gartneriafgrøder",1009,777,751,640,520,4,199,947,768,987]
["Grovfoder excl. IO",45134,52137,32008,27073,-138042,-46504,85722,56829,-46953,37521]
["Grovfoder IO",1460732,1334814,1054522,1136130,1348703,1041538,1056965,941877,955519,768465]
["Energiafgrøder m.v.",18489,7766,6327,5469,3954,2526,3633,3623,3290,3137]
["Bruttoudbytte Planteavl incl. IO",1930087,1770076,1403014,1530701,1459922,1293518,1409657,1286005,1267488,1097770]
[null,null,null,null,""]
["Mælkesalg",6077965,5633185,5414322,5493526,4097301,3891464,4596099,4325064,3549139,3403104]
["Økologi- og markedstillæg",2442,2114,2856,6390,3181,1845,6029,3567,3477,2117]
["Kvalitetstillæg",176730,153484,137195,150391,106343,106741,118244,105409,77269,75074]
["Non-GM tillæg",50273,41064,27619]
["Kvalitetsprogramtillæg (Arlagården)",165639,153226,137955,"",-3294,-45905,-61655,-13608,-889,-13747]
["Sæsonregulering",527,1928,639,125,6,9,2,509,740,399]
["Køer salg",368387,355790,375840,345162,324051,287651,323905,330334,300299,240315]
["Slagtekalve salg",40728,42847,47689,54662,49433,45937,43356,52850,68386,60509]
["Spædkalve salg",71757,76963,85382,88512,77196,62928,45385,41503,38813,36812]
["Kvier levebrug salg",51670,47480,32609,29153,13831,16581,14534,8124,6511,2969]
["Kvier køb",-23833,-17921,-25252,-33766,-36061,-27552,-30358,-31333,-33440,-43432]
["Tilvækst køer og opdræt",94785,44933,30081,135177,82806,175186,-53299,-13011,113155,88726]
["Tilvækst kalve",-2853,-924,-1957,2087,3301,4233,-1691,-1987,9438,-1054]
["Kvæg, tilskud",7168,6526,6881,8804,7348,4766,3429]
["Kvæg andet",72197,108362,95090,74017,42972,47446,56752,53141,59112,37799]
["Bruttoudbytte Kvæg",7153582,6649057,6366949,6364184,4768413,4571329,5060733,4860561,4192011,3889589]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",3681,5609,3472,2292,3703,2407,2160,2166,2850,0]
["Smågrise salg",6556,487,11620,14,818,0,3347,273,1927,709]
["Salgtesvin salg",33243,31984,31157,32939,35811,30053,42011,53746,42776,57287]
["7 kg's grise køb",-58,-334,-2874,-2097,-3149,-2228,-3720,-2523,-1644,-2417]
["30 kg's grise køb",-13029,-15194,-10282,-11366,-9478,-8221,-15194,-21098,-16871,-18885]
["Soplte køb",-1159,-806,-1100,-371,-504,-380,-476,-333,-877,-35]
["Tilvækst salgtesvin",-2509,3122,-3240,-629,-982,-2011,216,-572,-384,462]
["Tilvækst smågrise",-459,-1379,-1011,-464,710,-216,-74,52,162,-290]
["Tilvækst øvrige svin",-768,294,-170,-24,718,-146,-134,-165,1275,-505]
["Svin andet",879,1757,1462,319,708,210,396,315,70,-434]
["Bruttoudbytte Svin",26377,25540,29034,20614,28356,19469,28533,31862,29283,35892]
[null,null,null,null,""]
["Æg salg",0,0,192,253,113,50,79,669,1178,1599]
["Høns indkøb",-2,-1829,-1013,-1465,-74,-663,-854,-738,-153,-952]
["Slagtekyllinger salg",0,0,0,0,0,0,0,0,1445,1621]
["Fjerkræ andet",66,7296,4079,4690,63,2825,4013,3826,-385,1145]
[null,null,null,null,""]
["Minkskind salg",0,3033,2131,2283,2978,3396,3249,6462,6365,7034]
["Mink i øvrigt salg",0,0,8,3,31,497,333,29,22,0]
["Pelsdyr andet",0,-555,-123,47,-182,-1104,-140,352,351,-314]
[null,null,null,null,""]
["Får",282,68,88,95,120,153,112,120,76,121]
["Husdyr i øvrigt",637,400,550,436,232,1249,225,233,175,381]
["Bruttoudbytte andre husdyr",984,8413,5912,6342,3281,6403,7017,10953,9073,10634]
[null,null,null,null,""]
["Maskinstationsindtægter",78034,70232,53628,56304,54118,51071,67096,60237,57408,47413]
["Skovindtægter",4508,4169,5188,2947,2638,1950,0]
["Andre landbrugsindtægter",107413,83385,81488,73114,65117,41024,57784,72665,53295,112446]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",9300985,8610873,7945213,8054207,6381846,5984765,6630820,6322283,5608557,5193743]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,419,911,1393,525,-78,283,34,96,333]
["Tilskud miljøforanstaltninger, MVJ",19529,10680,13027,4156,1533,1175,2135,2397,2536,2789]
["Lejeindtægter",33427,29409,29142,27668,25475,18988,17610,15905,15320,15369]
["Andre landbrugsindtægter, pasningsaftale",4124,4097,3300,2205,1734,1661,1336,799,977,1034]
["Andre landbrugsindtægter, videresalg",9950,6026,5312,4320,6072,3439,1857,1327,977,878]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",3690,3024,4015,2142,1975,1624,2586,2382,2398,2268]
["Andre landbrugsindtægter, sten grus m.v.",429,191,412,493,785,1647,974,788,281,541]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,241,29,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,20,55,5,94,10,143,142,6664,392]
["Andre landbrugsindtægter, pelsning for andre",0,0,46,35,47,0,0,0,-567,73]
["Andre landbrugsindtægter, sygedagpenge",5709,3636,4875,5091,4905,4949,5070,5288,5478,5697]
["Andre landbrugsindtægter, øvrige",27349,22152,17073,18226,24610,9559,25789,43361,19105,87464]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-143690,-130026,-130769,-117625,-118382,-113943,-116485,-117492,-104627,-92786]
["Gødning",-145726,-135719,-114025,-119825,-130748,-117288,-111277,-115400,-106080,-92153]
["Planteværn",-78048,-68536,-57153,-65379,-59806,-61901,-58941,-59567,-52521,-48782]
["Diverse. vedr. planteavl",-51109,-51076,-52910,-68386,-58864,-56666,-56339,-52031,-50627,-52984]
["Produktionsrådg. planteavl",-17198,-16375,-655,-867,-1064,-1269,0]
["Stykomkostninger Mark",-435770,-401732,-355513,-372082,-367800,-349798,-343042,-344490,-313855,-286705]
["Foderkorn excl. IO",-133248,-131061,-124737,-110326,-107193,-64649,-73071,-96467,-61832,-58938]
["Foderkorn IO",-88710,-107490,-95752,-88388,-100011,-69098,-69926]
["Indkøbt kraftfoder",-1411423,-1326859,-1216041,-1135622,-1070513,-964985,-937027,-975791,-785118,-683317]
["Indkøbt tilskudsfoder",-2506,-1320,-1206,-1226,-971,-748,-3930,-3688,-3172,-4329]
["Indkøbt smågrise blanding",0,-26,0,0,-19,-253,-129,7,-160,-255]
["Indkøbt færdigblanding",-13104,-10369,-19953,-10763,-14548,-11611,-16651,-18132,-15549,-18780]
["Indkøbt fjerkræfoder",-95,-1681,-963,-1221,-148,-644,-979,-1334,-1579,-2709]
["Indkøbt pelsdyrfoder",0,-1761,-1428,-1295,-1758,-1420,-1288,-1779,-1578,-1327]
["Indkøbt mælkeprodukter",-70857,-54514,-44301,-41100,-31719,-26904,-23761,-29886,-26999,-23745]
["Indkøbt hjælpeprodukter",-148901,-135497,-123496,-112235,-103899,-100993,-97107,-95150,-89463,-81509]
["Andet indkøbt kraftfoder",-10249,-12814,-11101,-10476,-8936,-13321,-17095,-18795,-20594,-23695]
["Indkøbt grovfoder",-175206,-180508,-151508,-131900,-116637,-127933,-119419,-105953,-108652,-92311]
["Andet indkøbt foder",-149048,-146983,-142518,0,-104662,-96723,-100215,-106298,-92639,-78551]
["Eget grovfoder",-1328270,-1218576,-1195500,-1148734,-1060655,-1003751,-956930,-10108,65588,10550]
["Andet eget foder",-1465,-880,-772,-217,-44,0,0]
["Dyrlæge og medicin",-148944,-137873,-129814,-121175,-118356,-117707,-116467,-110503,-107982,-108945]
["Produktionsrådgivning",-81638,-62200,-61724,-59193,-57683,-55369,-53523,-54435,-52194,-49073]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-397006,-371209,-345068,-309763,-279944,-254780,-234429,-227093,-217554,-211020]
["Skovomkostninger",-1676,-1783,-2462,-1264,-585,-816,0]
["Diverse vedrørende andet",0,0,0,0,-7,0,-1035,-793,-679,-772]
["Stykomkostninger i alt incl. IO",-4582669,-4305135,-4023857,-3779389,-3546088,-3261504,-3166022,-3227943,-2873678,-2551577]
[]
["Kapacitetsomkostninger"]
["Brændstof",-123290,-123096,-122082,-104478,-93089,-96246,-118005,-118987,-117626,-99375]
["Energi",-91865,-98904,-120100,-101141,-108994,-96013,-102813,-108498,-95454,-93156]
["Maskinstation diverse",-198392,-181969,-177076,-168277,-169996,-155869,-166190,-161366,-155425,-145222]
["Maskinstation høst af korn og frø",-55965,-53962,-46765,-50728,-42155,-41504,-39072]
["Maskinstation - optagning",-2020,-2405,-2561,-2035,-1584,-1492,-1681,-1790,-1331,-967]
["Maskinstation, husdyrgødning",-146610,-124036,-131181,-115379,-104530,-95361,-90132,-89270,-78779,-70538]
["Maskinstation, høst af grovfoder",-201208,-197389,-156163,-168060,-160970,-142298,-150660,-130742,-127388,-112154]
["Vedligehold bygninger, gårdsplads mv.",-58500,-49778,-44246,-42716,-32514,-31645,-38120,-32150,-29530,-28507]
["Vedligehold grundforbedring",-28653,-23118,-25823,-20441,-19881,-16772,-19648,-18630,-15245,-13904]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-523,-460,-343,-509,-497,-451,0]
["Vedligehold markredskaber",-142716,-132744,-124052,-112308,-99145,-94301,-102333,-96632,-82916,-77689]
["Vedligehold staldinventar",-260152,-241283,-224069,-205206,-174562,-160927,-156875,-142750,-126365,-120346]
["Vedligehold andet inventar",-17203,-19568,-28066,-34350,-34681,-40066,-43663,-45702,-46760,-47699]
["Investeringer over driften",-27242,-25951,-23023,-24052,-17933,-17509,-23068,-16446,-16954,-18794]
["Lønomkostninger",-826723,-758307,-669424,-613356,-538496,-485472,-456273,-412001,-360032,-327933]
["Ejendomsskat",-40267,-37675,-36075,-35231,-34412,-30995,-28809,-26570,-23881,-21898]
["Forsikringer",-103322,-95828,-90191,-85403,-80253,-75619,-73311,-68337,-64299,-60054]
["Diverse omkostninger",-119234,-114511,-105444,-99860,-92661,-91722,-139324,-93788,-87330,-90038]
["Økonomirådgivning",-32899,-30060,-32065,-29188,-28684,-26354,-22712,-65735,-62360,-58970]
["Regnskab",-53918,-52530,-51096,-48968,-48598,-45815,0]
["Kontante kapacitetsomkostninger ialt",-2530700,-2363573,-2209842,-2061685,-1883634,-1746433,-1772688,-1663461,-1527708,-1420022]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-321381,-299081,-290604,-277285,-276950,-261547,-247083,-230950,-221477,-209763]
["Afskrivninger beboelse, landbrug",-24660,-22987,-22547,-21404,-18303,0,0]
["Afskrivninger grundforbedring",-7249,-6602,-7256,-7806,-7896,-7611,-6997,-7072,-6194,-5972]
["Afskrivninger stamplanter",-64,-3,0,0,0,0,0]
["Afskrivninger markredskaber",-164952,-153212,-144730,-147964,-146805,-147465,-150393,-147115,-142033,-132452]
["Afskrivninger staldinventar",-254944,-228607,-221472,-210230,-203762,-192613,-184745,-184237,-175270,-164515]
["Afskrivninger specialinventar",-4830,-4814,-3451,-2748,-2900,-2514,-2049,-2193,-2350,-2844]
["Afskrivninger bl. driftsmidler mv.",-8695,-8416,-7955,-7970,-7601,-7687,-8070,-5289,-7565,-7244]
["Afskrivninger i alt",-786775,-723723,-698014,-675407,-664216,-619438,-599336,-576857,-554890,-522789]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-20698,-10964,-4324,-16233,-11410,-6208,-7277,-4478,-5814,-11843]
["Nedskrivninger, beboelse",-4925,-3678,-1215,-1817,-2474,-5186,-8391]
["Nedskrivninger, grundforbedringer",-7,-97,-6876,0,0,-52,-3,0,-16,-19]
["Nedskrivninger stamplanter",0,0,0,0,-24,0,0]
["Nedskrivninger, markredskaber",-1241,-781,-621,-1088,-553,-706,-1264,-2030,-1496,-804]
["Nedskrivninger, staldinventar",-2412,-4588,-1961,-5903,-2163,-3310,-3174,-1948,-4081,-3127]
["Nedskrivninger, andet inventar",-41,-153,-414,-267,-551,-125,-396,-156,0,0]
["Nedskrivninger, blandede driftsmidler",-88,0,-4,-36,-204,-33,-14,-26,-29,0]
["Nedskrivninger i alt",-29410,-20261,-15416,-25344,-17379,-10434,-12126,-8638,-11437,-15793]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-4248,-813,-3268,-3954,-433,-2745,-1318,238,-1595,-926]
["Tab/gevinst, beboelse",6,-4503,-4903,-21,-1090,-4561,-4926]
["Tab/gevinst, grundforbedringer",-1038,19,-28,-41,-85,-13,73,56,317,99]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",17511,17078,11783,14576,11782,8227,12188,17467,7116,7298]
["Tab/gevinst, staldinventar",2023,-736,2334,1051,-261,-2191,-157,-765,-1124,-2550]
["Tab/gevinst, andet inventar",421,876,767,398,199,555,445,1754,253,220]
["Tab/gevinst, blandede driftsmidler mv.",-1103,-471,-889,-797,-794,-471,-775,-885,-609,-732]
["Tab/gevinst i alt",13571,11450,5796,11213,9317,3363,10457,17865,4359,3408]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3333314,-3096107,-2917476,-2751224,-2555911,-2372942,-2373694,-2231091,-2089335,-1955196]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",10489,9297,8455,6238,8248,7151,5452,8418,8138,5775]
["Forpagtningsindtægter",54347,49038,36820,33145,26293,19542,17206,14509,21295,17756]
["Forpagtningsudgifter",-283891,-255086,-246842,-247565,-229917,-235941,-232686,-221994,-204079,-189716]
["Renteindtægter",27180,3898,5014,4862,4761,5672,8044,9312,9717,11619]
["Aktieindkomst",2767,4889,2879,2910,2537,3032,1114,715,1516,923]
["Renteudgifter, realkredit dkr, fast",-34503,-45741,-42369,-36448,-37961,-37870,-39279,-47536,-58535,-68153]
["Bidrag, realkredit dkr, fast",-29622,-24913,-22523,-17201,-15340,-13860,-9969]
["Renteudgifter, realkredit dkr, variabel",2555,1537,-9810,-33084,-38609,-42482,-43158,-77693,-93162,-85636]
["Bidrag, realkredit dkr, variabel",-171137,-157964,-153692,-127238,-110666,-88696,-58461]
["Renteudgifter, realkredit fr. valuta, fast",-13,-26,-20,-20,-139,-421,-782,-862,-1139,-2066]
["Bidrag, realkredit fr. valuta, fast",-36,-82,-5,-15,-270,-205,-800]
["Renteudgifter, realkredit fr.valuta, variabel",-1234,-3488,-5676,-11151,-18870,-29886,-55602,-144944,-220665,-253043]
["Bidrag, realkredit fr. valuta, variabel",-22467,-25151,-36745,-61877,-71711,-76573,-92961]
["Renteudgifter, anden realkreditgæld",-3125,-2588,-527,-479,-229,-64,-47,-37,-191,-338]
["Renteudgifter, pengeinstitut",-171510,-172190,-176325,-171168,-172172,-163207,-156084,-151100,-135841,-105420]
["Renteudgifter, kassekredit",-80021,-77893,-88169,-100344,-116242,-109981,-95576,-118558,-119597,-101516]
["Renteudgifter, udlandslån",-15059,-20152,-27680,-36528,-44198,-50580,-54375,-65042,-79201,-93061]
["Renteudgifter, prioritetsomkostninger",-29861,-29989,-24054,-28923,-23474,-26164,-23773,-17513,-18498,-19207]
["Renteudgifter, ansvarlige lån",-1140,-419,-547]
["Renteudgifter, finansiel leasing",-14126,-11620,-10610]
["Renteudgifter, øvrig gæld",-17085,-15876,-15402,-25982,-25267,-26111,-26547,-59650,-28254,-28642]
["Realiseret gevinst gæld",12158,7341,3341,8922,8504,12960,11519,37701,6309,10768]
["Realiseret tab gæld",-14958,-24372,-16019,-20122,-9761,-28224,-22075,-8450,-13952,-13249]
["Realiseret gevinst værdipapirer",15661,11672,13451,15387,15323,16003,22690,20120,16488,60298]
["Realiseret tab værdipapirer",-38643,-44821,-51689,-68172,-74885,-75504,-77736,-83482,-75405,-157187]
["Finansiering i alt",-803275,-824699,-858744,-914852,-924047,-941408,-923884,-906086,-985054,-1010098]
["Heraf renteudgift henført privat",-25531,-26819,-29755,-34124,-32434,-44114,-42952,-39874,-46577,-49831]
["Heraf rentendtægt henført privat",3828,5295,3491,3588,3177,3635,2178,1905,2611,2505]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",19194643,18365116,17799701,17546302,17290857,16124977,15589299,15353950,15189684,15269167]
["Driftsbygninger",5087499,4920306,4871162,4850337,5005251,4605436,4486129,4526310,4525831,4375129]
["Fast ejendom, i øvrigt",930103,900702,879403,900174,992043,921417,912940,1000260,971794,909012]
["Stamplanter",121,104,0,59,0,0,0]
["Betalingsrettigheder",45253,49672,58540,70398,96355,0,0,163405,170946,232168]
["Mælkekvote",0,0,0,0,0,13144,527116,942355,1247268,2444825]
["Andre immaterielle aktiver",5728,6170,8122,9069,12857,12589,12882,14680,13622,16005]
["Inventar markbrug",1116774,1027743,942720,953192,999162,1004003,996911,973582,959390,910859]
["Inventar husdyrbrug",1597349,1426844,1376805,1317129,1372862,1310557,1281204,1350382,1367961,1362201]
["Inventar andet",34881,31680,25975,24370,24540,21034,15571,17818,16269,23702]
["Kvæg",2240802,2135512,2052993,1924552,1846497,1606589,1635975,1659190,1513641,1387899]
["Svin",10865,7795,13754,8066,8630,8130,10272,12038,9837,10792]
["Fjerkræ",2,432,397,1020,39,678,1040,1076,327,534]
["Pelsdyr",154,5081,3055,2703,4658,4236,3527,3457,3489,5024]
["Får",366,271,213,218,205,344,292,275,243,258]
["Andre husdyr",1109,1410,1250,1290,1628,1787,1653,1847,2200,2959]
["Beholdninger egen avl",1225767,1015437,1112079,1116809,991058,972896,829909,810465,780804,736601]
["Beholdninger indkøbt foder",177481,167475,137966,145374,153594,159250,139141,129390,109510,100574]
["Jordbeholdninger",16771,20520,16406,16485,18233,18102,12811,14281,12204,13636]
["Andre beholdninger",103638,84989,75922,65094,54627,47148,54116,45410,46228,39004]
["Igangværende arbejde",0,0,0,0]
["Tilgodehavende",1090599,1268250,1101410,1017992,949376,1043343,1105327,1071478,926347,823104]
["Mellemregning I/S-interessenter",63185,73419,86209,159910,148223,121892,122727,121939,96364,67216]
["Andel I/S",38171,39740,19158,47544,44208,28516,45811,6534,4100,2439]
["Finansielle kontrakter og værdipapirer",983980,953893,867681,860350,4258,3667,2655,4611,7994,21601]
["Andelskapital",623848,618374,575611,542174,480216,418050,341523,274657,220261,172155]
["Leveringsrettigheder",20200,15262,11358,61,0,0,0]
["Kassekredit (positiv)",142949,145243,142916,77912,91891,91411,73175]
["Landbrugsaktiver ialt",33770237,32331494,31317400,30802655,30591267,28656951,28361015,28499390,28196314,28926864]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",374559,312552,305339,299740,282010,287970,282501,253435,240924,240184]
["Beboelse",950555,958811,952501,933456,968221,956027,963041,958641,927765,913072]
["Private aktiver",246629,250239,239814,225874,227694,220578,210783,116493,122319,124695]
["Immaterielle anlægsaktiver",192,202,234,219,661,905,377,1426,2370,1598]
["Øvrige materielle anlægsaktiver",44264,61003,60364,70463,66972,84921,71115,74752,79426,75791]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",3893,2456,4209,2423,4651,18215,16696,20540,15993,15941]
["Aktier mv",227171,207007,209657,219901,197240,171549,144816,123239,127315,159437]
["Obligationer mv",61672,66697,45050,43959,49059,43872,65473,66096,57755,76145]
["Pantebreve",45473,42607,21730,39062,12952,14460,19218,21193,18515,19954]
["Indlån mv.",252698,232504,274767,199647,200588,208260,171974,246972,283133,267723]
[null,null,null,null,""]
["Aktiver ialt primo",35980977,34465572,33431065,32848173,32607691,30654906,30299340,30401772,30094096,30826397]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-190162,-179637,-140065]
["Fast forrentet Dkr",-2757130,-2370551,-2148040,-1703058,-1659317,-1413916,-1180229,-1230678,-1298828,-1406448]
["Variabelt forrentet Dkr",-14781093,-13906609,-13151839,-10899866,-9976775,-8055496,-5693885,-4720254,-3866439,-3171219]
["Fast forrentet fremmed valuta",-8633,-8271,-8838,-11772,-19015,-30712,-69088,-51321,-51722,-63150]
["Variabelt forrentet fremmed valuta",-2170078,-2611468,-3416649,-6078150,-6970488,-7768692,-9938137,-10907411,-11308381,-11285155]
["Diverse realkreditlån",46582,32244,135673,"",42061,35186,29942,26629,25326,18867]
["Realkreditinstitut gæld ialt primo",-19670351,-18864654,-18589692,-18591335,-18583534,-17233630,-16851396,-16883036,-16500044,-15907106]
["Variabelt forrentet Dkr",-3612258,-3651677,-3666504,-3562976,-3404551,-3075462,-2777194,-2704495,-2060145,-1549385]
["Fast forrentet Fremmed valuta",-13449,-25284,-32707,-70053,-75319,-79205,-93978,-110172,-129493,-142282]
["Variabelt forrentet fremmed valuta",-265139,-377343,-517550,-618300,-811284,-857382,-882119,-1057987,-1347118,-1619110]
["Pante- og gældsbreve",-164987,-158939,-169793,-144839,-141908,-128899,-111795,-113750,-97572,-90213]
["Anden langfristet gæld",-393206,-268459,-208715,-231554,-236108,12921,0,-5330,-10444,-3669]
["Leasingforpligtelser",-470536,-372685,-310928,-274092,-277524,-269116,-262785,-271335,-259008,-227748]
["Mellemregning interessenter",-145168,-121107,-110614,-75474,-81330,-80757,-95262,-73778,-73717,-69646]
["Moms",-67794,-83901,-115645,-43019,-38852,-38860,-41637,-19709,-40833,-29753]
["Leverandørgæld",-1015291,-944944,-1059022,"",-781347,-893951,-833448,-781827,-728504,-691681]
["Anden gæld, finansielle kontrakter",-252685,-228161,-243082,-311732,-331928,-375589,-282254,-452074,-387728,-357284]
["Kassekredit",-1353306,-1419467,-1401440,-1890939,-1763058,-1536584,-1570436,-1719083,-1498240,-1401448]
["Gæld uden for landbruget",-4801,-6721,-3948,-6789,-4782,-6391,-6733,-7307,-5203,-5133]
["Gæld i alt",-27610680,-26702978,-26569706,-26904196,-26531526,-24595599,-23814544,-24199883,-23138049,-22094457]
["Hensættelser (negative)",-2238990,-2154293,-1930838,-1851340,-1836783,-1815182,-1854273,-1674869,-1714574,-2105498]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",19722545,18655733,18143589,17969061,17728205,16486024,15974911,15748207,15307444,14891347]
["Driftsbygninger",5059047,4862894,4836284,4854701,4934978,4666071,4526687,4498010,4491590,4420252]
["Fast ejendom, i øvrigt",952020,912257,887775,903809,936514,926112,947896,1050656,969367,949372]
["Stamplanter",84,101,0,59,0,0,0]
["Betalingsrettigheder",36279,40422,47628,60716,72445,93730,116762,159877,166618,163312]
["Mælkekvote",76,72,73,152,63,1624,12278,527958,932508,1219887]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",5556,6107,7096,7732,9475,12285,12412,14348,13444,15974]
["Inventar markbrug",1202507,1083368,967754,997407,952729,973718,1019413,1003617,949761,940816]
["Inventar husdyrbrug",1630390,1499039,1394570,"",1347397,1283782,1267325,1307213,1315004,1336448]
["Inventar andet",39520,33959,26446,29760,26863,22525,20926,14577,17012,20546]
["Kvæg",2332733,2179521,2081117,2061817,1932604,1786008,1580984,1644192,1636234,1475571]
["Svin",7130,9832,9333,6950,9075,5757,10281,11354,10889,10459]
["Fjerkræ",3,4,270,587,73,688,984,971,154,887]
["Pelsdyr",154,4698,3011,2865,4545,3722,3492,3849,4326,5911]
["Får",401,265,221,246,276,330,294,266,231,282]
["Andre husdyr",1075,1241,1368,1235,1494,1585,1613,1730,1879,2312]
["Beholdninger egen avl",1367106,1156728,974062,1131621,1100630,956731,988712,832882,790962,760728]
["Beholdninger indkøbt foder",203867,196608,161141,140666,152109,152147,153029,142550,132304,105936]
["Jordbeholdninger",17732,17941,21246,14499,20537,17549,13907,14663,12691,12461]
["Andre beholdninger",103927,96212,79853,78657,59728,50963,47752,50373,44363,44840]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",970240,937348,1047233,916749,801133,660901,790160,889849,799638,680278]
["Mellemregning I/S interessenter",53161,67703,84491,142179,149762,135644,143253,-77990,-81340,-67693]
["Andel I/S",34030,26462,20076,35242,51753,29029,34491,46730,5483,4829]
["Finansielle kontrakter",2452,2468,3364,4779,4515,3816,3197,2943,5132,7803]
["Andelskapital",723830,641047,620284,587872,545590,483218,414859,336263,272326,215737]
["Leveringsrettigheder",21678,17705,14928,0,9579,6108,4253,3755,4625,5375]
["Kassekredit (positiv)",158671,148809,134174,145579,77867,87872,95768]
["Landbrugsaktiver ialt",34646214,32598541,31567388,31452821,30929941,28847941,28185640,28228843,27802645,27223670]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",355065,333817,291081,313880,273053,274586,282184,265235,247789,248834]
["Beboelse",957800,971366,967345,945204,984731,968687,977337,968591,956390,931892]
["Private aktiver",254990,265355,252952,240145,219210,212901,212173,112790,117277,121363]
["Immaterielle anlægsaktiver udenfor landbrug",175,173,200,190,548,778,262]
["Påbegyndte investeringer udenfor landbrug",5023,51,97,330,355,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",45790,51104,59428,66165,66726,91316,84437,100142,91277,95437]
["Øvrige aktiver, udenfor landbrug",44587,12765,18002,16165,17063,17557,13418,15200,16096,11780]
[null,null,null,null,""]
["Aktier mv",253975,239059,190165,245532,216602,181451,157525,134696,130462,130653]
["Obligationer mv",84029,66534,55691,45393,47708,41074,52268,61651,54153,58049]
["Pantebreve",49301,46574,22291,44636,24215,12962,19437,20042,19909,22828]
["Indlån mv.",403760,385161,385772,420394,206930,186048,218067,246161,243396,300828]
["Hensættelse (positive)",147659,168732,198290,223959,264047,248230,254262,265618,272019,254960]
[null,null,null,null,""]
["Aktiver ialt ultimo",37089696,34990423,33874528,33868907,33250773,31083531,30457010,30633773,30148433,29563080]
[]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-210431,-184453,-154176]
["Fast forrentet Dkr",-3047334,-2711277,-2338032,-2076619,-1767710,-1514349,-1395704,-1207325,-1202623,-1283124]
["Variabelt forrentet Dkr",-14969536,-14133690,-13840107,-13281257,-11167579,-9308045,-7660318,-5842315,-4706917,-3839534]
["Fast forrentet fremmed valuta",-8371,-8054,-8612,-7105,-18458,-22669,-32245,-46386,-49382,-63740]
["Variabelt forrentet fremmed valuta",-1846840,-2123123,-2630350,-3594354,-5975035,-6716922,-7947616,-10062464,-10757477,-11060542]
["Diverse realkreditlån",51231,44324,154633,"",102995,38735,31888,27250,26646,23066]
["Realkreditinstitut gæld ialt, ultimo",-19820850,-18931819,-18662468,-18824651,-18825786,-17523250,-17003994,-17131241,-16689754,-16223875]
["Variabelt forrentet Dkr",-3546328,-3580357,-3757987,-3753392,-3794089,-3359339,-3025966,-3105749,-2525499,-2171774]
["Fast forrentet Fremmed valuta",-11429,-19970,-26776,-62960,-56966,-78971,-80693,-84898,-105626,-124564]
["Variabelt forrentet Fremmed valuta",-206042,-294991,-416452,-524835,-695782,-781339,-809348,-921825,-1033913,-1312044]
["Pante- og gældsbreve",-167835,-153948,-160215,-148034,-144791,-130809,-109875,-113166,-100532,-92302]
["Anden langfristet gæld",-400663,-295997,-225666,-230630,-372683,-48122,-18898,-5922,-10838,-5865]
["Leasingforpligtigelser",-547522,-448166,-351749,-315371,-283627,-268211,-270383,-267913,-265213,-250549]
["Mellemregning I/S-interessenter",-158197,-131332,-126614,-104373,-79393,-78921,-107309,135597,113802,93948]
["Moms",-138832,-67859,-85298,-119226,-45415,-36952,-40602,-43820,-21202,-37424]
["Leverandørgæld",-1115755,-987944,-1077509,-1058888,-890785,-872834,-878736,-817018,-743071,-747267]
["Anden gæld, finansielle kontrakter mv",-263158,-268872,-237801,-268844,-334077,-321022,-398841,-309351,-457271,-399702]
["Kassekredit",-1311961,-1389552,-1468143,-1459704,-1969376,-1783675,-1514285,-1706910,-1750238,-1545634]
["Gæld uden for landbruget",-2078,-5914,-3164,-5101,-4310,-5312,-6588,-6673,-6185,-4316]
["Gæld i alt ultimo",-27901082,-26761174,-26754017,-27083205,-27497079,-25288755,-24265517,-24592476,-23790683,-22983009]
["Hensættelser (negative)",-2254826,-2213009,-2015092,-1939304,-1799092,-1779100,-1805324,-1665948,-1557742,-1676738]
["Andre hensatte forpligtigelser",-3467,-7245,-6407,-5824,-6237,-5784,-4974,-1759,-1740,-1253]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1994,1930]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,52,51,50,50,49,48,48,47,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",121,121,121,121,121,121,121]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,1,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,1,8,13,8,4,7,4,3,5]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",654,652,652,654,655,654,650,653,654,658]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",48651,53574,53220,51768,48002,46080,43129,40107,35841,35709]
["Personlig indtjening, ægtefælle",174101,160892,151817,145574,138930,133927,129484,130571,126375,122221]
["Ejerløn",482154,485463,491821,492202,447831,422374,433683,453214,437876,0]

{"sheet":"3.3 Kvæg konv bedste","index":20,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:17:00 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=121)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",430,478,512,548,581,622,640,670,689,723]
["Antal vejet",656.2,708.04,742.88,788.04,853.64,878.9,1009.51,1004.1,1082.5999999999999,1080.93]
["Kredsnummer",216,218,224,215,238,227,242,252,258,240]
["Ejendomsnummer",4474,4250,4206,4185,4184,4277,4285,4213,3984,4190]
["Landbrugsareal, ha",252,235,204,224,206,192,156,151,144,131]
["Årskøer",339,321,289,306,251,225,185,181,160,150]
["Årssøer",0,2,0,1,1,0,0,0,1,0]
["Antal slagtesvin produceret",69,74,32,34,62,40,28,14,30,29]
["Antal minktæver",0,6,7,0,1,0,4,6,5,5]
["Dyreenheder",561,532,477,512,376,338,274,267,241,223]
["Beregnet antal normtimer",10333,9939,8768,9301,7896,7321,6324,6222,5742,5074]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2719941,2593201,1892536,2198556,1946355,1718985,1521965,1360601,1375044,1124696]
["Bruttoudbytte Kvæg",10813736,10212659,9211666,10077740,6493642,6125149,5753803,5441007,4369737,4047865]
["Bruttoudbytte Svin",43899,65859,14345,25186,47469,21390,12920,8051,21610,15656]
["Bruttoudbytte andre husdyr",1076,24189,16755,11132,913,8637,17890,28224,14472,13020]
["Skovindtægter",6150,5665,5800,2797,4552,2786,0]
["Maskinstationsindtægter",145758,121656,77597,92093,86591,88269,82484,70528,81254,35700]
["Andre landbrugsindtægter",165586,128731,108847,103004,110269,58029,70526,78227,65247,113180]
["Bruttoudbytte ialt",13896146,13151962,11327547,12510508,8689791,8023245,7459587,6986638,5927364,5350116]
[null,null,null,null,""]
["Stykomkostninger Mark",-580040,-545433,-428476,-494252,-458833,-430165,-349297,-350611,-316794,-272684]
["Korn inkl. IO",-319301,-372799,-288965,-295547,-273591,-173787,-136877,-2629717,-2157961,-1857495]
["Færdigblanding mv.",-2957692,-2857889,-2413539,-2495993,-1899478,-1738124,-1431390]
["Eget grovfoder inkl. IO",-1867440,-1749414,-1660173,-1679350,-1378566,-1260674,-1050714]
["Øvrige stykomkostninger husdyr",-852742,-823377,-706347,-708549,-561481,-519878,-413350,-398701,-351330,-342664]
["Skovomkostninger",-2186,-1977,-1545,-1015,-1126,-723,0]
["Stykomkostninger i alt",-6579400,-6350889,-5499045,-5674706,-4573075,-4123351,-3381628,-3379029,-2826085,-2472844]
[null,null,null,null,""]
["Dækningsbidrag",7316746,6801073,5828501,6835802,4116717,3899894,4077959,3607609,3101279,2877272]
[null,null,null,null,""]
["Energi og brændstof",-303096,-313864,-314975,-289725,-252755,-241183,-225861,-230486,-213716,-174166]
["Maskinstation",-823533,-755597,-650559,-711257,-589689,-524052,-471730,-428733,-377518,-343365]
["Vedligeholdelse",-686492,-640572,-567224,-567552,-436067,-406487,-348270,-325020,-282082,-256553]
["Investeringer over driften",-38466,-36678,-31138,-32921,-21320,-22447,-23639,-13539,-14757,-18591]
["Lønomkostninger",-1281849,-1221774,-954870,-1024210,-770629,-699487,-457366,-401457,-324051,-267304]
["Ejendomsskat og forsikringer",-181241,-175027,-148359,-153862,-140292,-129993,-98844,-91680,-84112,-74082]
["Diverse omkostninger",-258305,-249110,-222620,-223650,-184680,-185398,-156914,-147146,-134354,-127552]
["Kontante kapacitetsomkostninger",-3572982,-3392622,-2889745,-3003177,-2395432,-2209046,-1782624,-1638062,-1430590,-1261614]
[null,null,null,null,""]
["Afskrivninger",-1094680,-1004007,-909291,-947860,-852149,-772904,-576650,-567725,-515576,-461402]
["Nedskrivninger",-4525,-4817,-4424,-10662,-4712,-1686,-1011,-2966,-826,-1602]
["Tab/gevinst",43062,28292,21434,37870,24163,20743,20506,34783,17433,13320]
["Kapacitetsomkostninger i alt",-4629124,-4373154,-3782026,-3923829,-3228131,-2962893,-2339778,-2173971,-1929558,-1711298]
[null,null,null,null,""]
["Resultat af primær drift",2687622,2427919,2046475,2911973,888586,937000,1738181,1433638,1171721,1165975]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",623814,627085,597573,654518,621270,603764,508146,493459,477931,445213]
[null,null,null,null,""]
["Forpagtningsindtægt",82684,69780,58956,46881,39786,28106,16355,15015,35383,14981]
["Forpagtningsafgift",-462444,-420545,-349851,-420394,-271783,-275348,-327957,-275120,-247339,-219363]
["Renteindt, landbrug og fin.tilskud",14993,19002,18655,17501,16969,16248,8750,11323,19417,12434]
["Realiseret gevinst/tab finansaktiver",-65139,-61882,-73197,-93296,-106725,-115588,-70876,-76581,-58445,-113367]
["Renteudgifter, landbrug",-797562,-818540,-795263,-913284,-799924,-799996,-611294,-622353,-609393,-575247]
["Finansomkostninger ialt, landbrug",-1227468,-1212184,-1140701,-1362591,-1121677,-1146578,-985021,-947716,-860377,-880562]
[null,null,null,null,""]
["Driftsresultat",2083968,1842820,1503348,2203900,388178,394186,1261306,979438,789281,730625]
[null,null,null,null,""]
["Ejerløn",-483906,-491275,-498238,-509991,-426514,-397901,-497639,-515337,-466505,0]
["Korr. værdiændring stambes/foderbeh.",-22200,-34626,-38542,-75221,3166,91198,3723]
["Driftsresultat efter ejerløn mv.",1577862,1316919,966567,1618687,-35170,87483,767390]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-16552,-16637,-12806,-16093,-19737,-1620,-9424,-1501,-1556,-1206]
["Nedskrivning immaterielle aktiver",9139,-12055,-14030,-3296,1272,-14835,-576159,-442554,-296790,-722518]
["Gevinst/tab immaterielle aktiver",2171,17216,7467,6574,8599,-4456,-15641,-191,3740,409]
["Anden virksomhed og engangsposter",241544,105933,47691,84136,106767,87779,60640,53331,36728,42480]
["Renteindtægter, privat",5480,3341,3143,3336,4054,3390,1089,835,2121,2073]
["Renteudgifter, privat",-33611,-34190,-36439,-46246,-39783,-51863,-37057,-34454,-36728,-41247]
["Urealiseret regulering værdipapirer",43995,30509,7169,36423,6105,48000,-9492,33215,-8522,-12549]
["Urealiseret regulering gæld",7100,-35830,-3975,23472,20766,54437,-48536,40032,-91064,-94566]
["Værdiændring inv. ejendomme og tilknyttede virks.",554,0,-547,"",17978,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2344481,1901107,1501354,2292870,494199,514839,626658,628155,397211,-95819]
[null,null,null,null,""]
["Private indtægter/omkostninger",189924,165639,166314,170863,166062,166064,127143,132141,129159,118897]
[null,null,null,null,""]
["Årets resultat før skat",2534405,2066746,1667668,2463733,660260,680903,753801,760297,526370,23078]
[null,null,null,null,""]
["Skat af årets resultat",-713208,-732488,-611115,-588575,-253319,-208427,-286420,-314461,-86905,-83732]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",32614574,31106761,28234316,29912487,30949095,27844594,19417965,19297219,19015189,17395993]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder EU",40988,51339,49975,74155,96030,125355,117008,162997,166432,154148]
["Mælkekvoter og andre leveringsrettigheder",8134,7136,9127,12433,14229,19633,27294,549650,905574,1182035]
["Inventar og maskiner",4130889,3725709,3169834,3455242,3087902,2915273,2207377,2265783,2081587,1922445]
["Besætning",3431786,3241035,2869915,3145073,2572853,2325941,1718466,1757527,1672460,1475907]
["Beholdning",2455809,2202484,1717837,2085737,1827892,1603908,1320498,1124416,1040657,897359]
["Tilgodehavende",1592567,1604528,1593129,1892258,1459178,1205342,1133438,1161755,1037136,717450]
["Andelskapital og financielle kontrakter",1255719,1112237,1062223,999526,786796,744220,575689,483044,367551,336047]
["Landbrugsaktiver i alt",45530466,43051229,38706355,41576910,40793975,36784266,26517735,26802391,26286586,24081383]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1216658,1301923,1369554,1223395,1482416,1375370,917143,208515,202779,207291]
["Private aktiver",289688,306690,269464,275627,248164,261878,194710,1039157,1025373,1012251]
["Øvrige aktiver udenfor landbrug",124790,121136,124432,91630,116349,125669,62398,88482,95517,95803]
["Værdipapirer og indlån",811906,681909,536051,748946,522841,437816,464545,476927,391505,444522]
["Hensættelser (positive)",205503,237345,270189,375716,284717,288586,200237]
[null,null,null,null,""]
["Aktiver i alt",48179012,45700232,41276046,44292225,43448463,39273585,28356768,28615472,28001760,25841250]
[null,null,null,null,""]
["Ansvarlig lånekapital",-364311,-352866,-199904]
["Realkreditinstitutter",-26181891,-25187934,-23357985,-25195120,-25317136,-23025428,-15946908,-16068788,-15026653,-14098688]
["Pengeinstitutter",-5560833,-5947620,-5884984,-6748703,-5239353,-5205866,-3894888,-3589529,-2669227,-2542179]
["Pante- og gældsbreve",-261885,-174898,-155260,-195535,-163194,-152952,-88945]
["Anden langfristet gæld",-614405,-488142,-322653,-373176,-559855,-80541,-18854]
["Anden gæld",-3488844,-3013841,-2809782,-3001071,-2297137,-2220993,-1939673,-1823249,-1714670,-1539405]
["Kassekredit",-1559164,-1614159,-1551428,-1935388,-2131719,-1818818,-1349889,-1469481,-1323676,-968120]
["Gæld i alt",-38031333,-36779459,-34281998,-37914017,-35708395,-32504599,-23239156,-22951047,-20734226,-19148392]
[null,null,null,null,""]
["Hensættelser (negative)",-2546439,-2568617,-2185152,-1872268,-2122057,-2176118,-1520705,-1617010,-1590171,-1559874]
[null,null,null,null,""]
["Egenkapital",7601240,6352156,4808896,4505940,5618010,4592868,3596906,4047415,5677363,5132984]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2297381,1917904,1517742,2245126,459216,433313,1285909,999153,791397,734611]
["Private indtægter",189924,165639,166314,170863,166062,166064,127143,132141,129159,118897]
["Resultat før regulering og skat",2487305,2083543,1684056,2415989,625278,599378,1413052,1131294,920556,853507]
[null,null,null,null,""]
["Privat",-191886,-220909,-255646,-241256,-223591,-250254,-239200,-256609,-246077,-248579]
["Formueindtægter/-udgifter",-30742,-26421,-43568,-16756,-3428,-46031,-33807,-43931,-31377,-25034]
["Privat udtræk",-222628,-247331,-299214,-258011,-227019,-296285,-273007,-286785,-266511,-253616]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-155329,-165312,-139180,"",-61112,-52949,-100459,-137959,-62969,-50439]
["Betalt skat",-299410,-269324,-223076,-230300,-103002,-108843,-159650,-147620,-96980,-104879]
["Ændring i udskudt skat",-413798,-463164,-388038,-358275,-150317,-99584,-126769,-166842,10075,21147]
["Skat af årets resultat",-713208,-732488,-611115,-588575,-253319,-208427,-286420,-314461,-86905,-83732]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1396139,938412,634548,1358469,83827,41716,753167,392089,504812,516159]
["Regulering ialt fra resultat",46546,-16796,-15841,47744,17005,81526,-659251,-370998,-394192,-830429]
["Værdireguleringer",151925,-35121,19039,147387,10762,11056,-1865,73832,-92397,-824108]
["Pensionsindbetaling",-93425,-78130,-72179,-64485,-40914,-34614,-61215,-56780,-43547,-41613]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1501046,808365,564686,1489115,88657,99684,30836,39442,-11058,-1272279]
[null,null,null,null,""]
["Egenkapital primo",6111473,5552655,4244207,3019529,5529350,4495595,3565299,4009325,5691364,6406869]
[null,null,null,null,""]
["Egenkapital ultimo",7601240,6352156,4808896,4505940,5618010,4592868,3596906,4048767,5680306,5134590]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",2534405,2066746,1667668,2463733,660260,680903,753801,760297,526370,23078]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",-16834,-36575,-40152,-77904,4208,95916,0]
["Afskrivninger m.v., landbrug",1061385,992008,911650,933466,842566,774759,1158378,980154,793568,1172999]
["Afskrivninger andre erhverv",7548,1067,11715,6960,2701,7244,5453,2168,6991,5174]
["Regulering I/S",-14407,-8401,-5626,-14285,-19082,0,0,-5685,160,144]
["Gevinst/tab finansaktiver",-4339,-8673,-4789,-3872,-5214,-1927,-2618,-910,-4491,-1580]
["Urealiseret regulering finansaktiver",-44688,-30509,-7503,-37086,-6105,-48000,9492,-33215,8522,12549]
["Gevinst/tab gæld",-3149,24059,19902,15176,364,24255,10468,4926,5877,2948]
["Urealiseret regulering gæld",-7100,35830,3975,23472,-20766,-54437,48536,-40032,-91064,-94566]
["Øvrige tilbageførsler",-156960,-24382,1153,-38816,-38620,164,94]
["Tilbageførsel i alt",821412,944424,890323,760168,760051,702058,1229803,907405,901691,1286799]
[null,null,null,null,""]
["Betalt skat",-297435,-269870,-223192,-230300,-103002,-108843,-159620,-147620,-96980,-104879]
["Privat",-203187,-229730,-255646,-241256,-223591,-250254,-239200,-256609,-246077,-248579]
["Afskrivninger privat tlbf.",16003,16743,19359,21944,16565,19035,14748,14695,12125,8668]
["Formueindtægter/-udgifter",-30742,-26421,-43568,-16756,-3428,-46031,-33807,-43931,-31377,-25034]
["Pensionsindbetaling",-93425,-78130,-72179,-64485,-33454,-34752,-63008,-56780,-43547,-41613]
["Privat udtræk, skat og pension i alt",-608786,-587407,-575226,-531998,-346910,-420845,-480887,-615274,-457235,-442207]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-134915,-141670,-135388,-170947,-88607,-53116,-100490,-137959,-62969,-50439]
[null,null,null,null,""]
["Til invest og afdrag",2612159,2282094,1847378,2520955,984795,926092,1475373]
[null,null,null,null,""]
["Besætning (realforskydning)",-230014,-72640,-49993,-196268,-166225,-269269,47251,10993,-132012,-91159]
["Beholdninger (realforskydninger)",-287931,-341756,124892,-92582,-271643,-59115,-241024,-78581,-90343,-54204]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2094213,1867699,1922277,2232105,546926,597708,1281600,940020,748470,722307]
[null,null,null,null,""]
["Investeringer"]
["Jord",-1122619,-486000,-511501,-743270,-883430,-658233,-283602,-227586,-291304,-244372]
["Immaterielle aktiver",-5353,-3732,5288,-1010,-9893,2462,-58293,-45683,-33502,-60909]
["Grundforbedring",-15561,-18888,-14416,-7821,-9066,-42177,-6598,-6867,-5200,-5071]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-570794,-392391,-296941,-517135,-386378,-435404,-316380,-168779,-139317,-168747]
["Inventar markbrug",-411511,-292219,-204434,-270345,-131788,-160135,-185166,-200657,-158525,-161017]
["Inventar husdyrbrug",-417345,-414676,-316392,-395016,-253012,-220867,-161360,-135611,-111763,-106138]
["Inventar andet",-34418,-20199,-10315,-21937,-6979,-9731,-19396,5121,-1183,1309]
["Beboelse, landbrug",-90079,-64997,-53588,-73926,-64271,-73022,-57018,-43007,-55912,-73162]
["Private aktiver",-35937,-51897,-46464,275627,-18005,-18762,-24195,-21932,-14477,-18694]
["Aktiver udenfor landbrug",-53587,-10813,-34832,-29276,-16482,-29552,-17474,-5562,-17202,-9551]
["Investeringer ialt",-2757203,-1755812,-1483596,-2107574,-1779305,-1645422,-1129482,-850565,-828385,-846350]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-662990,111886,438681,124531,-1232379,-1047715,152117,89455,-79915,-124043]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-199140,133485,-157274,-309906,-226211,225707,-113758,-180544,-89155,-47140]
["Realkreditinstitutter",626042,14140,-134961,-25195120,790139,529137,80274,-16068788,-15026653,-14098688]
["Pengeinstitutter lån, netto",-126523,-376160,-77594,107981,440368,253312,59128,187441,-81856,124924]
["Anden gæld",549233,233855,46194,-3001071,38574,-143243,107987,-1823249,-1714670,-1539405]
["Kassekredit, ændring",-132278,-54694,-98899,-685994,171704,210067,-201011,-90161,158368,1685]
["Ændring hensættelser",-24262,192,-205,-808,-10,-16,0,0,41,10]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",693072,-49183,-422738,-78782,1214565,1004579,-79427,-133270,79290,142902]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2297384,1917906,1517745,2245126,459219]
["Private indtægter/omkostninger",189924,165639,166314,170863,166062]
["tilbf. værdiændr. stambesætning mm",-179176,-62775,-37042,-104752,-18834]
["Beregnet skat",-865856,-778287,-585968,-754729,-222934]
["Privat udtræk",-233929,-256151,-299214,-258011,-227019]
["Pensionsindbetaling",-93425,-78130,-72179,-64485,-33454]
["Konsolidering",1114921,908202,689656,1234013,122989,-44842]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1882211,-1571682,-1134695,-1875863,-251293,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM",2.0299999999999998,2.0499999999999998,2.2400000000000002,2.1,2.02,0,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",6,5.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":4.7012133347101379},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":6.3953620593971685},2.2450071885724778,2.5493928004307369,5.4074385667767357,4.4465432208284552,3.7913239562244438,5.9434778937436308]
["Virksomhedens overskudsmargin, pct",18.7,18.600000000000001,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":16.796275486652142},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":22.118390396297258},11.025719720992139,12.256886085368203,20.077867581677108,17.247007788295313,17.004506556371432,27.088870596450619]
["Dækningsgrad, pct",53.3,53.2,{"$f":"D37*100/D27","v":51.454220406236232},{"$f":"E37*100/E27","v":54.640483024350409},47.374177353632554,48.607440007129284,54.667356249079205,51.63583686459782,52.321386032644526,53.779618983962216]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":23.857660065989233},{"$f":"(C209+C67)*100/C148","v":22.459004470293237},21.200437688816727,38.507725358082887,0.58214563519822859,-8.6634538593314669,-13.835196138014171,-12.728245413974181,-8.2126737538435428,{"$f":"(K209+K67)*100/K148","v":0}]
["Soliditetsgrad, pct",16.399999999999999,14.9,{"$f":"D148*100/D108","v":11.650573313151167},{"$f":"E148*100/E108","v":10.173207600205227},12.93028478360673,11.694547365614827,12.684470952401909,14.14887372817055,20.285532052271002,19.869743143230302]
["Rentedækningsgrad",11.7,21.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",30.9,22.4,27.2,26.8,26.4,20.2,14.6,15.7,20.399999999999999,15.7]
["Vinterbyg, ha",1.5,1.8,0.9,1.8,1.5,2,1.4,1.4,1.8,1.3]
["Vårhvede",0.2,0.3,0.4,0.3,0.2,0.4,0.1,0.4,0.3,0.2]
["Vinterhvede, ha",10.8,14,5.0999999999999996,11.4,9.1,14.1,7.9,7,10.5,10.9]
["Triticale, ha",0,0,0,0.1,0,0.1,0.1,0.1,0.3,0.2]
["Rug, ha",4.5,6.2,3.5,4.9000000000000004,2.8,3.5,1.9,1.1000000000000001,1,0.6]
["Havre, ha",0.7,0.4,1,0.7,0.7,0.3,0.2,0.4,0.4,0.2]
["Kernemajs/majs til modenhed, ha",0.6,0.7,0.2,0.5,0.2,0.1,0.1,0.1,0.2,0.2]
["Blandsæd",0.5,0,0,0,0,0.1,0.1,0.1,0.6,0.1]
["Korn areal, ha",49.6,45.8,38.200000000000003,46.5,41,40.6,26.4,26.4,35.4,29.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.2,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1]
["Almindelig rajgræs, ha",0.8,0.5,0.2,0.2,0.2,0.4,0.2,0.2,0.3,0.1]
["Italiensk rajgræs, ha",0.2,0.2,0,0,0,0.1,0,0,0,0]
["Hundegræs, ha",0.1,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0.1,0,0,0.1,0]
["Rødsvingel, ha",0.2,0.1,0,0.1,0,0.3,0,0,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0.1,0.1,0,0,0.1,0,0,0,0,0]
["Frøareal ialt, ha",1.6,1,0.3,0.3,0.4,1,0.4,0.4,0.6,0.2]
[null,null,null,null,""]
["Sukkerroer",0.1,0.1,0.1,"",0.2,0.2,0.1,0.2,0.4,0.2]
["Spisekartofler",0,0,0,0,0,0,0,0.1,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0]
["Proceskartofler, ha",0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0]
["Stivelseskartofler",1.3,1.2,0.8,0.9,0.5,0.6,0.3,0.4,0.3,0.3]
["Raps, ha",2.2999999999999998,2.7,1.4,1.9,2.1,2.8,1.3,2,2,1.5]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0,0,0,0,0,0.1,0,0,0,0]
["Ærter og andre bælgsæd",0,0,0,0,0.1,0.1,0.1,0,0,0]
["Græs/lucerne tørreri, ha",0,0,0.1,0.1,0.1,0,0.1,0.1,0.1,0.3]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0,0,0,0.1,0,0,0,0.1,0.3]
["Pil til energi, ha",0.2,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0]
["Majs til energi, ha",1.6,0.4,0.4,0.2,0.3,0.3,0.4,0.2,0.2,0]
[null,null,null,null,""]
["Foderroer, ha",1,1.1000000000000001,0.9,1,1.1000000000000001,0.9,1,1.1000000000000001,0.6,0.5]
["Sædskiftegræs, ha",73.599999999999994,70.099999999999994,60.1,65.5,62.3,56.7,51,47.9,43.7,42.1]
["Helsæd, ha",6.6,7.8,8.9,8.3000000000000007,9.1,9.3000000000000007,7.3,8.5,6.1,6.6]
["Vedvarende græs, ha",12.7,11.8,10.7,11.5,11.7,10.5,8.6,8.1999999999999993,9.5,8.6]
["Majs, ha",87,83.8,74,77.599999999999994,68.8,63.9,52.9,50.4,41.6,37.299999999999997]
["Kolbemajs, ha",6.9,5.6,3.5,6.2,4.7,1.1000000000000001,2.7,2.2000000000000002,1.3,1.9]
["Andet grovfoder, ha",1.4,1.7,1.8,1.2,1,0.9,1.6]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",249.5,233.5,202,221.9,204,189.2,154.4,149.6,143.30000000000001,130.6]
["Udyrkede arealer, ha",0.8,1.6,1.4,1.5,1.3,1.4,0.5,0.6,0.6,0.8]
["Randzoner, ha",1.5,0.1,0.1,0.2,0.2,1,1.1000000000000001,0.9,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0]
["Landbrugsareal, ha",251.9,235.3,203.5,224,205.5,191.6,156,151,144,131]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",155.4,151.4,132.69999999999999,145.19999999999999,148.4,137.69999999999999,100.1,101.4,95.4,89.5]
["egen bortforpagtet areal, ha",16.3,14.1,9.9,15.5,12.4,5.2,2.7,1.5,1.6,1.3]
["Egen skov, krat, hede m.v.",3.5,3.3,3.1,2.9,4.0999999999999996,3.8,2.2999999999999998,2.5,2.6,2.5]
["Tilforpagtet dyrkbart landbrugsareal, ha",96.5,83.8,70.900000000000006,78.900000000000006,57,53.9,56,49.8,48.6,41.9]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.1,0.2,0.5,0.5,0.5,0.5,0.5,0.5]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",10.1,8.1,8.4,6.9,5.5,6,3.2,3.3,3.4,2.4]
["Areal med lerjord (jb 5, 6), ha",44.9,43.4,27.8,34.5,36.299999999999997,38.6,27.2,28.8,36.1,25.3]
["Areal med fin sand (jb 2 og 4), ha",73.400000000000006,67.3,60,74.099999999999994,72.2,63.7,48.3,45.2,45.8,42.7]
["Areal med grovsand (jb 1 og 3), ha",117.1,112.1,100.2,98.7,82.9,75.8,71.2,69.7,53.4,55.6]
["Særlige jordbundstyper, ha",7.2,6.3,6.2,7,7,6.1,3.3,3.5,4.5,4.7]
["Markvanding, antal brug",0.4,0.38,0.41,0.4,0.36,0.36,0.38,0.39,0.36,0.41]
["Herpå areal vand",155.04,136.86000000000001,123.8,129.65,116.5,112.54,96.02,94.98,84.09,79.61]
["Antal m3 vand forbrugt til vanding",4555,4122,7680,1387,4342,2957,3423,754,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,5,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,2,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",64,60,47,58,53,57,56,55,53,55]
["Hkg vinterbyg pr ha",64,69,49,66,58,66,59,61,64,55]
["Hkg vårhvede pr ha",72,61,57,45,68,72,83,57,67,58]
["Hkg vinterhvede pr ha",84,83,65,84,73,80,74,74,74,65]
["Hkg triticale pr ha",0,63,0,72,44,69,64,52,60,47]
["Hkg rug pr ha",65,66,56,69,62,66,64,59,64,53]
["Hkg havre pr ha",73,56,42,53,51,52,52,53,60,47]
["Hkg kernemajs pr ha",73,837,96,84,604,81,22,69,66,94]
["Hkg græsfrø pr ha",16,15,12,0,12,15,648,16,21,11]
["Hkg alm. rajgræs pr ha",16,17,14,16,14,15,119,12,15,15]
["Hkg italiensk rajgræs pr ha",19,19,0,0,0,20,0,0,12,14]
["Hkg rødsvingel pr ha",12,14,0,10,13,13,12,8,11,0]
["Hkg sukkerroer pr ha",151,121,97,"",117,97,222,135,86,647]
["Hkg spisekartofler pr ha",50,83,356,541,323,378,0,357,212,45]
["Hkg læggekartofler pr ha",339,304,296,293,261,274,274,250,237,226]
["Hkg proceskartofler pr ha",382,433,403,357,372,440,487,389,433,434]
["Hkg stivelsekartofler pr ha",460,474,484,482,489,488,487,504,459,429]
["Hkg raps pr ha",35,43,34,43,29,43,75,39,37,32]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",11,21,0,0,9,12,18,19,20,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1100000000000001,1.1599999999999999,1.3,1.0900000000000001,1.05,1.17,1.1499999999999999,1.29,1.54,1.39]
["Kr pr kg solgt maltbyg",1.21,1.36,1.4,1.22,1.1200000000000001,1.27,1.26,1.49,1.6,1.65]
["Kr pr kg solgt hvede",1.22,1.2,1.31,1.1200000000000001,1.05,1.1599999999999999,1.17,1.4,1.57,1.37]
["Kr pr kg solgt rug",1.03,1.07,1.29]
["Kr pr kg solgt havre",1.1499999999999999,1.1599999999999999,1.1399999999999999,1.03,1.02,1.07,0.96,1.1399999999999999,0,0]
["Kr pr kg solgt kernemajs",1.21,1.41,1.1399999999999999]
["Kr pr kg solgt raps",2.71,2.68,2.66,2.7,2.75,2.61,2.46,3,3.38,3.03]
["Kr pr kg solgt fabriksroer",1.31,1.18,1.23,1.2,0.68,0.89,2.0699999999999998,2.4900000000000002,1.53,1.3]
["Kr pr kg solgt spisekartofler",10.36,52.93,1.07,1.04,0.67,0.83,1.01,1.1100000000000001,1.49,1.75]
["Kr pr kg solgt industrikartofler",0.59,0.66,0.83,0.5,0.59,0.54,0.74,0.61,0.49,0.48]
["Kr pr kg solgt stivelseskartofler",0.45,0.44,0.47,0.41,0.48,0.46,0.38,0.4,0.39,0.36]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",339.5,320.7,288.89999999999998,306.10000000000002,251.1,224.5,184.5,180.6,160.5,149.69999999999999]
["Antal årsopdræt",302,284,248,275,231,216,176,169,150,137]
["Stk årsopdræt pr årsko",0.89,0.88,0.86,0.9,0.92,0.96,0.95,0.93,0.94,0.91]
["Udskiftningsprocent",35,34,36,36,38,38,43,38,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,10991,1651821,1563717,1342687,1267324]
["Kg EK mælk i alt",3737893,3551422,3126581,3262251,2622965,2312467,1823517,1709895,1478168,1368720]
["Kg EK mælk pr ko",11010,11073,10823,10657,10445,10300,9883,9466,9211,9146]
["Gennemsnitlig fedtprc.",4.34,4.38,4.25,4.2300000000000004,4.33,4.25,4.34,4.4000000000000004,0,0]
["Gennemsnitlig proteinprc.",3.64,3.64,3.58,3.58,3.55,3.53,3.54,3.54,0,0]
["Gennemsnitlig celletal",174,176,183,170,801,170,169,192,0,0]
["Kr. pr. kg ekm",2.62,2.59,2.66,2.76,2.1800000000000002,2.29,2.91,2.9,2.5499999999999998,2.63]
["Pct. jerseybesætninger",11,13,8,7,8,10,15,15,12,11]
[null,null,null,null,""]
["Kr pr solgt ko",5920,5861,6180,6264,5465,5763,5063,5707,5592,4847]
["Kr pr solgt kvie levebrug",9244,8945,6987,6858,6584,6592,4574,3796,5116,2576]
["Kr pr købt kvie",5823,4846,6134,5054,6808,6008,5446,7549,6645,6315]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.53,0.53,0.52,0.52,0.59,0.59,0.63,0.62,0.59,0.6]
[null,null,null,null,""]
["Pct. rørmalkning",2,5,3,4,6,8,16,17,21,22]
["Pct. karruselmalkning",11,12,9,12,10,11,9,8,6,7]
["Pct. robotmalkning",30,26,27,23,23,20,17,18,18,16]
["Pct. malkestald sildeben",53,54,54,52,49,49,51,52,44,45]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.2,0.5,0.1,0.6,0.4,0.3,0,0.5,0.2,0]
[null,null,null,null,""]
["Antal slagtekalve produceret",6,9,7,8,9,9,5,7,14,9]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",249,240,228,234,233,219,202,213,0,0]
["Pris pr solgt slagtekalv",4860,5239,5095,5539,5401,5683,5790,5586,5964,6146]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,2,0,0.8,1.4,0,0,0,0.5,0]
["Antal fravænnede grise pr årsso",0,31.8,0,32.4,32.1,0,0,0,27,0]
["Antal fravænnede grise produceret",0,63,0,27,46,0,0,0,15,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,7,0,7,8,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,63,0,25,45,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,286,0,291,249,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,2,0,9.8000000000000007,14.8,0,0,0,0,0]
["Antal smågrise produceret",0,4,7,8,21,15,0,0,0,0]
["Stk 7 kg's grise købt",1,0,6,5,27,18,0,0,0,1]
["Kr pr købt 7 kg's gris",248,0,221,267,231,226,0,0,0,148]
["Antal smågrise solgt",1,3,0,0,0,0,0,0,12,0]
["Vægt 30 kg's grise solgt",31,30,0,30,0,0,0,0,30,0]
["Kr pr solgt 30 kg's gris",589,456,0,450,0,0,0,0,401,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",69,74,32,34,62,40,28,14,30,29]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",70,77,26,28,38,20,31,13,30,26]
["Kr 30 kg's grise købt",521,494,363,473,411,383,420,448,442,371]
["Stk slagtesvin solgt",71,72,33,34,64,41,28,14,30,32]
["Antal sopolte købt",0,-1,0,-1,-1,0,0,0,0,0]
["Vægt solgte slagtesvin",2,2,1,1,1,1,1,1,1,1]
["Pris pr solgt slagtesvin",1214,1074,812,991,917,874,938,1025,985,888]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,2164,0,2169,1892,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,48,65,0,32,43,41,0,13]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,0,0,0,0,0]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,0,0,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,6,7,0,1,0,4,6,5,5]
["Antal rævetæver (1.juli)",0,2,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.3,5,0,4.0999999999999996,3.9,5.9,5.4,5.0999999999999996,4.7]
["Antal minkskind solgt",0,23,32,0,3,2,22,27,23,23]
["Kr. pr. solgt minkskind",0,210,212,0,243,326,352,637,552,429]
["Antal mink avlsdyr tæver, primo",0,7,8,0,1,0,6,9,7,7]
["Antal mink avlsdyr tæver, ultimo",0,7,8,0,1,2,6,9,7,7]
["Antal minkskind, primo",0,17,14,0,3,2,20,25,21,22]
["Antal minkskind, ultimo",0,30,17,0,2,10,19,28,23,21]
["Antal mink avlsdyr hanner, primo",0,1,1]
["Antal mink avlsdyr hanner, ultimo",0,2,1]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",301677,253436,178756,243648,131073,239416,135924,143200,296097,187741]
["Korn IO",107261,178517,94547,102262,119937,89789,59050,74373,88358,64604]
["Frøafgrøder",21479,14874,3452,3287,4509,12295,5777,5913,6887,2535]
["Handelsroer",2385,1257,757,1830,3543,3406,2695,4491,7549,3297]
["Kartofler",53192,47600,38240,32071,23853,21449,9339,16018,11226,9477]
["Raps",22345,31544,12589,21887,17177,31515,13442,22887,24647,14510]
["Ærter m.v.",3400,1275,1909,2016,821,1279,594,500,757,22]
["Andre industriafgrøder",621,950,606,697,419,266,392,331,538,1776]
["Gartneriafgrøder",2304,2018,138,606,925,0,555,1000,1191,1816]
["Grovfoder excl. IO",76847,83832,44004,47897,-173031,-53056,108901,64197,-66314,41698]
["Grovfoder IO",2097576,1966678,1508724,1733053,1809731,1368689,1181482,1025243,1000213,793937]
["Energiafgrøder m.v.",30852,11220,8814,9302,7399,3936,3814,2447,3897,3283]
["Bruttoudbytte Planteavl incl. IO",2719941,2593201,1892536,2198556,1946355,1718985,1521965,1360601,1375044,1124696]
[null,null,null,null,""]
["Mælkesalg",9192065,8639812,7843172,8721895,5560066,5199026,5239237,4851508,3685594,3524523]
["Økologi- og markedstillæg",2532,3216,1803,8033,6292,3653,7308,2910,4276,830]
["Kvalitetstillæg",274994,254389,219702,259070,154120,145992,139151,124230,77199,86069]
["Non-GM tillæg",78526,67838,41345]
["Kvalitetsprogramtillæg (Arlagården)",254336,240494,210009,"",-4479,-57299,-70808,-14338,-969,-14380]
["Sæsonregulering",1293,1100,19,-9,-5,28,66,1129,788,741]
["Køer salg",531231,514134,510429,526038,412370,367098,351942,341958,300654,230757]
["Slagtekalve salg",30004,46857,41599,43279,49363,52196,32363,40487,80903,55108]
["Spædkalve salg",109856,113141,124946,144020,104467,81917,50289,46012,41389,37981]
["Kvier levebrug salg",80170,78427,42876,42700,19059,25696,20241,11382,7976,3067]
["Kvier køb",-29084,-25689,-34072,-53262,-47098,-29704,-33204,-25097,-20883,-20152]
["Tilvækst køer og opdræt",232527,100532,51908,259554,179600,262308,-43801,-9982,122646,92190]
["Tilvækst kalve",-313,940,-2118,5830,8125,7237,-2590,-1431,8194,-380]
["Kvæg, tilskud",6636,8709,7705,10044,9861,6347,2146]
["Kvæg andet",48963,168760,152341,93534,41900,60653,61464,72238,61969,51512]
["Bruttoudbytte Kvæg",10813736,10212659,9211666,10077740,6493642,6125149,5753803,5441007,4369737,4047865]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,17920,0,7270,11264,0,0,0,0,0]
["Smågrise salg",809,1555,0,45,0,0,0,0,4963,0]
["Salgtesvin salg",86258,77811,26881,33317,58295,35531,26494,14661,29036,28081]
["7 kg's grise køb",-186,0,-1253,-1400,-6171,-4050,0,0,0,-184]
["30 kg's grise køb",-36280,-38060,-9469,-13128,-15424,-7722,-13109,-5930,-13150,-9725]
["Soplte køb",0,-2574,0,-1175,-1005,0,0,0,0,0]
["Tilvækst salgtesvin",-6790,6275,-1898,-304,-2965,-2179,-496,-271,113,-2071]
["Tilvækst smågrise",0,368,0,-289,1608,-208,0,0,65,0]
["Tilvækst øvrige svin",0,936,0,-75,1289,-4,3,0,12,0]
["Svin andet",87,1626,84,925,579,21,27,-409,572,-444]
["Bruttoudbytte Svin",43899,65859,14345,25186,47469,21390,12920,8051,21610,15656]
[null,null,null,null,""]
["Æg salg",0,0,0,4,4,0,0,0,0,0]
["Høns indkøb",0,-5839,-3036,-4629,-6,-2046,-2451,-2246,-2,-1666]
["Slagtekyllinger salg",0,0,0,0,0,0,0,0,0,0]
["Fjerkræ andet",9,23306,12989,14983,21,9051,11851,11958,17,4110]
[null,null,null,null,""]
["Minkskind salg",0,4791,6826,0,691,756,7644,17465,12561,9957]
["Mink i øvrigt salg",0,0,27,0,0,0,984,88,64,0]
["Pelsdyr andet",0,1799,-394,0,-101,732,-226,672,1224,505]
[null,null,null,null,""]
["Får",201,10,212,2,180,32,67,40,191,35]
["Husdyr i øvrigt",866,122,131,771,124,112,21,248,416,79]
["Bruttoudbytte andre husdyr",1076,24189,16755,11132,913,8637,17890,28224,14472,13020]
[null,null,null,null,""]
["Maskinstationsindtægter",145758,121656,77597,92093,86591,88269,82484,70528,81254,35700]
["Skovindtægter",6150,5665,5800,2797,4552,2786,0]
["Andre landbrugsindtægter",165586,128731,108847,103004,110269,58029,70526,78227,65247,113180]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",13896146,13151962,11327547,12510508,8689791,8023245,7459587,6986638,5927364,5350116]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,1340,613,1846,933,0,-41,-102,115,489]
["Tilskud miljøforanstaltninger, MVJ",27524,16466,19931,6041,2158,1373,1361,1707,2722,2883]
["Lejeindtægter",50361,45875,37247,37148,41462,27374,13774,16247,17938,13359]
["Andre landbrugsindtægter, pasningsaftale",10068,6664,1967,3041,4648,1639,689,1424,356,471]
["Andre landbrugsindtægter, videresalg",15271,9969,8738,7606,11962,4965,2162,893,1674,1286]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",4625,4249,3832,2245,3972,2221,861,1643,3296,1225]
["Andre landbrugsindtægter, sten grus m.v.",603,435,823,512,1730,4141,2348,2091,67,470]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,20,161,0,9,9,423,388,6897,211]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,83,-160]
["Andre landbrugsindtægter, sygedagpenge",6928,3807,4792,5396,4528,5181,4405,4636,4997,6051]
["Andre landbrugsindtægter, øvrige",41366,33228,28688,29893,43421,13911,44543,49301,27103,91765]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-193585,-181728,-163504,-167234,-153885,-141953,-121191,-121416,-103083,-88824]
["Gødning",-193209,-178731,-134111,-157249,-159643,-141316,-111291,-114482,-106550,-87528]
["Planteværn",-106398,-96823,-66963,-86207,-76846,-79303,-59390,-61888,-55026,-46603]
["Diverse. vedr. planteavl",-65969,-67227,-63241,-82746,-68459,-67592,-57424,-52825,-52135,-49730]
["Produktionsrådg. planteavl",-20879,-20923,-657,-816,-879,-1181,0]
["Stykomkostninger Mark",-580040,-545433,-428476,-494252,-458833,-430165,-349297,-350611,-316794,-272684]
["Foderkorn excl. IO",-212040,-194282,-194418,-193285,-153654,-83998,-77828,-94658,-46177,-47648]
["Foderkorn IO",-107261,-178517,-94547,-102262,-119937,-89789,-59050]
["Indkøbt kraftfoder",-2059726,-2002197,-1689235,-1751230,-1387162,-1224290,-1007836,-1027687,-781630,-659346]
["Indkøbt tilskudsfoder",-2985,-1437,-1185,-2347,-2041,-1113,-3867,-2229,-3530,-3297]
["Indkøbt smågrise blanding",0,-82,0,0,-58,0,0,0,0,0]
["Indkøbt færdigblanding",-26179,-26957,-12039,-9626,-21615,-9159,-11192,-6197,-11521,-9864]
["Indkøbt fjerkræfoder",-10,-5317,-2581,-3310,-46,-1700,-2385,-2644,-87,-1545]
["Indkøbt pelsdyrfoder",0,-3644,-4575,0,-322,-939,-2833,-4566,-2970,-2507]
["Indkøbt mælkeprodukter",-105733,-84250,-63369,-62818,-39964,-31747,-22971,-27016,-25329,-21470]
["Indkøbt hjælpeprodukter",-223933,-200333,-177763,-177306,-134638,-130258,-108151,-104598,-83464,-79039]
["Andet indkøbt kraftfoder",-8029,-11899,-11241,-4739,-5431,-14226,-12538,-20448,-19565,-24098]
["Indkøbt grovfoder",-297691,-281460,-232627,-261503,-160709,-181671,-142425,-124851,-109027,-82179]
["Andet indkøbt foder",-231402,-239409,-218511,0,-147754,-143020,-117192,-128046,-98036,-82741]
["Eget grovfoder",-1867440,-1749414,-1660173,-1679350,-1378566,-1260674,-1050714,12839,111946,14778]
["Andet eget foder",-2003,-904,-414,-451,261,0,0]
["Dyrlæge og medicin",-200713,-189868,-162014,-166402,-141383,-140046,-119955,-112226,-98887,-98208]
["Produktionsrådgivning",-103729,-83696,-77470,-80990,-67148,-63005,-54506,-53701,-47920,-44139]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-568561,-549813,-466864,-461157,-352950,-316826,-238212,-232163,-203474,-199867]
["Skovomkostninger",-2186,-1977,-1545,-1015,-1126,-723,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-676,-610,-1049,-450]
["Stykomkostninger i alt incl. IO",-6579400,-6350889,-5499045,-5674706,-4573075,-4123351,-3381628,-3379029,-2826085,-2472844]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-179528,-178930,-156336,-152498,-120861,-127053,-121483,-121257,-123489,-89428]
["Energi",-123568,-134934,-158639,-137227,-131894,-114130,-104378,-109229,-90227,-84738]
["Maskinstation diverse",-267996,-221786,-196667,-207291,-204217,-178381,-181186,-166162,-153455,-135512]
["Maskinstation høst af korn og frø",-75636,-75444,-55245,-64615,-46295,-49540,-39136]
["Maskinstation - optagning",-2440,-4269,-2291,-2360,-1992,-2054,-1045,-1437,-847,-754]
["Maskinstation, husdyrgødning",-205603,-179143,-183603,-178050,-129379,-118785,-94010,-90626,-71788,-67166]
["Maskinstation, høst af grovfoder",-271857,-274956,-212752,-258941,-207805,-175291,-156353,-137966,-117057,-109130]
["Vedligehold bygninger, gårdsplads mv.",-79123,-71854,-57618,-60166,-42843,-39725,-37145,-32734,-28967,-26674]
["Vedligehold grundforbedring",-40504,-34659,-34887,-27459,-24891,-18863,-19578,-18628,-15519,-14678]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-688,-577,-534,-818,-634,-516,0]
["Vedligehold markredskaber",-192679,-184418,-147204,-153038,-121590,-116388,-98361,-93404,-80531,-66452]
["Vedligehold staldinventar",-357053,-326522,-293348,-285881,-207607,-181652,-151680,-135536,-106203,-103684]
["Vedligehold andet inventar",-16445,-22542,-33633,-40190,-38503,-49343,-41507,-44718,-50862,-45065]
["Investeringer over driften",-38466,-36678,-31138,-32921,-21320,-22447,-23639,-13539,-14757,-18591]
["Lønomkostninger",-1281849,-1221774,-954870,-1024210,-770629,-699487,-457366,-401457,-324051,-267304]
["Ejendomsskat",-48561,-47643,-40808,-42197,-43620,-39471,-26900,-25464,-23474,-20115]
["Forsikringer",-132680,-127384,-107551,-111665,-96672,-90522,-71944,-66215,-60638,-53967]
["Diverse omkostninger",-153853,-146691,-125805,-123927,-104428,-105839,-135737,-86129,-80310,-77191]
["Økonomirådgivning",-41980,-40078,-40320,-40335,-27525,-28948,-21176,-61017,-54044,-50361]
["Regnskab",-62472,-62341,-56496,-59389,-52728,-50611,0]
["Kontante kapacitetsomkostninger ialt",-3572982,-3392622,-2889745,-3003177,-2395432,-2209046,-1782624,-1638062,-1430590,-1261614]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-445956,-414530,-385132,-399359,-364485,-331687,-240530,-227928,-207109,-189670]
["Afskrivninger beboelse, landbrug",-30992,-27843,-26273,-26720,-24078,0,0]
["Afskrivninger grundforbedring",-9114,-8380,-9790,-9904,-8853,-8657,-5965,-6605,-4837,-4821]
["Afskrivninger stamplanter",-187,0,0,0,0,0,0]
["Afskrivninger markredskaber",-219682,-202956,-168430,-191963,-181046,-184150,-147538,-147389,-144206,-116001]
["Afskrivninger staldinventar",-369712,-333770,-301707,-306673,-260576,-236233,-173381,-176217,-150434,-141378]
["Afskrivninger specialinventar",-9078,-6461,-8382,-3958,-4195,-3450,-2057,-2216,-2466,-3070]
["Afskrivninger bl. driftsmidler mv.",-9958,-10066,-9576,-9284,-8915,-8727,-7179,-7370,-6524,-6462]
["Afskrivninger i alt",-1094680,-1004007,-909291,-947860,-852149,-772904,-576650,-567725,-515576,-461402]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-208,-387,-451,-3570,-181,114,-749,-72,-76,-396]
["Nedskrivninger, beboelse",-2802,-1867,-487,-661,-2867,-2349,-4449]
["Nedskrivninger, grundforbedringer",0,-309,0,0,0,0,0,0,0,-58]
["Nedskrivninger stamplanter",0,0,0,0,-72,0,0]
["Nedskrivninger, markredskaber",-806,-123,-776,-1389,-149,-1517,-188,-1772,-693,-319]
["Nedskrivninger, staldinventar",-708,-1748,-1368,-4280,-1444,-283,-20,-647,-48,-829]
["Nedskrivninger, andet inventar",0,-383,-1328,-647,0,0,-54,-475,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,-14,-115,0,0,0,0,-2,0]
["Nedskrivninger i alt",-4525,-4817,-4424,-10662,-4712,-1686,-1011,-2966,-819,-1602]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-6800,1683,-1168,67,-12,132,1067,2113,-146,1217]
["Tab/gevinst, beboelse",10136,149,-1022,9670,4653,-5513,-6980]
["Tab/gevinst, grundforbedringer",-1561,231,-26,-126,0,319,308,744,945,355]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",32250,22513,17132,27030,21814,17616,18571,25588,14005,10501]
["Tab/gevinst, staldinventar",9372,3561,5830,1182,-1960,2295,476,2906,2787,1562]
["Tab/gevinst, andet inventar",507,932,1569,564,-273,955,717,4208,345,350]
["Tab/gevinst, blandede driftsmidler mv.",-841,-777,-882,-516,-59,-573,-633,-777,-503,-664]
["Tab/gevinst i alt",43062,28292,21434,37870,24163,20743,20506,34783,17433,13320]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-4629124,-4373154,-3782026,-3923829,-3228131,-2962893,-2339778,-2173971,-1929558,-1711298]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",11064,13110,12862,11733,11754,8441,3462,5495,9804,4869]
["Forpagtningsindtægter",82684,69780,58956,46881,39786,28106,16355,15015,35383,14981]
["Forpagtningsudgifter",-462444,-420545,-349851,-420394,-271783,-275348,-327957,-275120,-247339,-219363]
["Renteindtægter",4304,6413,6763,6124,6271,8437,5889,6333,10384,8898]
["Aktieindkomst",5105,2821,2173,2980,2998,2760,488,331,1351,739]
["Renteudgifter, realkredit dkr, fast",-46528,-64943,-57619,-48816,-51693,-48279,-40132,-54685,-66884,-77955]
["Bidrag, realkredit dkr, fast",-42920,-35955,-31893,-25467,-20354,-18345,-9967]
["Renteudgifter, realkredit dkr, variabel",-1832,202,-15191,-47367,-47475,-54501,-38118,-71482,-81165,-75722]
["Bidrag, realkredit dkr, variabel",-218143,-206608,-185959,-171251,-144169,-112062,-52642]
["Renteudgifter, realkredit fr. valuta, fast",2,-16,0,-4,-88,-895,-114,-397,-262,-2809]
["Bidrag, realkredit fr. valuta, fast",-112,-234,0,-9,0,-435,-528]
["Renteudgifter, realkredit fr.valuta, variabel",-1098,-2753,-6001,-11720,-27092,-41448,-52187,-134903,-193709,-213205]
["Bidrag, realkredit fr. valuta, variabel",-31198,-35375,-51771,-85241,-96920,-103327,-90544]
["Renteudgifter, anden realkreditgæld",-7759,-4519,-636,-429,-365,-68,-22,-22,-348,-331]
["Renteudgifter, pengeinstitut",-269206,-272355,-252814,-281372,-209307,-199427,-155878,-145591,-103508,-67982]
["Renteudgifter, kassekredit",-93814,-88502,-96338,-130690,-122775,-107675,-84436,-103184,-89049,-63337]
["Renteudgifter, udlandslån",-25419,-35878,-46901,-67241,-61486,-75603,-64987,-67821,-63634,-73849]
["Renteudgifter, prioritetsomkostninger",-45215,-41313,-30005,-37985,-27488,-31606,-23039,-17384,-15328,-13665]
["Renteudgifter, ansvarlige lån",-2001,-557,-765]
["Renteudgifter, finansiel leasing",-20757,-16299,-14133]
["Renteudgifter, øvrig gæld",-28056,-23716,-21894,-37680,-30294,-33932,-25286,-56412,-26356,-24692]
["Realiseret gevinst gæld",26232,10571,4806,11657,10737,17967,13809,4453,3808,9771]
["Realiseret tab gæld",-23350,-34480,-24587,-25914,-10939,-42401,-24347,-9376,-9683,-12039]
["Realiseret gevinst værdipapirer",13507,16810,13817,13787,13539,14083,33916,22005,10393,43552]
["Realiseret tab værdipapirer",-78646,-78692,-87014,-107084,-120264,-129671,-104791,-98586,-68838,-156919]
["Finansiering i alt",-1255599,-1243033,-1173997,-1405501,-1157407,-1195230,-1021057,-981332,-894983,-919056]
["Heraf renteudgift henført privat",-33344,-34339,-36559,-47166,-39946,-51863,-37057,-34454,-36728,-41247]
["Heraf rentendtægt henført privat",5480,3341,3143,3336,4054,3390,1089,835,2121,2073]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",22755637,22566820,20287434,20720838,21962524,19906038,13866176,13822435,13930568,13159983]
["Driftsbygninger",7281298,7032148,6580538,7107889,6730522,5860632,4282812,4419267,4051206,3760850]
["Fast ejendom, i øvrigt",1225605,1126925,1010896,1138168,1369932,1232351,842304,859221,865390,755224]
["Stamplanter",187,0,0,0,0,0,0]
["Betalingsrettigheder",50651,63528,63988,86168,121622,0,0,166703,169329,222946]
["Mælkekvote",0,0,0,0,0,9774,550774,962005,1184075,2360105]
["Andre immaterielle aktiver",8330,7247,10602,13809,18636,18149,10932,13029,15420,10363]
["Inventar markbrug",1419636,1352194,1076263,1209430,1269011,1267926,949074,955251,959489,760265]
["Inventar husdyrbrug",2347445,2129620,1956749,1992970,1810614,1625506,1180929,1260195,1117566,1119575]
["Inventar andet",62611,34851,64010,46474,44874,33137,14010,17317,13278,25747]
["Kvæg",3189335,3102722,2805045,2869402,2367367,2042716,1749565,1752139,1524478,1371006]
["Svin",15145,16896,5595,8434,15120,8390,4940,2896,6901,4916]
["Fjerkræ",3,1370,1217,3016,2,2151,2974,2838,4,980]
["Pelsdyr",0,9105,9785,0,866,750,6948,9188,6624,5771]
["Får",669,538,406,145,220,54,195,191,430,133]
["Andre husdyr",1169,946,550,466,1963,2611,1094,1269,2011,1942]
["Beholdninger egen avl",1709578,1455636,1485151,1619811,1268692,1238370,866265,833219,767050,699802]
["Beholdninger indkøbt foder",271125,257869,205162,259414,216950,221902,151008,149684,119844,96829]
["Jordbeholdninger",20584,27179,17967,17725,26924,21812,10425,17092,14999,11338]
["Andre beholdninger",145206,120289,91621,85643,68981,62708,51777,45840,48420,35185]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1597601,1955812,1565623,1602434,1149702,1369480,1079337,1047826,962996,660526]
["Mellemregning I/S-interessenter",111318,84267,126161,373769,262971,193006,186644,140529,98304,113992]
["Andel I/S",103663,93181,50016,130497,139037,90991,130267,11319,12197,10307]
["Finansielle kontrakter og værdipapirer",1295012,1254688,1083787,1118962,1624,3517,523,3557,2979,16702]
["Andelskapital",807830,848545,773768,736968,560783,519603,360705,287754,212224,176114]
["Leveringsrettigheder",31536,21515,19961,0,0,0,0]
["Kassekredit (positiv)",175540,184301,183253,100637,136995,117063,87625]
["Landbrugsaktiver ialt",43331704,42493504,38394020,40124893,39545932,35999035,26549145,26780764,26085782,25380601]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",344113,303812,428360,289138,431827,346038,189662,209146,192921,198290]
["Beboelse",892805,967959,939927,910146,1024507,1001968,897533,925474,888840,878388]
["Private aktiver",282379,281592,253296,253199,255751,270122,192818,109066,114847,115349]
["Immaterielle anlægsaktiver",159,559,586,113,663,678,0,503,1192,1297]
["Øvrige materielle anlægsaktiver",42407,124075,75691,71255,89166,83135,31232,52127,84264,77047]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",1619,2698,5173,5392,7650,26709,23333,22112,5876,17619]
["Aktier mv",259413,195408,172574,226525,221761,204189,67275,54838,76114,95892]
["Obligationer mv",77069,93943,74154,48947,79318,38042,16413,14545,24554,54312]
["Pantebreve",111865,95276,41072,93587,1085,2829,10078,9342,25199,17726]
["Indlån mv.",291085,227301,292790,243857,212202,237453,184830,233401,291419,274836]
[null,null,null,null,""]
["Aktiver ialt primo",45641916,44786126,40677643,42279201,41879081,38212951,28158147,28426492,27797090,27115394]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-328452,-344994,-200132]
["Fast forrentet Dkr",-3902773,-3213093,-2859238,-2323160,-2241485,-1894191,-1183865,-1366196,-1507705,-1615078]
["Variabelt forrentet Dkr",-18812783,-18365745,-16174248,-14543953,-12744796,-10072128,-4989243,-4371439,-3276632,-2829244]
["Fast forrentet fremmed valuta",-13711,-3386,0,-10469,-7768,-65816,-45896,-73943,-41540,-89989]
["Variabelt forrentet fremmed valuta",-2906006,-3614383,-4600795,-8077396,-9670473,-10521825,-9673750,-10245715,-10037253,-9508616]
["Diverse realkreditlån",66309,45282,158577,"",47725,41049,25005,24543,21898,19408]
["Realkreditinstitut gæld ialt primo",-25568964,-25151325,-23475704,-24815568,-24616796,-22512910,-15867749,-16032750,-14841232,-14023519]
["Variabelt forrentet Dkr",-5275649,-5655373,-5030017,-5408480,-3810081,-3559680,-2730611,-2248665,-1632042,-1049233]
["Fast forrentet Fremmed valuta",-17957,-31061,-52240,-112231,-128217,-142801,-127678,-57333,-97045,-110728]
["Variabelt forrentet fremmed valuta",-396881,-660632,-894572,-1133493,-1115812,-1287939,-987622,-1098801,-1019831,-1252867]
["Pante- og gældsbreve",-226282,-165207,-176635,-192746,-157645,-154050,-86382,-111111,-96611,-116589]
["Anden langfristet gæld",-618189,-449074,-306854,-393545,-335842,17900,0,-5231,-20169,-2062]
["Leasingforpligtelser",-686513,-527974,-408615,-391816,-315738,-298956,-219670,-236386,-208023,-165379]
["Mellemregning interessenter",-293993,-234372,-207502,-163184,-174478,-110161,-230132,-156774,-110779,-100535]
["Moms",-103453,-131785,-163097,-75053,-60243,-56190,-50832,-21706,-62677,-58097]
["Leverandørgæld",-1467128,-1380479,-1423040,"",-939553,-1226224,-876251,-826367,-798112,-650178]
["Anden gæld, finansielle kontrakter",-544133,-455357,-502041,-549089,-624621,-662522,-361515,-532566,-386628,-345663]
["Kassekredit",-1691442,-1668853,-1650327,-2621382,-1960015,-1608751,-1550900,-1559642,-1165308,-966435]
["Gæld uden for landbruget",-9738,-16081,-12158,-12661,-10811,-8367,0,-4972,-677,-15]
["Gæld i alt",-37217881,-36872565,-34502935,-37620594,-34249852,-31664558,-23097479,-22892303,-20439134,-18841300]
["Hensættelser (negative)",-2305985,-2343036,-1918256,-1613694,-2074697,-2054581,-1497150,-1523644,-1669323,-1883872]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",23929716,22942610,20713966,21514589,22888699,20580003,14201962,14052934,14151472,12867977]
["Driftsbygninger",7399505,7010959,6499734,7218438,6715897,5991902,4348593,4353743,3994305,3726371]
["Fast ejendom, i øvrigt",1285354,1153191,1020616,1179460,1344499,1272689,867589,890542,869411,801645]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",40988,51339,49975,74155,96030,125355,117008,162997,166432,154148]
["Mælkekvote",0,0,0,0,0,623,16768,537106,889722,1170666]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",8134,7136,9127,12433,14229,19010,10526,12544,15851,11370]
["Inventar markbrug",1642322,1465094,1130678,1314474,1244148,1266779,1011273,1033413,988107,816176]
["Inventar husdyrbrug",2402992,2212391,1975302,"",1801557,1613778,1171316,1222659,1081488,1084955]
["Inventar andet",85575,48223,63855,60994,42197,34716,24788,9710,11992,21314]
["Kvæg",3421549,3204194,2854835,3134786,2555092,2312261,1703173,1740726,1655317,1462816]
["Svin",8355,24476,3697,7766,15052,6000,4447,2625,7091,2844]
["Fjerkræ",3,3,769,1797,4,2136,2871,2864,4,1726]
["Pelsdyr",0,10994,9643,0,770,3392,6805,9941,7848,6356]
["Får",793,558,419,174,221,48,180,181,400,158]
["Andre husdyr",1086,809,551,550,1715,2104,989,1191,1799,2007]
["Beholdninger egen avl",1958332,1714853,1338879,1713090,1485569,1290560,1080585,892760,816581,737983]
["Beholdninger indkøbt foder",323834,325079,255632,247650,235438,220602,178555,161045,152012,106191]
["Jordbeholdninger",23311,23611,23897,16359,29859,21671,11705,17634,17558,11411]
["Andre beholdninger",150332,138940,99429,108638,77026,71075,49653,52977,54506,41773]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1408277,1443773,1430162,1461519,1029745,895184,822425,904647,932104,568505]
["Mellemregning I/S interessenter",93541,82533,111349,324930,278127,221870,213958,-162460,-130297,-101627]
["Andel I/S",90750,78222,51618,105809,151307,88289,97055,103303,7878,12786]
["Finansielle kontrakter",454,0,2357,874,1589,2125,177,960,2496,4991]
["Andelskapital",972434,887392,839669,809046,644920,605040,445578,370525,263318,218527]
["Leveringsrettigheder",34439,25407,24795,0,13215,11828,2450,0,0,0]
["Kassekredit (positiv)",248393,199437,195402,173286,127072,125228,127484]
["Landbrugsaktiver ialt",45530466,43051229,38706355,41576910,40793975,36784266,26517912,26374567,25957395,23731069]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",309393,319761,405248,296711,434568,350963,194485,208515,202779,207291]
["Beboelse",907265,982162,964307,926684,1047849,1024407,922718,930644,917172,899741]
["Private aktiver",289688,306690,269464,275627,248164,261878,194710,108513,108201,112510]
["Immaterielle anlægsaktiver udenfor landbrug",113,517,572,94,655,686,0]
["Påbegyndte investeringer udenfor landbrug",16012,0,0,0,1079,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",42028,110445,91140,72813,90435,104852,56294,74839,86716,90465]
["Øvrige aktiver, udenfor landbrug",66638,10174,32720,18723,25260,20131,6104,13223,7544,4086]
[null,null,null,null,""]
["Aktier mv",290315,228424,179456,242509,185405,220719,77552,64033,76235,90829]
["Obligationer mv",124213,114943,91455,59535,80622,24757,23213,11919,25768,38039]
["Pantebreve",125258,108908,35054,109341,36628,1448,9637,6963,27930,17771]
["Indlån mv.",520513,429071,425487,510848,220186,190893,153907,275432,239594,296887]
["Hensættelse (positive)",205503,237345,270189,375716,284717,288586,200237,226112,120165,109109]
[null,null,null,null,""]
["Aktiver ialt ultimo",48179012,45700232,41276046,44292225,43448463,39273585,28356768,28615472,28001760,25841250]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-364311,-352866,-199904]
["Fast forrentet Dkr",-4216692,-3954554,-3265973,-3056474,-2430544,-2004387,-1404579,-1412421,-1417193,-1513999]
["Variabelt forrentet Dkr",-19624355,-18477909,-16676319,-17604541,-14574702,-11831486,-6844203,-5277878,-4095222,-3148699]
["Fast forrentet fremmed valuta",-13655,-3387,0,-10484,-7438,-40497,-24331,-60083,-40505,-88981]
["Variabelt forrentet fremmed valuta",-2397480,-2816236,-3599081,-4707192,-8437388,-9194649,-7701812,-9346579,-9496820,-9372181]
["Diverse realkreditlån",70290,64153,183389,"",132935,45591,28017,28172,23088,25173]
["Realkreditinstitut gæld ialt, ultimo",-26181891,-25187934,-23357985,-25195120,-25317136,-23025428,-15946908,-16068788,-15026653,-14098688]
["Variabelt forrentet Dkr",-5227299,-5413765,-5139365,-5698387,-4224721,-3947653,-2869106,-2528909,-1742772,-1453613]
["Fast forrentet Fremmed valuta",-13668,-27956,-43689,-98522,-89379,-137328,-117497,-55683,-80074,-79555]
["Variabelt forrentet Fremmed valuta",-319866,-505899,-701930,-951795,-925253,-1120885,-908285,-1004936,-846380,-1009011]
["Pante- og gældsbreve",-261885,-174898,-155260,-195535,-163194,-152952,-88945,-108088,-95636,-119591]
["Anden langfristet gæld",-614405,-488142,-322653,-373176,-559855,-80541,-18854,-7977,-20784,-6298]
["Leasingforpligtigelser",-835126,-626283,-460301,-465787,-329034,-300386,-228123,-233092,-221651,-175983]
["Mellemregning I/S-interessenter",-309204,-261161,-266747,-243107,-175818,-111900,-270169,153805,97154,136159]
["Moms",-224703,-113073,-133008,-177076,-78372,-56472,-51847,-49785,-29721,-48864]
["Leverandørgæld",-1548531,-1431451,-1446508,-1607056,-1061997,-1177497,-893948,-882264,-745896,-697445]
["Anden gæld, finansielle kontrakter mv",-568498,-567768,-493483,-499395,-641425,-567593,-495587,-374125,-468604,-389592]
["Kassekredit",-1559164,-1614159,-1551428,-1935388,-2131719,-1818818,-1349889,-1469481,-1323676,-968120]
["Gæld uden for landbruget",-2781,-14106,-9735,-8651,-10491,-7146,0,-5458,-2080,-6]
["Gæld i alt ultimo",-38031333,-36779459,-34281998,-37914017,-35708395,-32504599,-23239156,-22951047,-20734226,-19148392]
["Hensættelser (negative)",-2541883,-2564850,-2180449,-1868413,-2116135,-2171504,-1516016,-1615658,-1587228,-1558268]
["Andre hensatte forpligtigelser",-4556,-3767,-4703,-3854,-5922,-4614,-4689,-1352,-2943,-1606]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",2001,1999,1955]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",48,48,48,47,47,47,46,46,45,44]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",121,121,121,121,121,121,121]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,1,1,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,3,7,17,13,6,4,3,3,8]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",648,638,642,655,661,649,646,629,635,641]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",39505,38407,36628,38111,55488,52891,20511,20792,20739,18264]
["Personlig indtjening, ægtefælle",168870,149077,144049,137832,134835,123640,93650,101313,95408,91386]
["Ejerløn",483906,491275,498238,509991,426514,397901,497639,515337,466505,0]

{"sheet":"3.4 Kvæg øko gns","index":21,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:18:35 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=121)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",271,285,285,296,240,237,249,276,289,299]
["Antal vejet",370,379,351,318,322,326,352.33,372.32,398.04,392]
["Kredsnummer",255,256,262,254,248,250,252,248,251,245]
["Ejendomsnummer",4110,4108,4087,4046,4238,4179,4060,3856,3822,3906]
["Landbrugsareal, ha",267,256,226,228,217,201,208,199,192,182]
["Årskøer",197,187,175,179,170,154,158,157,151,145]
["Årssøer",0,1,1,0,0,0,0,0,0,0]
["Antal slagtesvin produceret",28,13,13,13,22,12,16,17,17,17]
["Antal minktæver",0,0,19,9,0,0,0,0,0,0]
["Dyreenheder",331,313,294,300,253,232,238,233,224,216]
["Beregnet antal normtimer",7808,7511,6857,7010,6719,6216,6400,6222,6043,5500]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2078067,2159406,1637690,1964311,1782608,1593162,1678973,1500099,1532150,1339328]
["Bruttoudbytte Kvæg",6966086,6751962,6202798,6658939,5789696,4929048,5099892,4717176,4193705,4056282]
["Bruttoudbytte Svin",40715,27951,17577,10927,12428,6283,8193,8085,8503,8946]
["Bruttoudbytte andre husdyr",20650,21844,44899,49379,34388,30753,31675,27734,28727,19025]
["Skovindtægter",3089,6428,5130,1299,2827,1293,0]
["Maskinstationsindtægter",86572,93225,52583,81213,95506,70882,56888,42177,46799,41316]
["Andre landbrugsindtægter",345848,333762,351228,337183,264853,232847,194086,197847,193230,235269]
["Bruttoudbytte ialt",9541026,9394579,8311906,9103250,7982307,6864270,7069707,6493119,6003115,5700166]
[null,null,null,null,""]
["Stykomkostninger Mark",-270500,-264458,-230070,-226918,-198658,-191940,-205303,-193470,-182833,-161054]
["Korn inkl. IO",-536863,-558523,-531960,-514184,-470167,-386902,-425469,-2694914,-2421692,-2063200]
["Færdigblanding mv.",-1718065,-1700517,-1600994,-1539444,-1285978,-1029915,-1072660]
["Eget grovfoder inkl. IO",-1464323,-1369545,-1323611,-1351077,-1245604,-1184299,-1168211]
["Øvrige stykomkostninger husdyr",-510070,-483647,-445944,-428274,-409539,-360390,-362494,-345976,-334589,-331062]
["Skovomkostninger",-1704,-3190,-2736,-920,-1797,-493,0]
["Stykomkostninger i alt",-4501524,-4379879,-4135315,-4060817,-3611743,-3153939,-3234138,-3234360,-2939113,-2555316]
[null,null,null,null,""]
["Dækningsbidrag",5039503,5014700,4176591,5042433,4370563,3710330,3835570,3258759,3064001,3144850]
[null,null,null,null,""]
["Energi og brændstof",-225664,-244665,-265136,-215745,-205826,-198550,-253402,-249137,-233552,-220340]
["Maskinstation",-624986,-604143,-547389,-525523,-496429,-437951,-447545,-415984,-399619,-386486]
["Vedligeholdelse",-547287,-509628,-485281,-476069,-463898,-397607,-407008,-361173,-343272,-334769]
["Investeringer over driften",-28575,-28283,-29042,-30199,-29457,-21553,-30033,-22977,-20606,-22444]
["Lønomkostninger",-920472,-859978,-738693,-712626,-636457,-521283,-519938,-457701,-417135,-389076]
["Ejendomsskat og forsikringer",-143275,-137939,-125844,-125003,-119639,-111303,-109429,-100889,-95081,-89265]
["Diverse omkostninger",-222603,-213078,-196157,-195587,-182468,-180435,-173807,-169666,-168107,-165381]
["Kontante kapacitetsomkostninger",-2712862,-2597714,-2387543,-2280753,-2134175,-1868681,-1941162,-1777527,-1677372,-1607762]
[null,null,null,null,""]
["Afskrivninger",-806263,-763295,-728759,-753250,-735786,-699761,-698120,-641586,-632414,-602386]
["Nedskrivninger",-14554,-12909,-18516,-3057,-18112,-406,-1295,-8759,-2072,-18006]
["Tab/gevinst",3042,16151,16481,5720,38252,21773,23578,26189,7247,5814]
["Kapacitetsomkostninger i alt",-3530637,-3357767,-3118337,-3031340,-2849820,-2547074,-2617000,-2401683,-2304611,-2222339]
[null,null,null,null,""]
["Resultat af primær drift",1508865,1656933,1058255,2011093,1520743,1163256,1218570,857076,759391,922511]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",628294,632421,601071,601976,593612,571265,622109,595638,575504,540206]
[null,null,null,null,""]
["Forpagtningsindtægt",47758,39569,31811,31600,32224,38909,24722,13956,17256,21278]
["Forpagtningsafgift",-546839,-519326,-426976,-414222,-367293,-337278,-350746,-324708,-306731,-277501]
["Renteindt, landbrug og fin.tilskud",18354,31960,21243,32482,26130,22979,31915,23803,31188,26104]
["Realiseret gevinst/tab finansaktiver",-39168,-37662,-47456,-80253,-85870,-52945,-84187,-62899,-66130,-197591]
["Renteudgifter, landbrug",-567866,-580881,-605032,-658516,-626636,-636642,-654716,-666949,-758213,-747004]
["Finansomkostninger ialt, landbrug",-1087761,-1066340,-1026412,-1088909,-1021444,-964976,-1033011,-1016796,-1082630,-1174714]
[null,null,null,null,""]
["Driftsresultat",1049398,1223014,632913,1524160,1092910,769544,807668,436005,252353,288003]
[null,null,null,null,""]
["Ejerløn",-459137,-463290,-463210,-470958,-398672,-400435,-421615,-452249,-416393,0]
["Korr. værdiændring stambes/foderbeh.",87818,5207,-2027,-51808,14805,82762,3251]
["Driftsresultat efter ejerløn mv.",678079,764932,167676,1001395,709043,451872,389303]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-14428,-15227,-14148,-14522,-15721,-2121,-3790,-1844,-1255,-1349]
["Nedskrivning immaterielle aktiver",-7668,-21306,-5443,-6417,-15658,-7381,-444849,-353111,-263469,-594221]
["Gevinst/tab immaterielle aktiver",13758,28873,13555,9069,-9929,25880,6686,-992,10727,1872]
["Anden virksomhed og engangsposter",54096,52556,107179,69885,74773,68267,61510,81696,63493,65905]
["Renteindtægter, privat",3353,5881,5107,5705,5090,7801,7960,5092,5297,6583]
["Renteudgifter, privat",-36640,-37987,-34358,-44410,-42134,-55202,-60203,-56902,-64860,-82951]
["Urealiseret regulering værdipapirer",26950,10599,-24815,30784,29601,8320,63709,48991,5328,33615]
["Urealiseret regulering gæld",5513,-11789,-45209,4817,-1023,53918,-46042,20321,-101671,-76010]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",-6146,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1094330,1234615,634781,1579071,1111765,869034,392743,179256,-94057,-358553]
[null,null,null,null,""]
["Private indtægter/omkostninger",255148,248126,251570,235853,250542,240839,228044,220644,226053,210545]
[null,null,null,null,""]
["Årets resultat før skat",1349478,1482741,886351,1814924,1362306,1109873,620787,399900,131996,-148008]
[null,null,null,null,""]
["Skat af årets resultat",-402465,-592339,-483461,-594178,-592186,-357609,-274906,-217908,50594,-2590]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",27611140,26638622,25942306,26256020,25905683,25111230,25330249,24534003,24308138,23634274]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",38239,45705,50573,63068,78786,100240,117670,163871,167741,170564]
["Mælkekvoter og andre leveringsrettigheder",4462,4805,4873,5627,4495,6566,11694,433115,818617,1105244]
["Inventar og maskiner",3135059,2938732,2678121,2837068,2805998,2639443,2718487,2540379,2557199,2569134]
["Besætning",2094477,1993572,1863967,1916851,1758333,1635599,1554391,1587380,1580524,1445160]
["Beholdning",1416517,1353290,1083604,1338781,1209795,1073530,1071393,903470,1003827,960453]
["Tilgodehavende",1582810,1518700,1356852,1481322,1374501,1080997,1041187,1151526,1263197,1782719]
["Andelskapital og financielle kontrakter",759086,696806,658903,665945,567821,516027,463437,393539,300667,280840]
["Landbrugsaktiver i alt",36641792,35190231,33639198,34564682,33705411,32163630,32308508,31707283,31999910,31948388]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1385498,1445404,1301139,1479777,1438356,1542352,1341238,561436,529243,580155]
["Private aktiver",397945,375966,346952,380603,430544,234920,231531,1126738,1142154,1127781]
["Øvrige aktiver udenfor landbrug",270903,279632,194056,283774,299200,330462,386970,410585,305581,475226]
["Værdipapirer og indlån",802559,743280,669328,733491,668577,787316,1127858,927472,970416,948301]
["Hensættelser (positive)",58100,48053,73491,96244,143091,168574,214558]
[null,null,null,null,""]
["Aktiver i alt",39556797,38082566,36224165,37538571,36685179,35227255,35610663,34733514,34947304,35079851]
[null,null,null,null,""]
["Ansvarlig lånekapital",-49150,-64565,-62002]
["Realkreditinstitutter",-20298936,-19582918,-19276368,-19639217,-19891135,-18810443,-19681543,-19082988,-18885222,-18119330]
["Pengeinstitutter",-3837752,-3980064,-3700732,-4365933,-4132359,-3652416,-3912226,-3754533,-3799635,-3953292]
["Pante- og gældsbreve",-107545,-108958,-115704,-72525,-49380,-48153,-47855]
["Anden langfristet gæld",-454709,-457970,-394226,-304185,-362293,-22344,-15002]
["Anden gæld",-2327261,-2260005,-1885018,-2072792,-2114739,-1914495,-1946822,-1762139,-1772331,-2474290]
["Kassekredit",-1498391,-1420441,-1428270,-1509333,-1480295,-1427964,-1348118,-1595966,-1750616,-1498001]
["Gæld i alt",-28573743,-27874920,-26862321,-27975117,-28030200,-25875815,-26951567,-26195627,-26207804,-26044914]
[null,null,null,null,""]
["Hensættelser (negative)",-3268103,-3247964,-2996405,-3072763,-3051450,-2964341,-2950692,-2467380,-2113124,-2150653]
[null,null,null,null,""]
["Egenkapital",7714951,6959682,6365439,6490692,5603528,6387100,5708405,6070507,6626376,6884285]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1070207,1243464,710841,1555340,1130639,790417,817030,465892,256195,277540]
["Private indtægter",255148,248126,251570,235853,250542,240839,228044,220644,226053,210545]
["Resultat før regulering og skat",1325354,1491590,962411,1791193,1381181,1031256,1045074,686536,482248,488086]
[null,null,null,null,""]
["Privat",-257367,-256240,-284795,-288839,-279435,-283404,-285122,-306787,-307734,-308667]
["Formueindtægter/-udgifter",-30322,-44959,-19066,-36272,-24943,-37799,-39375,-47455,-25395,-30541]
["Privat udtræk",-287690,-301200,-303860,-325111,-304378,-321203,-324497,-339147,-322642,-327423]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-37272,-100040,-29686,"",-132757,-49024,-38389,-74447,-31294,49654]
["Betalt skat",-279824,-287013,-267296,-317545,-228341,-187242,-168671,-136050,-85100,-102721]
["Ændring i udskudt skat",-122641,-305325,-216165,-276632,-363845,-170367,-106235,-81858,135695,100131]
["Skat af årets resultat",-402465,-592339,-483461,-594178,-592186,-357609,-274906,-217908,50594,-2590]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",597927,498011,145404,758779,351861,303421,407282,54035,181989,158073]
["Regulering ialt fra resultat",24124,-8849,-76060,23731,-12729,78617,-424286,-286636,-350340,-636094]
["Værdireguleringer",165321,152290,90707,189289,-32649,154627,-81756,114370,-207528,-912733]
["Pensionsindbetaling",-83523,-86633,-78710,-86266,-67928,-56265,-98498,-70706,-56249,-61848]
["Øvrige egenkapitalbevægelser",117,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",703966,554819,81341,885533,232409,480400,-197259,-186399,-429696,-1491446]
[null,null,null,null,""]
["Egenkapital primo",7012789,6432964,6301193,5605157,5388926,5908784,5905661,6259443,7058414,8378332]
[null,null,null,null,""]
["Egenkapital ultimo",7714951,6959682,6365439,6490692,5603528,6387100,5708405,6073044,6628718,6886886]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1349478,1482741,886351,1814924,1362306,1109873,620787,399900,131996,-148008]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",95540,4843,2682,-52787,16004,81566,0]
["Afskrivninger m.v., landbrug",826113,767712,736830,762456,756953,662014,1117791,980104,881147,1208276]
["Afskrivninger andre erhverv",26991,31596,20451,31813,4683,25625,25163,21838,21901,29823]
["Regulering I/S",-5366,-1424,-1327,-9121,-488,0,0,746,-411,48]
["Gevinst/tab finansaktiver",-4908,-3405,-6795,-4514,-1307,-1440,-1320,-1934,-3960,-1705]
["Urealiseret regulering finansaktiver",-26950,-10599,24815,-30784,-29601,-8320,-63709,-48991,-5328,-33615]
["Gevinst/tab gæld",3443,11460,20944,13374,7946,24735,-1220,11443,8453,20611]
["Urealiseret regulering gæld",-5513,11789,45209,4817,1023,-53918,46042,-20321,-101671,-76010]
["Øvrige tilbageførsler",-2177,239,-55657,190,6380,-896,543]
["Tilbageførsel i alt",907174,812211,787152,705811,761591,647801,1123290,942884,1003474,1299448]
[null,null,null,null,""]
["Betalt skat",-278508,-287488,-267547,-317545,-228341,-189082,-164040,-136050,-85100,-102721]
["Privat",-257367,-284344,-284795,-288839,-279435,-283404,-285122,-306787,-307734,-308667]
["Afskrivninger privat tlbf.",19336,19564,22115,21097,14673,16790,18541,19208,22483,18165]
["Formueindtægter/-udgifter",-30322,-44959,-19066,-36272,-24943,-37799,-39375,-47455,-25395,-30541]
["Pensionsindbetaling",-83166,-87323,-78921,-86266,-67928,-56265,-97949,-70706,-56249,-61848]
["Privat udtræk, skat og pension i alt",-630028,-684550,-628214,-710966,-585974,-549761,-567945,-603007,-466661,-425602]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-40094,-99731,-28195,-103381,-132780,-47183,-43019,-74447,-31294,49654]
[null,null,null,null,""]
["Til invest og afdrag",1586529,1510671,1017093,1706387,1405144,1156335,1140841]
[null,null,null,null,""]
["Besætning (realforskydning)",-69702,-60338,-21202,-96492,-73913,-158165,44874,26680,-115844,-104368]
["Beholdninger (realforskydninger)",-143650,-222930,179676,-133348,-160878,-47913,-130969,94127,-21573,-91181]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1373177,1227403,1175567,1476548,1170353,950257,1054745,849120,531392,530289]
[null,null,null,null,""]
["Investeringer"]
["Jord",-612480,-778204,-556857,-600359,-600586,-327505,-366057,-255518,-429320,-582990]
["Immaterielle aktiver",-1862,-9642,-1624,-2371,-12004,6394,-16359,-7581,-27762,-136142]
["Grundforbedring",-11309,-8074,-18443,-14857,-14833,-9775,-13187,-9729,-6748,-9192]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-254964,-257443,-208087,-341298,-429142,-257912,-206234,-195390,-248748,-418370]
["Inventar markbrug",-261493,-196290,-214333,-291036,-252648,-206315,-256187,-238753,-159959,-176266]
["Inventar husdyrbrug",-287381,-287890,-246759,-259087,-275958,-176353,-143356,-141999,-116826,-196646]
["Inventar andet",-17780,-9681,-8746,-4564,-8543,-12574,214,-13044,2096,-5463]
["Beboelse, landbrug",-72953,-81085,-52955,-85785,-60949,-6808,-79117,-43599,-67046,-92819]
["Private aktiver",-48482,-47904,-29671,380603,-56590,-30147,-35155,-23577,-27957,-36273]
["Aktiver udenfor landbrug",-36921,-77259,-2056,-51435,-29691,-89988,-23873,-62075,-9277,-114431]
["Investeringer ialt",-1605625,-1753472,-1339529,-1690511,-1740945,-1110983,-1139310,-991264,-1091546,-1768593]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-232448,-526069,-163962,-213964,-570593,-160726,-84565,-142144,-560155,-1238304]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-237111,-61354,-5878,-304011,-192762,-120596,-22787,171480,135919,-592457]
["Realkreditinstitutter",407251,369277,115853,-19639217,242043,69114,264481,-19082988,-18885222,-18119330]
["Pengeinstitutter lån, netto",-28287,-73141,-80219,321337,258134,53705,-12087,95515,-156297,359982]
["Anden gæld",46397,278404,46117,-2072792,261293,124574,35207,-1762139,-1772331,-2474290]
["Kassekredit, ændring",46001,-15462,109131,-87201,2455,35459,-178250,-108048,322829,183908]
["Ændring hensættelser",0,239,-19,96,-106,0,0,0,-9,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",234252,497962,184985,225685,571057,131774,86541,130677,560212,1242993]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1070209,1243467,710843,1555340,1130641]
["Private indtægter/omkostninger",255148,248126,251570,235853,250542]
["tilbf. værdiændr. stambesætning mm",88428,4909,-55973,-53723,12923]
["Beregnet skat",-522513,-555894,-333197,-620978,-502668]
["Privat udtræk",-287690,-329304,-303860,-325111,-304378]
["Pensionsindbetaling",-83166,-87323,-78921,-86266,-67928]
["Konsolidering",520417,523981,190463,702610,519133,219851]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-912056,-922791,-385918,-1165579,-881885,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM",2.79,2.83,3.15,2.83,2.75,0,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",3,3.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.5793369865869535},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":5.0223754757000352},4.0897674027283379,3.2275497347333735,3.3708235203163537,2.3605429295556601,2.1091079952101941,3.8553142218393299]
["Virksomhedens overskudsmargin, pct",10.6,12.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":10.925652912821681},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":20.09583390547332},18.232661309568776,16.083050346213071,16.330945539892955,11.880407551440225,11.536010887680812,22.322139390326527]
["Dækningsgrad, pct",52.6,53.4,{"$f":"D37*100/D27","v":50.248294434513575},{"$f":"E37*100/E27","v":55.391568945156948},54.753130893111475,54.05279803970415,54.253592121993172,50.187883511760681,51.040184970636076,55.171200277325255]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":7.9206206235140053},11.209951834006208,3.8902737108940952,16.706724028809255,13.062645533314011,-6.2694337023062108,-7.3858634767505107,-7.4468256775350223,-6.2816520479525604,0]
["Soliditetsgrad, pct",21.1,19.5,{"$f":"D148*100/D108","v":17.57235536002003},{"$f":"E148*100/E108","v":17.290727449374671},15.274637204305314,18.131131704698536,16.030044147170187,17.484680645902973,18.967752133326222,19.632027513457796]
["Rentedækningsgrad",5.6,6.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",21,16.8,12.8,15.1,16.7,14.8,14.5,12.5,14.4,12.1]
["Vinterbyg, ha",1,0.9,0.2,0.8,0.4,0.5,0.8,0.4,0.3,0.2]
["Vårhvede",1.4,1.4,0.9,0.6,1,0.8,0.8,1.9,4.5999999999999996,3.5]
["Vinterhvede, ha",3.1,3.3,1.6,2.6,2.1,2,1.9,0.8,1.1000000000000001,2.4]
["Triticale, ha",0.3,0.5,0.2,0.5,0.9,1.2,1.7,1.6,2.2999999999999998,2.6]
["Rug, ha",17.100000000000001,22.7,14.2,14.4,10.7,10,8.8000000000000007,5.7,3.1,3.5]
["Havre, ha",16.899999999999999,10.9,14.2,13.5,10,7.5,6.6,11.9,9.1,7.9]
["Kernemajs/majs til modenhed, ha",0,0,0.1,0,0,0,0,0.1,0,0.1]
["Blandsæd",2,2.2000000000000002,1.6,3.5,2.5,2.6,3.7,3.6,3.8,3.5]
["Korn areal, ha",62.9,58.7,45.7,51,44.3,39.5,38.700000000000003,38.5,38.700000000000003,35.700000000000003]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.4,0.2,0,0.1,0.1,0.1,0.4,0.1,0.1,0.1]
["Almindelig rajgræs, ha",1.2,0.5,0.3,0.3,0,0.3,0.6,0.6,0.5,0.4]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0,0,0,0,0,0,0,0,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0.1,0.1,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",1.8,0.8,0.3,0.4,0.1,0.5,1,0.8,0.7,0.6]
[null,null,null,null,""]
["Sukkerroer",0,0,0,"",0,0,0,0,0,0]
["Spisekartofler",0.5,0.2,0.1,0.2,0.3,0.2,0.2,0.1,0.1,0.2]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.1,0,0,0,0,0,0.1,0.1,0,0.1]
["Proceskartofler, ha",0,0.1,0.1,0.1,0,0,0.1,0.1,0.1,0.1]
["Stivelseskartofler",0.1,0.1,0,0,0,0,0.1,0.1,0,0]
["Raps, ha",0.7,0.7,0.3,0.4,0.1,0.1,0,0.1,0.1,0.1]
["Andre olieprodukter, ha",0.1,0,0.1,0.1,0.5,0.5,0.2,0.2,0.2,0.2]
["Hestebønner, ha",5,4,4]
["Ærter til konsum",0.1,0,0,0,0.2,0.1,0,0.1,0.1,0.1]
["Ærter og andre bælgsæd",1.1000000000000001,0.6,0.8,0.7,3.3,2,1.4,1.4,1.5,1.4]
["Græs/lucerne tørreri, ha",0.3,0.1,0,0.1,0,0.2,0.2,0.1,0.6,0.4]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0.1]
["Grønsager, ha",0.1,0.1,0.1,0.2,0.1,0,0,0.1,0.1,0.2]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0.1,0,0,0.1,0,0.1,0.1]
["Energiafgrøder, ha",0,0.1,0.1,0.2,0.1,0,0,0,0,0.1]
["Pil til energi, ha",0.1,0.1,0.1,0.1,0,0.1,0,0,0,0]
["Majs til energi, ha",0,0,0,0,0,0.1,0,0.4,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0.1,0.1,0,0,0,0.1,0,0.1,0.3]
["Sædskiftegræs, ha",128.1,122.1,112.2,112.6,106.8,102,106.5,99.3,93.8,91.2]
["Helsæd, ha",20.6,26.4,28.8,23,28,23.1,25.9,25.8,22.1,18.5]
["Vedvarende græs, ha",23.7,23.8,19.899999999999999,21,19.3,15.4,16.399999999999999,15.3,15.1,15.4]
["Majs, ha",12.3,11.7,9.3000000000000007,8.9,9.3000000000000007,11.6,10.9,10.3,11.9,13.7]
["Kolbemajs, ha",0.3,0.5,0.3,0.4,0.2,0,0.2,0,0.2,0.3]
["Andet grovfoder, ha",2.6,3.9,2.4,3.4,3.1,3,3.2]
["Grøngødning, økologisk",0.1,0,0,0,0,0,0,0,0.1,0]
["Dyrket areal i alt, ha",265.39999999999998,254.2,225,226.3,215.6,198.6,205.4,196.4,190.2,180.9]
["Udyrkede arealer, ha",0.7,1.5,1.2,1.1000000000000001,0.9,1,0.7,0.6,0.9,1]
["Randzoner, ha",0.8,0.1,0.2,0.2,0.4,1.9,2.2999999999999998,1.5,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0,0,0,0,0,1,0]
["Landbrugsareal, ha",266.89999999999998,255.8,226.4,228,216.9,201.5,208.3,199,192,182]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",149.19999999999999,144.4,133.80000000000001,137.6,135.19999999999999,128.30000000000001,132.19999999999999,129.19999999999999,123.6,119.4]
["egen bortforpagtet areal, ha",6.7,3.6,4.5,4.4000000000000004,2.7,3.9,3.3,1.3,0.7,0.8]
["Egen skov, krat, hede m.v.",4.2,4.5,4.5999999999999996,4.8,4.2,4.2,4.5999999999999996,4.4000000000000004,4.0999999999999996,3.9]
["Tilforpagtet dyrkbart landbrugsareal, ha",117.7,111.4,92.6,89.9,81.7,73.2,76.099999999999994,70.2,67.5,62.5]
["Tilforpagtet skov m.v., ha",0.4,0.2,0.2,0.2,0.2,0.2,0.9,0.9,0.4,0.8]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",2.9,3.8,2.9,3.4,3.3,2.6,3.3,2.1,2.2000000000000002,1.1000000000000001]
["Areal med lerjord (jb 5, 6), ha",32.1,32.9,30,31.2,30.9,29.7,30.1,30.2,29.3,24.2]
["Areal med fin sand (jb 2 og 4), ha",90.2,91.4,84.1,82.8,72.400000000000006,63.7,63.9,67,60.7,61.4]
["Areal med grovsand (jb 1 og 3), ha",131.9,118.1,102.3,101.4,102.6,100.5,104.4,93.2,92.3,88.2]
["Særlige jordbundstyper, ha",9.6999999999999993,9.6,7.2,8,7.2,5,6.7,6.9,6.8,6.7]
["Markvanding, antal brug",0.48,0.48,0.48,0.49,0.52,0.54,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995]
["Herpå areal vand",149.15,145.68,137.97,129.38999999999999,127.93,123.21,125.7,125.13,120.58,115.23]
["Antal m3 vand forbrugt til vanding",3603,3859,5331,1307,1342,1445,1967,2333,0,0]
["Antal tons gylle anvendt (økologer)",854,591,799,1104,1007,762,714,591,0,0]
["Heraf tons konventionel gylle (økologer)",193,161,182,224,171,167,190,128,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",45,42,35,38,38,42,42,42,39,41]
["Hkg vinterbyg pr ha",45,40,50,39,39,41,45,41,39,38]
["Hkg vårhvede pr ha",41,34,28,32,36,47,39,37,35,41]
["Hkg vinterhvede pr ha",49,50,50,50,42,51,44,46,50,44]
["Hkg triticale pr ha",41,37,36,35,35,41,39,40,42,38]
["Hkg rug pr ha",46,47,44,49,42,46,44,44,44,39]
["Hkg havre pr ha",49,45,33,45,45,50,46,47,46,45]
["Hkg kernemajs pr ha",0,33,80,0,0,0,0,45,25,2]
["Hkg græsfrø pr ha",9,9,9,13,0,11,11,9,372,441]
["Hkg alm. rajgræs pr ha",9,11,9,5,43,29,12,222,8,6]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,0,13]
["Hkg rødsvingel pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg sukkerroer pr ha",0,74,0,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",153,176,150,37,7,7,38,0,104,137]
["Hkg læggekartofler pr ha",56,153,12,200,0,0,146,120,162,167]
["Hkg proceskartofler pr ha",0,218,143,154,0,169,180,12294,183,191]
["Hkg stivelsekartofler pr ha",275,229,361,0,0,0,247,221,0,0]
["Hkg raps pr ha",23,22,18,30,14,23,22,11,7,16]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.43,2.06,2.02,2.19,1.97,1.82,1.86,2.2000000000000002,2.2799999999999998,2.12]
["Kr pr kg solgt maltbyg",1.81,2.4700000000000002,2.68,0.92,2.11,1.1599999999999999,0,2.2999999999999998,2.7,2.08]
["Kr pr kg solgt hvede",1.82,2.23,2.36,1.75,2.0499999999999998,1.98,2.2799999999999998,2.59,2.3199999999999998,2.34]
["Kr pr kg solgt rug",1.44,2.1,2.15]
["Kr pr kg solgt havre",1.73,2.13,2.14,2.13,1.91,1.64,1.61,1.93,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.31,6.54,6.76,5.61,6.93,5.64,4.3099999999999996,5.95,4.08,2.91]
["Kr pr kg solgt fabriksroer",0,4.25,0,0,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",2.44,2.33,2.59,10.29,13.52,14.37,2.23,3.8,1.1399999999999999,1.63]
["Kr pr kg solgt industrikartofler",1.75,1.61,2.12,1.72,0,1.45,1.34,1.38,1.18,1.06]
["Kr pr kg solgt stivelseskartofler",0.65,0.48,1.99,0,0,0,0.97,1.29,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",197.3,186.7,175.1,178.8,169.8,154.4,158.1,156.9,151.19999999999999,145.5]
["Antal årsopdræt",179,171,160,165,158,147,149,143,134,130]
["Stk årsopdræt pr årsko",0.91,0.92,0.92,0.93,0.93,0.95,0.94,0.91,0.89,0.89]
["Udskiftningsprocent",34,34,36,34,35,34,37,36,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1231329,1200453,1152465,1102522]
["Kg EK mælk i alt",1909909,1795028,1644417,1675823,1553885,1373927,1368261,1295830,1232624,1176695]
["Kg EK mælk pr ko",9679,9617,9389,9375,9149,8897,8656,8259,8151,8088]
["Gennemsnitlig fedtprc.",4.3099999999999996,4.3,4.24,4.28,4.32,4.2699999999999996,4.1399999999999997,4.2,0,0]
["Gennemsnitlig proteinprc.",3.58,3.57,3.51,3.52,3.46,3.44,3.42,3.41,0,0]
["Gennemsnitlig celletal",191,196,202,197,207,198,203,212,0,0]
["Kr. pr. kg ekm",3.29,3.38,3.39,3.55,3.36,3.14,3.44,3.33,2.98,3.1]
["Pct. jerseybesætninger",11,11,11,11,11,11,9,9,10,11]
[null,null,null,null,""]
["Kr pr solgt ko",7190,6919,7267,7218,6955,6655,5807,6197,11151,5273]
["Kr pr solgt kvie levebrug",7680,7925,8019,5729,5787,5503,5119,4010,2958,1919]
["Kr pr købt kvie",6940,6287,5429,5411,6421,8174,7722,6521,7925,8854]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.86,0.88,0.87,0.83,0.87,0.91,0.93,0.89,0.88,0.87]
[null,null,null,null,""]
["Pct. rørmalkning",5,5,5,4,5,4,4,5,5,5]
["Pct. karruselmalkning",5,4,3,4,7,7,8,8,9,9]
["Pct. robotmalkning",32,32,33,30,28,27,30,26,26,23]
["Pct. malkestald sildeben",53,55,53,55,52,55,52,53,46,48]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.3,0.2,0.5,0.5,0.3,0.3,0.2,0.1,0.1,0.4]
[null,null,null,null,""]
["Antal slagtekalve produceret",3,3,1,2,1,1,2,2,2,3]
["Antal årsdyr(stude)",2,2,1,"",1,1,0,1,1,2]
["Gennemsnits slagtevægt solgte kalve",255,224,253,230,217,228,213,222,0,0]
["Pris pr solgt slagtekalv",6574,5033,5586,6029,5498,8721,6195,4938,18403,13796]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.2,0.9,0.6,0.2,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",19.5,20,22.8,22,0,0,0,0,0,18.2]
["Antal fravænnede grise produceret",3,17,13,5,0,0,0,0,0,1]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",152.80000000000001,34.200000000000003,23.4,25.2,0,0,0,0,0,0]
["Antal smågrise produceret",27,30,13,6,0,0,0,0,0,0]
["Stk 7 kg's grise købt",30,14,0,0,0,0,0,0,0,0]
["Kr pr købt 7 kg's gris",669,602,0,0,0,0,0,0,0,0]
["Antal smågrise solgt",0,22,21,5,0,0,0,0,0,0]
["Vægt 30 kg's grise solgt",33,23,23,17,0,0,0,16,30,0]
["Kr pr solgt 30 kg's gris",913,487,540,832,0,0,0,750,877,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",28,13,13,13,22,12,16,17,17,17]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",0,8,20,13,22,14,18,18,17,17]
["Kr 30 kg's grise købt",667,218,320,479,405,354,425,465,453,371]
["Stk slagtesvin solgt",27,14,12,14,22,13,16,17,17,17]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",2,2,2,3,3,2,2,2,2,1]
["Pris pr solgt slagtesvin",2065,1630,910,1035,958,878,979,968,942,882]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,1400,1400,0,0,0,0,0,0,0]
["Pris pr købt sopolt",2978,2026,913,1826,500,0,917,1973,1850,2389]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",41,43,50,54,53,50,65,59,43,44]
["Antal hønepladser",46,28,32,37,0,38,46,0,0,0]
["Antal producerede slagtekyllinger",0,16,237,441,499,276,482,256,270,140]
["Kg æg solgt",692,745,827,980,975,872,1135,1049,516,268]
["Antal slagtekyllinger solgt",0,60,237,441,499,259,467,316,278,166]
["Kg. slagtekylling solgt",0,126,508,925,1049,564,165,0,143,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",1,2,2,2,2,2,1,2,2,2]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,19,9,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,5.5,5.2,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,88,40,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",139,0,212,264,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,22,12,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,10,0,0,0,0,0,0]
["Antal minkskind, primo",2,0,91,37,0,0,0,0,0,0]
["Antal minkskind, ultimo",2,0,123,43,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,4]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",152808,198235,115244,129457,-39522,83054,61411,82503,130239,120431]
["Korn IO",292847,326655,278946,366621,391770,237652,253505,265876,252858,202816]
["Frøafgrøder",16153,9026,3348,3598,2307,6582,13842,13031,7553,5766]
["Handelsroer",0,1079,0,0,0,0,0,0,0,0]
["Kartofler",23613,17321,8530,4525,2943,1899,7540,6421,7294,6967]
["Raps",10304,10557,4163,7071,832,1050,313,689,724,449]
["Ærter m.v.",53386,33339,32585,42649,28091,22282,16880,14796,11427,8768]
["Andre industriafgrøder",3929,1640,322,1037,2148,752,885,1201,3478,4169]
["Gartneriafgrøder",3263,2314,2838,2971,949,2899,2824,3240,3251,7466]
["Grovfoder excl. IO",22613,38761,38767,26109,-173882,-41870,63125,7653,-50271,33125]
["Grovfoder IO",1497874,1519683,1152736,1380180,1566971,1277803,1258204,1101856,1164209,949336]
["Energiafgrøder m.v.",1277,794,212,92,0,1060,444,2835,1387,35]
["Bruttoudbytte Planteavl incl. IO",2078067,2159406,1637690,1964311,1782608,1593162,1678973,1500099,1532150,1339328]
[null,null,null,null,""]
["Mælkesalg",6008895,5806335,5348714,5682180,4198629,3692423,4228175,3873823,3364710,3388381]
["Økologi- og markedstillæg",11056,8315,5250,135309,947573,600204,439753,376375,259791,221261]
["Kvalitetstillæg",174095,161589,135838,135382,73433,82708,92411,82183,58029,55988]
["Non-GM tillæg",58,0,0]
["Kvalitetsprogramtillæg (Arlagården)",88891,84756,80847,"",945,-52386,-53159,-13673,-1081,-20766]
["Sæsonregulering",-717,4708,510,-1083,-2087,-2497,-1988,-2740,-2415,-2414]
["Køer salg",395923,359576,402995,357443,346731,287092,311494,314565,273595,227356]
["Slagtekalve salg",14606,13198,10459,14455,7997,7120,6920,6960,19675,22151]
["Spædkalve salg",66003,68866,66736,80157,76469,60161,49618,44777,42450,38598]
["Kvier levebrug salg",44713,43709,26793,23081,10672,14370,10141,8250,4587,2107]
["Kvier køb",-25949,-18124,-7712,-22320,-34775,-32924,-21622,-35393,-24676,-27924]
["Tilvækst køer og opdræt",60683,67800,10221,129206,79590,147651,-43652,-30396,103596,100347]
["Tilvækst kalve",-177,9718,7241,10264,3312,10788,549,4212,9948,2491]
["Kvæg, tilskud",4594,2500,1885,2751,1344,1600,828]
["Kvæg andet",123412,139016,113022,111523,79864,112736,80425,88232,85496,48705]
["Bruttoudbytte Kvæg",6966086,6751962,6202798,6658939,5789696,4929048,5099892,4717176,4193705,4056282]
[null,null,null,null,""]
["Sopolte salg",0,163,174,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",23,10505,11205,4417,0,0,0,9,11,0]
["Salgtesvin salg",55133,22096,10693,14565,20930,11696,15837,16252,16287,14826]
["7 kg's grise køb",-20115,-8688,0,-38,0,0,0,0,0,0]
["30 kg's grise køb",-112,-1652,-6505,-6014,-9000,-5075,-7491,-8284,-7763,-6208]
["Soplte køb",-226,-489,-159,-127,-5,0,-25,-15,-10,-59]
["Tilvækst salgtesvin",5241,3596,768,-2016,504,-219,-62,121,-138,237]
["Tilvækst smågrise",1963,892,487,583,-127,133,0,-29,23,-2]
["Tilvækst øvrige svin",-65,914,582,1413,92,0,93,33,13,38]
["Svin andet",-1128,615,333,-1856,34,-253,-158,-2,81,113]
["Bruttoudbytte Svin",40715,27951,17577,10927,12428,6283,8193,8085,8503,8946]
[null,null,null,null,""]
["Æg salg",12767,12909,15403,18502,18685,15542,21499,19852,14016,10587]
["Høns indkøb",-4002,-4911,-4951,-5731,-3958,-4486,-5023,-4462,-4813,-3584]
["Slagtekyllinger salg",0,3860,11018,20853,21662,11212,19516,14336,11202,6565]
["Fjerkræ andet",10221,7620,5179,1491,-4046,7921,-4920,-3076,6098,4503]
[null,null,null,null,""]
["Minkskind salg",23,0,18657,10687,1,1,9,11,12,14]
["Mink i øvrigt salg",0,0,566,442,0,0,0,0,0,0]
["Pelsdyr andet",-100,0,-2993,1027,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",89,178,455,517,730,160,100,72,334,367]
["Husdyr i øvrigt",1651,2189,1566,1591,1314,403,495,1001,1877,573]
["Bruttoudbytte andre husdyr",20650,21844,44899,49379,34388,30753,31675,27734,28727,19025]
[null,null,null,null,""]
["Maskinstationsindtægter",86572,93225,52583,81213,95506,70882,56888,42177,46799,41316]
["Skovindtægter",3089,6428,5130,1299,2827,1293,0]
["Andre landbrugsindtægter",345848,333762,351228,337183,264853,232847,194086,197847,193230,235269]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",9541026,9394579,8311906,9103250,7982307,6864270,7069707,6493119,6003115,5700166]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",240848,234843,250322,239201,173611,144488,108464,102685,105493,111239]
["Tilskud miljøforanstaltninger, MVJ",14884,12161,11621,14127,18806,17398,37275,30519,31749,33829]
["Lejeindtægter",41322,37753,31568,27497,27637,12950,14911,14651,13535,12089]
["Andre landbrugsindtægter, pasningsaftale",318,4646,5694,5665,324,462,121,406,152,816]
["Andre landbrugsindtægter, videresalg",3681,3083,2302,2824,1133,410,141,930,400,59]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",2014,5015,4178,977,1909,940,2492,1402,1147,2304]
["Andre landbrugsindtægter, sten grus m.v.",4859,2107,5851,1136,1296,2207,3471,4306,3774,2007]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",-242,12,0,8,0,0,0,0,6840,357]
["Andre landbrugsindtægter, pelsning for andre",414,0,0,0,0,0,0,0,1138,719]
["Andre landbrugsindtægter, sygedagpenge",3398,3570,2609,2611,4122,8127,4832,4288,5598,7036]
["Andre landbrugsindtægter, øvrige",34127,28600,33328,37544,38844,47159,22378,38660,23404,210297]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-168255,-163907,-151410,-134725,-120451,-115914,-132710,-132751,-126152,-105524]
["Gødning",-31253,-31353,-26602,-27747,-24530,-21464,-17780,-9633,-9639,-9552]
["Planteværn",-675,-296,-284,-613,-238,-466,-209,-311,-141,-637]
["Diverse. vedr. planteavl",-53429,-53992,-51063,-63129,-53439,-54095,-54605,-50775,-46900,-45341]
["Produktionsrådg. planteavl",-16888,-14910,-712,-705,-1146,-1834,0]
["Stykomkostninger Mark",-270500,-264458,-230070,-226918,-198658,-191940,-205303,-193470,-182833,-161054]
["Foderkorn excl. IO",-244015,-231868,-253014,-147563,-78397,-149251,-171965,-167378,-126190,-97309]
["Foderkorn IO",-292847,-326655,-278946,-366621,-391770,-237652,-253505]
["Indkøbt kraftfoder",-1403012,-1377131,-1303068,-1240678,-1024419,-804724,-847754,-870405,-713937,-600636]
["Indkøbt tilskudsfoder",-424,-319,-179,-279,-198,-5170,-6411,-7916,-6904,-6023]
["Indkøbt smågrise blanding",0,0,0,0,0,0,0,0,0,0]
["Indkøbt færdigblanding",-21406,-15854,-9917,-7440,-8745,-563,-642,-179,-473,-1088]
["Indkøbt fjerkræfoder",-10394,-10398,-15448,-19590,-18769,-16223,-19598,-16528,-14104,-11214]
["Indkøbt pelsdyrfoder",0,0,-11532,-5613,0,0,0,0,0,0]
["Indkøbt mælkeprodukter",-4833,-5591,-8642,-6417,-3413,-1268,-1587,-2306,-2008,-2768]
["Indkøbt hjælpeprodukter",-81882,-78331,-68836,-69877,-60094,-52673,-53564,-52749,-50615,-48092]
["Andet indkøbt kraftfoder",-7793,-4039,-4527,-10543,-27359,-22039,-23509,-20215,-20348,-24296]
["Indkøbt grovfoder",-153818,-168518,-149975,-148311,-123634,-118390,-114303,-125882,-104639,-127685]
["Andet indkøbt foder",-10728,-17521,-7026,0,-10801,-8864,-5290,-5109,-7879,-5834]
["Eget grovfoder",-1464323,-1369545,-1323611,-1351077,-1245604,-1184299,-1168211,-58516,42472,13897]
["Andet eget foder",-23774,-22815,-21842,-9069,-8547,0,0]
["Dyrlæge og medicin",-140247,-136202,-122589,-119933,-119569,-110244,-107251,-102320,-102982,-100859]
["Produktionsrådgivning",-81489,-59019,-59104,-60302,-56822,-52784,-52996,-52693,-50873,-46415]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-308398,-288426,-264244,-248039,-233147,-197362,-200268,-190550,-180437,-182577]
["Skovomkostninger",-1704,-3190,-2736,-920,-1797,-493,0]
["Diverse vedrørende andet",0,0,-7,0,0,0,-1979,-413,-297,-1211]
["Stykomkostninger i alt incl. IO",-4501524,-4379879,-4135315,-4060817,-3611743,-3153939,-3234138,-3234360,-2939113,-2555316]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-129216,-131438,-130245,-108024,-95073,-99429,-127822,-128338,-130684,-112651]
["Energi",-96448,-113227,-134891,-107721,-110753,-99120,-125580,-120799,-102868,-107689]
["Maskinstation diverse",-210387,-212146,-196615,-186735,-186971,-171327,-161910,-154335,-148763,-159995]
["Maskinstation høst af korn og frø",-66075,-63178,-58825,-59529,-50576,-47790,-44657]
["Maskinstation - optagning",-1346,-1614,-1061,-550,-552,-1095,-1014,-1311,-820,-773]
["Maskinstation, husdyrgødning",-152059,-126888,-130224,-106345,-93118,-79718,-85982,-91871,-80679,-72233]
["Maskinstation, høst af grovfoder",-195118,-200318,-160664,-172364,-165212,-138021,-153982,-125704,-123411,-112837]
["Vedligehold bygninger, gårdsplads mv.",-62528,-53953,-49751,-54746,-51860,-43740,-43869,-35281,-33716,-32100]
["Vedligehold grundforbedring",-33263,-28674,-31814,-29992,-28921,-25216,-21775,-19843,-16201,-15320]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-583,-469,-535,-827,-1078,-436,0]
["Vedligehold markredskaber",-181605,-169480,-148399,-140270,-136356,-114908,-127274,-109825,-104013,-93849]
["Vedligehold staldinventar",-245425,-232587,-219723,-212764,-196580,-160467,-165122,-148700,-145039,-139209]
["Vedligehold andet inventar",-23884,-24465,-35059,-37469,-49103,-52841,-48968,-47524,-44303,-54291]
["Investeringer over driften",-28575,-28283,-29042,-30199,-29457,-21553,-30033,-22977,-20606,-22444]
["Lønomkostninger",-920472,-859978,-738693,-712626,-636457,-521283,-519938,-457701,-417135,-389076]
["Ejendomsskat",-41596,-41002,-38973,-38920,-37118,-33795,-32838,-30362,-26895,-24863]
["Forsikringer",-101679,-96936,-86871,-86083,-82521,-77508,-76591,-70528,-68186,-64402]
["Diverse omkostninger",-127820,-125887,-113785,-110192,-101839,-105259,-150748,-101133,-101214,-100920]
["Økonomirådgivning",-35061,-30102,-28207,-30871,-26705,-25103,-23059,-68533,-66893,-64462]
["Regnskab",-59722,-57089,-54166,-54524,-53924,-50073,0]
["Kontante kapacitetsomkostninger ialt",-2712862,-2597714,-2387543,-2280753,-2134175,-1868681,-1941162,-1777527,-1677372,-1607762]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-302497,-286766,-277939,-283539,-273048,-265105,-267188,-242948,-239047,-225245]
["Afskrivninger beboelse, landbrug",-26780,-24471,-22638,-22674,-18174,0,0]
["Afskrivninger grundforbedring",-10670,-10350,-11076,-11946,-12003,-11911,-11214,-10625,-10605,-9838]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-210003,-199968,-182365,-194452,-197881,-201085,-194896,-178808,-170640,-160505]
["Afskrivninger staldinventar",-238524,-224214,-220208,-221150,-213674,-202776,-204446,-191562,-194270,-188182]
["Afskrivninger specialinventar",-7276,-6949,-3620,-8544,-11055,-8980,-9898,-7959,-7607,-9254]
["Afskrivninger bl. driftsmidler mv.",-10513,-10577,-10912,-10945,-9950,-9904,-10479,-9684,-10245,-9362]
["Afskrivninger i alt",-806263,-763295,-728759,-753250,-735786,-699761,-698120,-641586,-632414,-602386]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-4786,-4515,-12010,0,-9592,-363,0,-4129,-1663,-16084]
["Nedskrivninger, beboelse",175,-6819,-4849,0,-3260,346,1122]
["Nedskrivninger, grundforbedringer",0,-125,0,0,0,0,-1143,-2025,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-92,-458,-1193,-564,-3339,0,0,-2606,-409,-1661]
["Nedskrivninger, staldinventar",-9851,-992,-464,-2494,-1921,0,0,0,0,-261]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,-152,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,-43,0,0,0,0]
["Nedskrivninger i alt",-14554,-12909,-18516,-3057,-18112,-406,-1295,-8759,-2072,-18006]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",6030,738,-1286,-2878,8552,-1057,-51,-846,-2974,-727]
["Tab/gevinst, beboelse",-7898,-64,-4922,-5559,90,-5851,-4228]
["Tab/gevinst, grundforbedringer",453,759,278,1703,9,-219,1299,133,-712,-201]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",13736,15394,16200,16925,28002,20719,23617,26112,12935,10426]
["Tab/gevinst, staldinventar",-8233,668,6926,-4436,3173,3149,-1436,1418,-791,-1866]
["Tab/gevinst, andet inventar",-672,471,438,-130,-156,85,963,657,-11,-73]
["Tab/gevinst, blandede driftsmidler mv.",-374,-1815,-1154,95,-1418,-903,-814,-1285,-1112,-1745]
["Tab/gevinst i alt",3042,16151,16481,5720,38252,21773,23578,26189,7336,5814]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3530637,-3357767,-3118337,-3031340,-2849820,-2547074,-2617000,-2401683,-2304611,-2222339]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",12399,22561,13011,24632,17575,13132,12407,9390,9238,7605]
["Forpagtningsindtægter",47758,39569,31811,31600,32224,38909,24722,13956,17256,21278]
["Forpagtningsudgifter",-546839,-519326,-426976,-414222,-367293,-337278,-350746,-324708,-306731,-277501]
["Renteindtægter",6656,10955,8987,9320,9747,12236,25293,17765,25610,23004]
["Aktieindkomst",2651,4326,4352,4235,3898,5413,2175,1740,1637,2078]
["Renteudgifter, realkredit dkr, fast",-48496,-51859,-58047,-51682,-48907,-46781,-44570,-43207,-52098,-63376]
["Bidrag, realkredit dkr, fast",-31331,-23461,-24909,-20097,-16121,-15990,-10709]
["Renteudgifter, realkredit dkr, variabel",1032,-2540,-9847,-33493,-36810,-45246,-47265,-86283,-99258,-82157]
["Bidrag, realkredit dkr, variabel",-147372,-144681,-141385,-117853,-102184,-88910,-63042]
["Renteudgifter, realkredit fr. valuta, fast",0,-2,7,-1,-67,-416,-416,-465,-1396,-3284]
["Bidrag, realkredit fr. valuta, fast",0,-30,-111,-159,-1019,-1186,-413]
["Renteudgifter, realkredit fr.valuta, variabel",-1764,-4681,-6007,-12331,-19723,-28651,-62029,-156086,-243840,-295288]
["Bidrag, realkredit fr. valuta, variabel",-22779,-25677,-33941,-60346,-77570,-75393,-100782]
["Renteudgifter, anden realkreditgæld",-1313,-3128,-724,-1091,-418,-47,-14,-14,-30,-155]
["Renteudgifter, pengeinstitut",-178547,-184711,-182760,-203187,-189568,-172115,-181198,-176388,-169877,-114051]
["Renteudgifter, kassekredit",-92907,-84703,-81645,-95485,-90193,-98886,-98819,-118000,-116123,-96043]
["Renteudgifter, udlandslån",-17070,-23630,-27479,-34892,-31543,-42865,-55659,-58320,-74223,-103462]
["Renteudgifter, prioritetsomkostninger",-30007,-32489,-24915,-35066,-22595,-26372,-25199,-20906,-31309,-26119]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-13998,-11661,-8694]
["Renteudgifter, øvrig gæld",-16510,-14873,-18039,-25375,-24106,-24250,-26023,-52740,-26467,-25409]
["Realiseret gevinst gæld",9770,8255,2898,13346,4496,5401,28256,1921,6966,10384]
["Realiseret tab gæld",-13213,-18998,-23795,-25214,-12442,-30129,-26942,-13364,-15419,-30994]
["Realiseret gevinst værdipapirer",23816,14250,11156,17640,21282,33447,21667,28229,35368,127504]
["Realiseret tab værdipapirer",-62984,-51912,-58612,-97893,-107152,-86392,-105853,-91128,-101499,-325096]
["Finansiering i alt",-1121049,-1098446,-1055663,-1127614,-1058488,-1012370,-1085160,-1068606,-1142193,-1251082]
["Heraf renteudgift henført privat",-36640,-38704,-34405,-45915,-42134,-55202,-60203,-56902,-64860,-82951]
["Heraf rentendtægt henført privat",3353,5881,5107,5705,5090,7801,7960,5092,5297,6583]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",21305311,20361486,19846530,19882807,19665543,19176589,19161085,18506056,18134339,17982420]
["Driftsbygninger",4605681,4576556,4631440,4697067,4513847,4471024,4694361,4619483,4695931,4459248]
["Fast ejendom, i øvrigt",1028811,967128,969375,953124,979851,1116024,1110507,1200636,1121039,1055146]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",49931,51783,64691,76506,101646,0,0,171065,172432,241352]
["Mælkekvote",0,0,0,0,0,2101,424892,801836,1096095,2122865]
["Andre immaterielle aktiver",5182,5465,5486,4935,6317,7572,9445,8604,7384,5580]
["Inventar markbrug",1493385,1447026,1272820,1301741,1302711,1300209,1241408,1110554,1138730,1080957]
["Inventar husdyrbrug",1486046,1372242,1304148,1337722,1297181,1274732,1396244,1342948,1444894,1388048]
["Inventar andet",42570,38816,15512,52677,72759,57681,65603,43793,61549,73442]
["Kvæg",2013520,1898948,1805788,1754624,1665915,1471323,1588224,1602891,1454800,1332422]
["Svin",7225,6955,3776,3225,3743,2405,2797,2905,2695,2453]
["Fjerkræ",2721,5375,2222,4219,2152,1924,3002,2912,2919,1303]
["Pelsdyr",442,0,30689,12916,0,0,0,0,0,0]
["Får",292,907,868,608,674,550,617,744,830,662]
["Andre husdyr",1111,2169,1621,1522,1995,1231,4625,4608,3437,3952]
["Beholdninger egen avl",1145462,938048,1101066,1031031,919936,872298,783445,837005,847055,758204]
["Beholdninger indkøbt foder",142239,141673,107778,117464,122052,122801,124289,137284,117592,95694]
["Jordbeholdninger",34919,36546,23157,23228,14471,16283,16595,12176,8918,9292]
["Andre beholdninger",45250,37814,31763,24169,18402,14234,16095,11131,8690,6082]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1413759,1463410,1304463,1283278,1115030,1040386,1317482,1333037,1424924,970224]
["Mellemregning I/S-interessenter",82116,67274,77110,84958,130053,106407,83314,112494,88342,98014]
["Andel I/S",13515,23729,3985,11772,5387,7336,8291,18728,10616,4775]
["Finansielle kontrakter og værdipapirer",992320,955444,897710,895656,3048,9238,4420,3258,8061,50971]
["Andelskapital",477930,469314,450078,432406,374675,314102,294685,238186,193969,154523]
["Leveringsrettigheder",4682,2404,2107,0,0,0,0]
["Kassekredit (positiv)",184199,202665,186307,138543,151372,94980,96124]
["Landbrugsaktiver ialt",35587904,34119128,33244857,33235089,32468760,31591983,32609126,32122334,32045241,31897629]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",496120,524148,448340,572878,557475,565844,625120,537595,506290,564404]
["Beboelse",948773,947897,919581,914084,961264,980141,984231,983330,953832,930208]
["Private aktiver",380046,359533,352186,372586,412074,234663,227445,151237,164925,161796]
["Immaterielle anlægsaktiver",2138,2912,4016,3482,10850,11739,12086,17062,14334,19770]
["Øvrige materielle anlægsaktiver",177282,165905,132833,229535,206897,218419,286226,293061,250371,280892]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",8896,6536,3459,2598,3175,32913,22402,36763,35766,35872]
["Aktier mv",319709,302097,301987,279251,306983,325092,315038,279919,255265,317103]
["Obligationer mv",136449,136249,108291,159848,214306,179171,291349,254394,267195,259407]
["Pantebreve",51945,43987,33171,17721,7338,45920,3820,6554,19206,9487]
["Indlån mv.",208182,221004,262289,154534,202043,249138,169544,249993,343042,351961]
[null,null,null,null,""]
["Aktiver ialt primo",38317443,36829395,35811011,35943491,35353404,34371698,35481910,34981560,34899689,34832421]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-49150,-64565,-55317]
["Fast forrentet Dkr",-3514461,-2924527,-2649350,-2199605,-1744008,-1559942,-1305039,-1108383,-1246897,-1292008]
["Variabelt forrentet Dkr",-13961726,-13578231,-13090124,-10731818,-9889649,-8760135,-6680925,-5585962,-4035222,-3171382]
["Fast forrentet fremmed valuta",0,0,0,0,-79315,-73584,-9,-138252,-18947,-77133]
["Variabelt forrentet fremmed valuta",-2462346,-2734792,-3452869,-6501418,-7995725,-8413043,-11434064,-12365990,-12979737,-12876945]
["Diverse realkreditlån",43332,36308,98319,"",41701,24381,24203,28755,30112,23124]
["Realkreditinstitut gæld ialt primo",-19895201,-19201242,-19094025,-19345170,-19666996,-18782324,-19395834,-19169832,-18250691,-17394344]
["Variabelt forrentet Dkr",-3582856,-3583514,-3484204,-3535591,-3299538,-2923111,-2998687,-2640955,-2539572,-1611650]
["Fast forrentet Fremmed valuta",-54485,-52869,-73742,-62403,-70092,-131112,-187844,-173879,-242463,-328215]
["Variabelt forrentet fremmed valuta",-261460,-410218,-324784,-463290,-507146,-572597,-740610,-844681,-1169932,-1645224]
["Pante- og gældsbreve",-108718,-87672,-104739,-55373,-59715,-50766,-51931,-41100,-52263,-75714]
["Anden langfristet gæld",-427063,-451648,-307374,-304127,-323079,5394,0,-4739,-12335,-5501]
["Leasingforpligtelser",-509856,-449841,-309807,-306943,-324696,-295436,-267321,-228994,-274607,-233895]
["Mellemregning interessenter",-152041,-166376,-134066,-167031,-128108,-60224,-75740,-80313,-136689,-72012]
["Moms",-80527,-62620,-98546,-57899,-84314,-41709,-50219,-31650,-48886,-51247]
["Leverandørgæld",-1173149,-982467,-1021193,"",-868724,-899882,-1025888,-821481,-972444,-668513]
["Anden gæld, finansielle kontrakter",-268092,-258214,-264134,-347780,-368928,-433809,-360793,-451548,-431960,-516845]
["Kassekredit",-1452390,-1435903,-1319139,-1596534,-1477840,-1392505,-1526369,-1704014,-1427787,-1314094]
["Gæld uden for landbruget",-8114,-4270,-6028,-7179,-12528,-16956,-14337,-17144,-47480,-53760]
["Gæld i alt",-28023102,-27211418,-26597098,-27365267,-27191704,-25607989,-26706367,-26210329,-25607110,-23971014]
["Hensættelser (negative)",-3227777,-3144356,-2884483,-2926068,-2756620,-2915726,-2937092,-2509912,-2237313,-2548831]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",22005644,21091370,20406167,20508359,20293555,19554498,19543793,18749391,18483503,17885284]
["Driftsbygninger",4557075,4542681,4541138,4747966,4656962,4425470,4639094,4577682,4670706,4633110]
["Fast ejendom, i øvrigt",1048421,1004572,995001,999694,955167,1131262,1155608,1206930,1153928,1115880]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",38239,45705,50573,63068,78786,100240,117670,163871,167741,170564]
["Mælkekvote",0,0,0,0,0,0,3711,424586,811780,1098280]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",4462,4805,4873,5627,4495,6566,7983,8530,6837,6963]
["Inventar markbrug",1563619,1459089,1322306,1412855,1381476,1325992,1325267,1197642,1140967,1104692]
["Inventar husdyrbrug",1516920,1436394,1334864,"",1359770,1253353,1336565,1294382,1368962,1396553]
["Inventar andet",54521,43249,20951,51590,64752,60098,56655,48355,47270,67890]
["Kvæg",2074026,1976467,1823250,1894094,1748816,1629762,1545120,1576707,1568344,1435260]
["Svin",14364,12358,5612,3205,4213,2321,2828,3031,2593,2726]
["Fjerkræ",4539,2366,4846,2582,2710,1883,2080,2863,4269,3116]
["Pelsdyr",342,0,27636,14595,0,0,0,0,0,0]
["Får",224,274,575,684,732,451,498,593,858,687]
["Andre husdyr",982,2107,2049,1690,1861,1182,3864,4186,4460,3371]
["Beholdninger egen avl",1185144,1133099,895645,1136482,1044907,907671,914683,751099,840511,825159]
["Beholdninger indkøbt foder",152270,142649,116396,144478,121998,136326,126267,126709,141310,116910]
["Jordbeholdninger",33719,33554,33551,24669,18849,15360,17139,15262,10935,8591]
["Andre beholdninger",45383,43988,38012,33152,24041,14172,13303,10401,11071,9792]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1526813,1428413,1261037,1381819,1276674,961308,943374,998478,1160456,1591895]
["Mellemregning I/S interessenter",44787,65443,91994,87481,91936,114128,90434,-83250,-138435,-82663]
["Andel I/S",11210,24843,3821,12022,5891,5560,7380,18021,24113,4648]
["Finansielle kontrakter",1105,1568,1210,1712,6970,3717,8246,2438,4118,3947]
["Andelskapital",538074,490747,482409,457410,416389,359273,334232,280310,238670,193758]
["Leveringsrettigheder",7317,4343,2491,0,1810,2277,4313,0,0,0]
["Kassekredit (positiv)",212590,200148,172792,204802,142652,150760,116645]
["Landbrugsaktiver ialt",36641792,35190231,33639198,34564682,33705411,32163630,32316755,31378217,31724967,31596413]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",423079,489332,374277,548628,481115,561548,555636,561436,529243,580155]
["Beboelse",962419,956072,926863,931149,957240,980804,991913,981668,982120,962211]
["Private aktiver",397945,375966,346952,380603,430544,234920,231531,145070,160034,165569]
["Immaterielle anlægsaktiver udenfor landbrug",1089,1952,2947,2671,3704,10661,10568]
["Påbegyndte investeringer udenfor landbrug",386,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",171000,189458,126063,216357,210443,256609,298451,332112,250090,406758]
["Øvrige aktiver, udenfor landbrug",98429,88223,65046,64746,85053,63192,77951,62593,41942,50308]
[null,null,null,null,""]
["Aktier mv",387401,330674,286210,307297,303355,333329,337209,300516,272897,255045]
["Obligationer mv",147506,142375,113994,155016,196522,183059,294731,253625,259368,238076]
["Pantebreve",47845,43966,38125,23252,9248,57937,25810,8416,12691,10089]
["Indlån mv.",432398,426413,403792,452728,159452,212991,255550,274530,278497,358358]
["Hensættelse (positive)",58100,48053,73491,96244,143091,168574,214558,197611,201959,166221]
[null,null,null,null,""]
["Aktiver ialt ultimo",39556797,38082566,36224165,37538571,36685179,35227255,35610663,34733514,34947304,35079851]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-49150,-64565,-62002]
["Fast forrentet Dkr",-3786034,-3100166,-3163639,-2437036,-1972286,-1990109,-1631058,-1102108,-1177761,-1221247]
["Variabelt forrentet Dkr",-14461872,-14110249,-13681764,-13511549,-11218157,-9535137,-9153135,-6331654,-5333614,-3978751]
["Fast forrentet fremmed valuta",0,0,0,0,-78159,-72758,-16,-137750,-18,-76563]
["Variabelt forrentet fremmed valuta",-2099614,-2413079,-2555878,-3791386,-6703773,-7260319,-8921427,-11539666,-12403014,-12874777]
["Diverse realkreditlån",48585,40576,124912,"",81240,47880,24093,28190,29185,32008]
["Realkreditinstitut gæld ialt, ultimo",-20298936,-19582918,-19276368,-19639217,-19891135,-18810443,-19681543,-19082988,-18885222,-18119330]
["Variabelt forrentet Dkr",-3554752,-3647561,-3362315,-3839178,-3614139,-3074083,-3105032,-2858346,-2609835,-2467594]
["Fast forrentet Fremmed valuta",-49613,-57914,-57921,-52592,-61491,-64548,-159628,-170954,-206749,-262664]
["Variabelt forrentet Fremmed valuta",-233387,-274589,-280496,-474163,-456729,-513785,-647566,-725233,-983051,-1223034]
["Pante- og gældsbreve",-107545,-108958,-115704,-72525,-49380,-48153,-47855,-39223,-50589,-70049]
["Anden langfristet gæld",-454709,-457970,-394226,-304185,-362293,-22344,-15002,-4690,-11599,-11963]
["Leasingforpligtigelser",-577243,-494469,-377424,-360976,-338889,-303226,-293426,-240817,-252396,-248235]
["Mellemregning I/S-interessenter",-133857,-192408,-140217,-141894,-175588,-60087,-77118,135027,78628,186176]
["Moms",-129822,-82408,-62185,-99972,-71851,-84858,-45603,-53105,-28173,-39100]
["Leverandørgæld",-1162361,-1138304,-1035273,-1164554,-1144364,-1067508,-998664,-1025936,-773482,-1525630]
["Anden gæld, finansielle kontrakter mv",-317764,-344251,-265463,-300027,-373909,-384271,-518107,-296835,-501044,-444431]
["Kassekredit",-1498391,-1420441,-1428270,-1509333,-1480295,-1427964,-1348118,-1595966,-1750616,-1498001]
["Gæld uden for landbruget",-6213,-8164,-4455,-5371,-10139,-14547,-13904,-18283,-16614,-52220]
["Gæld i alt ultimo",-28573743,-27874920,-26862321,-27975117,-28030200,-25875815,-26951567,-26195627,-26207804,-26044914]
["Hensættelser (negative)",-3266212,-3245750,-2991673,-3067515,-3050121,-2959242,-2948358,-2464843,-2110781,-2148052]
["Andre hensatte forpligtigelser",-1891,-2215,-4732,-5247,-1329,-5099,-2334,-2536,-2343,-2601]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1997,1996,1989]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",53,52,51,51,52,52,50,50,49,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",121,121,121,121,121,121,121]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",100,100,100,99,97,98,99,99,99,98]
["Økologisk jordbrug omlægningsår",1998,2004,1997,1978,1936,1955,1983,1970,1969,1956]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",671,666,669,672,661,650,654,653,646,655]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",65291,58336,76649,69487,74719,56132,51440,47918,52521,49757]
["Personlig indtjening, ægtefælle",220610,211798,203406,190657,200637,183552,183049,168641,171699,164841]
["Ejerløn",459137,463290,463210,470958,398672,400435,421615,452249,416393,0]

{"sheet":"3.5 Kvæg øko bedste","index":22,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:18:35 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=121)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",91,95,95,99,80,79,83,92,97,100]
["Antal vejet",119.69,123.66,105.9,103.4,101.15,101.32,118.36,123.79,132.63,127.73]
["Kredsnummer",221,227,196,214,215,193,239,251,261,243]
["Ejendomsnummer",4394,4233,4026,3854,4176,4215,4110,3665,4120,3718]
["Landbrugsareal, ha",336,321,280,300,287,235,210,201,187,169]
["Årskøer",258,243,224,246,236,194,163,157,137,132]
["Årssøer",1,0,2,0,0,0,0,0,0,0]
["Antal slagtesvin produceret",85,40,43,39,70,38,48,0,52,49]
["Antal minktæver",0,0,0,0,0,0,0,0,0,0]
["Dyreenheder",433,409,370,408,352,286,246,232,207,199]
["Beregnet antal normtimer",9857,9478,8348,9232,9188,7486,6657,6336,5718,5179]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2742397,2876700,2233116,2740395,2440937,1974559,1736692,1559360,1511813,1307544]
["Bruttoudbytte Kvæg",9653922,9345059,8379096,9581201,8587177,6535432,5440494,4879575,3925662,3910447]
["Bruttoudbytte Svin",125791,53057,60005,17982,37173,19005,20405,315,24584,22799]
["Bruttoudbytte andre husdyr",10536,9886,9491,13137,103506,8091,45520,32122,27258,21284]
["Skovindtægter",3043,2439,6103,260,609,2149,0]
["Maskinstationsindtægter",161599,199593,89681,164645,218193,146401,82075,44974,40260,17352]
["Andre landbrugsindtægter",459005,431916,478460,459016,376439,279378,222317,198170,208844,223145]
["Bruttoudbytte ialt",13156294,12918651,11255951,12976636,11764032,8965015,7547504,6714515,5738421,5502571]
[null,null,null,null,""]
["Stykomkostninger Mark",-336991,-341549,-284609,-302796,-265739,-221064,-200541,-188364,-179263,-152063]
["Korn inkl. IO",-676210,-722961,-735409,-683541,-627514,-459681,-448825,-2616715,-2178386,-1893112]
["Færdigblanding mv.",-2439199,-2380774,-2077379,-2255653,-1993440,-1446622,-1154893]
["Eget grovfoder inkl. IO",-1909581,-1752279,-1651375,-1827785,-1718331,-1415875,-1178025]
["Øvrige stykomkostninger husdyr",-648915,-605359,-523173,-536596,-560661,-442049,-370385,-319328,-276011,-270727]
["Skovomkostninger",-1747,-1787,-4293,-476,-550,-504,0]
["Stykomkostninger i alt",-6012643,-5804708,-5276238,-5606848,-5166234,-3985796,-3352669,-3124406,-2633660,-2315902]
[null,null,null,null,""]
["Dækningsbidrag",7143651,7113943,5979714,7369788,6597799,4979220,4194835,3590109,3104762,3186669]
[null,null,null,null,""]
["Energi og brændstof",-290225,-314097,-358315,-285271,-276874,-244964,-244894,-230683,-205623,-189946]
["Maskinstation",-760860,-744602,-631644,-654736,-632236,-506687,-426757,-404323,-364459,-349917]
["Vedligeholdelse",-674943,-609965,-593440,-599263,-602906,-445604,-403116,-331773,-291201,-270454]
["Investeringer over driften",-38504,-35677,-33155,-30368,-43003,-22176,-28421,-27092,-22804,-26573]
["Lønomkostninger",-1315770,-1175839,-998212,-1054429,-968496,-704530,-518711,-421205,-322280,-302393]
["Ejendomsskat og forsikringer",-160882,-151619,-142176,-147112,-145806,-123723,-101552,-91926,-83572,-74712]
["Diverse omkostninger",-248096,-245767,-213210,-232399,-213048,-190666,-171683,-151961,-144242,-140134]
["Kontante kapacitetsomkostninger",-3489280,-3277565,-2970153,-3003578,-2882369,-2238349,-1895134,-1658963,-1434181,-1354130]
[null,null,null,null,""]
["Afskrivninger",-978554,-938601,-881487,-963011,-979599,-817588,-639249,-563974,-506749,-465501]
["Nedskrivninger",-15708,0,-3277,-7713,-9905,-1169,0,-4643,-1153,0]
["Tab/gevinst",17690,25006,27136,19248,81238,20266,36344,54437,22794,-270]
["Kapacitetsomkostninger i alt",-4465852,-4191160,-3827780,-3955053,-3790635,-3036841,-2498039,-2173143,-1919289,-1819901]
[null,null,null,null,""]
["Resultat af primær drift",2677799,2922783,2151934,3414735,2807164,1942379,1696796,1416966,1185473,1366768]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",788668,792464,739105,784340,798539,656129,627602,622508,561154,515693]
[null,null,null,null,""]
["Forpagtningsindtægt",42719,48193,46037,34895,36784,66555,36642,11781,4496,4934]
["Forpagtningsafgift",-783238,-827619,-551012,-661384,-565601,-490205,-445592,-364712,-308330,-259722]
["Renteindt, landbrug og fin.tilskud",32955,50263,35765,50571,54328,30256,9964,16217,7942,22735]
["Realiseret gevinst/tab finansaktiver",-71214,-49370,-44474,-97908,-140082,-76297,-69390,-53188,-86826,-198478]
["Renteudgifter, landbrug",-666428,-727589,-722013,-810615,-809154,-782127,-608311,-565517,-626034,-586295]
["Finansomkostninger ialt, landbrug",-1445206,-1506122,-1235697,-1484441,-1423724,-1251818,-1076687,-955420,-1008753,-1016825]
[null,null,null,null,""]
["Driftsresultat",2021262,2209125,1655341,2714634,2181979,1346690,1247710,1084055,737874,865636]
[null,null,null,null,""]
["Ejerløn",-425346,-471022,-463963,-468851,-401557,-385642,-455328,-515079,-460536,0]
["Korr. værdiændring stambes/foderbeh.",111306,5059,4328,-64075,1121,107173,12353]
["Driftsresultat efter ejerløn mv.",1707222,1743162,1195707,2181708,1781543,1068222,804735]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-15671,-16350,-17029,-17839,-17492,-1461,-1384,-555,-689,-321]
["Nedskrivning immaterielle aktiver",-22349,-5732,-17717,150,-2819,-4551,-445180,-322562,-226292,-524389]
["Gevinst/tab immaterielle aktiver",38112,10875,46463,30265,-24040,100348,236,35628,-5720,-9061]
["Anden virksomhed og engangsposter",70756,76475,71081,90884,135901,75063,64389,143841,108167,92053]
["Renteindtægter, privat",4265,6787,3891,4207,5670,10763,634,2052,2189,3154]
["Renteudgifter, privat",-50899,-44284,-42526,-55575,-55974,-71501,-47467,-41340,-54372,-52955]
["Urealiseret regulering værdipapirer",-36855,-7456,-26756,28844,39367,-8190,-56065,-3366,-26538,14831]
["Urealiseret regulering gæld",-1804,-5942,-184872,12137,-25073,88356,-45323,41432,-114352,-50599]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2006818,2223498,1487875,2807707,2237519,1535518,717550,939184,420268,338348]
[null,null,null,null,""]
["Private indtægter/omkostninger",269452,203257,227734,230231,239517,221918,188503,182190,178207,167874]
[null,null,null,null,""]
["Årets resultat før skat",2276269,2426755,1715609,3037938,2477036,1757436,906053,1121375,598475,506223]
[null,null,null,null,""]
["Skat af årets resultat",-752002,-902148,-902312,-1016257,-981443,-543457,-363198,-360502,-129443,-157640]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",31074650,29541472,30822103,30688617,30443712,26620636,21564017,20740197,20379641,19690840]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",41781,48474,48158,69314,96629,100384,91082,156540,175417,177436]
["Mælkekvoter og andre leveringsrettigheder",7134,7725,8778,8483,2788,3176,7725,402117,722289,984446]
["Inventar og maskiner",4072901,3875343,3377962,3876650,4045554,3406580,2690095,2439954,2116105,1894490]
["Besætning",2747652,2584516,2288458,2549651,2438062,2014619,1587924,1566231,1443917,1340341]
["Beholdning",1905639,1849366,1529734,1912577,1737086,1366949,1097235,894496,909629,865978]
["Tilgodehavende",2627797,2261707,2080531,2292555,2399315,1521725,729737,901564,789200,996654]
["Andelskapital og financielle kontrakter",1085670,865797,904297,925376,789956,618124,457075,468354,319401,334021]
["Landbrugsaktiver i alt",43563225,41034399,41060020,42323223,41953101,35652193,28224890,27569453,26855599,26284205]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1328458,1097782,1236078,1358468,1481314,1569970,1262561,419882,522104,576108]
["Private aktiver",473224,302740,414095,430220,696069,281091,185474,1033626,1149901,1083560]
["Øvrige aktiver udenfor landbrug",281246,357549,306440,308472,342294,143978,257848,361607,214570,532630]
["Værdipapirer og indlån",1274152,678533,826337,889582,954536,1279020,478853,537141,496844,386577]
["Hensættelser (positive)",30050,59132,65335,137254,122309,170262,126618]
[null,null,null,null,""]
["Aktiver i alt",46950355,43530134,43908305,45447218,45549624,39096514,30536244,29921709,29239018,28863080]
[null,null,null,null,""]
["Ansvarlig lånekapital",-70618,-122176,-22159]
["Realkreditinstitutter",-23615475,-21704189,-23396699,-23769521,-23977257,-20283058,-16710978,-16681389,-15380381,-14526750]
["Pengeinstitutter",-5045228,-6119304,-5455694,-5747526,-5572360,-4909606,-2880645,-2687455,-2809745,-2577727]
["Pante- og gældsbreve",-109106,-125805,-75688,-86936,-14271,-38683,-28954]
["Anden langfristet gæld",-420458,-922303,-193905,-386225,-512017,-5035,-20553]
["Anden gæld",-3749940,-3207357,-2455718,-3278940,-3843614,-2622840,-1951975,-1678850,-1559625,-1656660]
["Kassekredit",-1326249,-1492396,-1384990,-1370885,-1641548,-1583082,-1151918,-1184640,-1297147,-816357]
["Gæld i alt",-34337075,-33693529,-32984852,-34640034,-35561067,-29442304,-22745023,-22232334,-21046897,-19577494]
[null,null,null,null,""]
["Hensættelser (negative)",-4217623,-3558229,-4016193,-3805621,-3624802,-2773580,-2717602,-2420722,-1964950,-2395580]
[null,null,null,null,""]
["Egenkapital",8395657,6278376,6907260,7001563,6363755,6880630,5073619,5268653,6227172,6890006]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2045384,2248103,1687787,2754151,2267576,1361016,1265265,1188607,793859,907888]
["Private indtægter",269452,203257,227734,230231,239517,221918,188503,182190,178207,167874]
["Resultat før regulering og skat",2314836,2451360,1915521,2984381,2507093,1582933,1453768,1370798,972066,1075762]
[null,null,null,null,""]
["Privat",-275129,-188218,-304505,-295407,-309598,-262695,-239605,-296968,-296585,-295965]
["Formueindtægter/-udgifter",-36235,-69279,-28081,-75439,-65418,-31197,-42873,-56658,-32654,-23993]
["Privat udtræk",-311363,-257497,-332586,-370846,-375016,-293891,-282479,-342209,-321207,-316431]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-114731,-283131,-57241,"",-319309,-131800,-76747,-210364,-59477,-36852]
["Betalt skat",-405528,-346072,-420261,-477517,-347837,-250650,-211251,-199091,-127598,-192920]
["Ændring i udskudt skat",-346474,-556077,-482051,-538740,-633606,-292807,-151947,-161411,-1845,35280]
["Skat af årets resultat",-752002,-902148,-902312,-1016257,-981443,-543457,-363198,-360502,-129443,-157640]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1136740,1008584,623381,1407170,831325,613785,731345,454717,461939,601691]
["Regulering ialt fra resultat",-38567,-24605,-199912,53557,-30057,174502,-547715,-249423,-373591,-569539]
["Værdireguleringer",110948,159375,121782,193503,109576,136740,-84298,31144,-151236,-839158]
["Pensionsindbetaling",-96786,-106184,-122931,-139614,-87410,-62412,-126051,-96484,-65821,-95950]
["Øvrige egenkapitalbevægelser",361,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1112695,1037170,422320,1514617,823435,862615,-26720,144669,-124781,-1054245]
[null,null,null,null,""]
["Egenkapital primo",7288546,5327335,6541619,5486944,5540317,6019916,5100338,5128699,6355880,7949152]
[null,null,null,null,""]
["Egenkapital ultimo",8395657,6278376,6907260,7001563,6363755,6880630,5073619,5273368,6231099,6894907]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",2276269,2426755,1715609,3037938,2477036,1757436,906053,1121375,598475,506223]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",120166,-563,2409,-65535,567,104538,0]
["Afskrivninger m.v., landbrug",976479,924802,845911,938899,952617,704155,1049232,801670,717810,999543]
["Afskrivninger andre erhverv",20066,24908,30519,23852,-67782,6348,21840,11177,9129,34722]
["Regulering I/S",-8718,0,0,-27899,-1555,0,0,1749,-1255,855]
["Gevinst/tab finansaktiver",-6157,-6211,-5061,-9447,-2103,-1308,685,-495,-1082,-1183]
["Urealiseret regulering finansaktiver",36855,7456,26756,-28844,-39367,8190,56065,3366,26538,-14831]
["Gevinst/tab gæld",763,16466,20788,11130,13212,30748,26012,7119,11562,20542]
["Urealiseret regulering gæld",1804,5942,184872,12137,25073,-88356,45323,-41432,-114352,-50599]
["Øvrige tilbageførsler",0,2,-6325,133,414,-1112,2]
["Tilbageførsel i alt",1141259,972802,1099869,830152,881076,658665,1199159,783153,877053,1090246]
[null,null,null,null,""]
["Betalt skat",-401463,-347525,-420261,-477517,-347837,-250650,-211251,-199091,-127598,-192920]
["Privat",-275129,-274350,-304505,-295407,-309598,-262695,-239605,-296968,-296585,-295965]
["Afskrivninger privat tlbf.",12327,12540,22113,24706,19325,20436,9104,18960,20243,14580]
["Formueindtægter/-udgifter",-36235,-69279,-28081,-75439,-65418,-31197,-42873,-56658,-32654,-23993]
["Pensionsindbetaling",-95682,-106184,-123631,-139614,-87410,-62412,-124415,-96484,-65821,-95950]
["Privat udtræk, skat og pension i alt",-796181,-784797,-854366,-972408,-790937,-586517,-609041,-835200,-553935,-627572]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-130877,-283131,-57357,-161249,-317780,-131800,-76747,-210364,-59477,-36852]
[null,null,null,null,""]
["Til invest og afdrag",2490470,2331629,1903755,2734433,2249395,1678641,1472387]
[null,null,null,null,""]
["Besætning (realforskydning)",-117189,-110332,-84981,-161387,-125540,-241094,13195,24928,-102476,-85426]
["Beholdninger (realforskydninger)",-229578,-400467,105916,-275651,-265167,-134369,-179853,21564,-52009,-86943]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2143704,1820830,1924689,2297395,1858688,1303178,1305730,1127524,767108,796528]
[null,null,null,null,""]
["Investeringer"]
["Jord",-527532,-1080532,-702051,-659348,-670718,-263933,-625275,-160509,-456214,-290048]
["Immaterielle aktiver",445,-9097,-4726,821,-14272,11875,-34978,-5807,-31889,-33267]
["Grundforbedring",-17175,-17609,-26390,-21839,-20933,-7799,-11925,-7270,-6365,-5772]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-321616,-400931,-304395,-499391,-636331,-246540,-270623,-126874,-289736,-190025]
["Inventar markbrug",-421212,-261791,-276831,-477413,-399329,-287795,-335998,-306873,-227765,-145699]
["Inventar husdyrbrug",-369535,-388113,-346907,-333705,-426206,-210230,-161830,-157550,-117150,-132726]
["Inventar andet",-49475,-16521,-18080,-12299,-9347,-30764,-2427,400,484,-10917]
["Beboelse, landbrug",-80820,-118044,-86727,-88720,-81914,-23349,-113559,-74671,-47038,-77370]
["Private aktiver",-71021,-58984,-36571,430220,-66765,-36215,-21251,-25280,-26778,-39656]
["Aktiver udenfor landbrug",-149072,-115623,-48995,-35315,-14526,-23176,-17819,-83838,-29722,-38153]
["Investeringer ialt",-2007013,-2467244,-1851674,-2169326,-2340343,-1117925,-1595684,-948273,-1232173,-963632]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",136691,-646414,73016,128069,-481655,185253,-289954,179252,-465065,-167105]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-670290,-195318,-328667,-510024,-483521,-144748,50088,214887,-56473,-70330]
["Realkreditinstitutter",777006,543193,299092,-23769521,41939,-98071,566511,-16681389,-15380381,-14526750]
["Pengeinstitutter lån, netto",-475647,-10200,-120835,211072,119276,-161672,-266310,-88284,-335332,212450]
["Anden gæld",322688,383218,102418,-3278940,786984,281749,135481,-1678850,-1559625,-1656660]
["Kassekredit, ændring",-84864,-161345,52016,-281970,16947,-75019,-142788,-189220,239340,-74001]
["Ændring hensættelser",0,732,0,294,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-131107,560280,4023,-126728,481625,-230335,342915,-167549,465063,178374]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2045387,2248106,1687789,2754151,2267579]
["Private indtægter/omkostninger",269452,203257,227734,230231,239517]
["tilbf. værdiændr. stambesætning mm",110376,4888,4355,-73274,1121]
["Beregnet skat",-938340,-953474,-702598,-1084729,-957125]
["Privat udtræk",-311363,-343629,-332586,-370846,-375016]
["Pensionsindbetaling",-95682,-106184,-123631,-139614,-87410]
["Konsolidering",1079829,1052965,761062,1308212,1088665,556822]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1866932,-1826619,-1317166,-2208855,-1850315,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM",2.54,2.62,2.76,2.6,2.5299999999999998,0,0]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",6.1,7.6,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":4.6713882362966626},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":7.2395333549555678},6.403856086169033,4.9665893665943432,5.1034856584530548,4.6393696548072372,3.9519179880541193,6.2779891886753463]
["Virksomhedens overskudsmargin, pct",18.899999999999999,20.3,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":17.707806297308863},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":24.618236960642189},23.89682381006784,20.795046076331161,20.198849844928866,19.588979993342779,19.002161047437962,31.25313603404663]
["Dækningsgrad, pct",54.9,55.4,{"$f":"D37*100/D27","v":53.124911435737417},{"$f":"E37*100/E27","v":56.79274659472609},56.084504020390291,55.540565185892049,55.579102707332119,53.467882639326888,54.104813850360578,57.91236496539527]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":19.296178964910073},28.304835517974713,17.717966313704711,32.639854843839871,29.32265619905229,-5.6047484023991991,-8.9744223994746157,-9.7675527291097453,-7.3909273468452357,0]
["Soliditetsgrad, pct",17.899999999999999,14.8,{"$f":"D148*100/D108","v":15.73110143969347},{"$f":"E148*100/E108","v":15.405922096265606},13.971037389902493,17.599088246077386,16.615072240056765,17.623886389644387,21.310903806687353,23.888327233268246]
["Rentedækningsgrad",8,10.5]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",25.6,22.7,20.5,21.2,22.2,14.5,13.3,15.7,14.4,12]
["Vinterbyg, ha",0.5,1.1000000000000001,0.4,0.7,0.1,0.9,0.7,0,0.3,0.2]
["Vårhvede",1,1.9,0.9,0.6,0.9,1.2,0.9,1.4,5.6,2.9]
["Vinterhvede, ha",3,3.7,1.5,3.9,2,3.2,2.6,1.1000000000000001,0.9,2.7]
["Triticale, ha",0.3,0.8,0.4,0.3,1,2.1,1.7,1.3,1.5,3.1]
["Rug, ha",23.6,30.8,21.1,21.1,14.3,13,9.1999999999999993,6.1,4,3.2]
["Havre, ha",19.8,13.1,17.3,16.399999999999999,11.6,8.4,6.2,11.4,9.6,5.5]
["Kernemajs/majs til modenhed, ha",0,0,0.2,0,0,0,0,0,0,0]
["Blandsæd",2.8,4.2,2.2999999999999998,4,3.6,3,4.3,5.4,5,4.5999999999999996]
["Korn areal, ha",76.599999999999994,78.400000000000006,64.599999999999994,68.2,55.6,46.3,38.9,42.5,41.3,34.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.5,0.4,0.1,0.4,0,0.2,0.3,0,0.2,0.2]
["Almindelig rajgræs, ha",1.7,0.7,0.1,0.2,0,0.5,0.4,0.5,0.7,0.4]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0.1]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0,0,0,0,0,0,0,0,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",2.7,1.3,0.4,0.7,0,0.7,0.6,0.6,0.8,0.6]
[null,null,null,null,""]
["Sukkerroer",0,0,0,"",0,0,0,0,0,0]
["Spisekartofler",0.5,0.4,0.3,0.4,0.6,0.5,0.4,0.2,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.3,0,0,0,0,0,0,0,0,0]
["Proceskartofler, ha",0,0.2,0,0.1,0,0,0,0,0,0]
["Stivelseskartofler",0.2,0.3,0,0,0,0,0,0,0,0]
["Raps, ha",0.6,1,0.4,0.6,0,0,0.1,0,0.3,0]
["Andre olieprodukter, ha",0,0,0.2,0.1,0.2,0,0.3,0,0.4,0]
["Hestebønner, ha",8,4,8]
["Ærter til konsum",0.2,0.1,0.1,0.1,0.3,0,0,0.3,0.1,0]
["Ærter og andre bælgsæd",1.6,0.9,0.9,0.6,4.8,2.4,1.7,1.4,1.6,1.1000000000000001]
["Græs/lucerne tørreri, ha",0.5,0.2,0,0,0,0,0.4,0,1.1000000000000001,0.7]
["Andre industriafgrøder, ha",0.1,0,0,0,0,0,0,0,0,0.1]
["Grønsager, ha",0,0.2,0,0.2,0.3,0.1,0.1,0.1,0,0.1]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0.2,0.1,0.1,0,0,0.2,0.2]
["Energiafgrøder, ha",0,0.1,0,0,0.1,0,0,0,0,0]
["Pil til energi, ha",0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0.8,0.3,0]
[null,null,null,null,""]
["Foderroer, ha",0.1,0,0.1,0,0.1,0,0.1,0.1,0,0]
["Sædskiftegræs, ha",160.1,150.6,132,148.69999999999999,141.9,121.9,112.3,102.4,87.2,81.7]
["Helsæd, ha",27.1,32.299999999999997,30.9,29,35.799999999999997,25.7,24.6,23.3,21.5,17.5]
["Vedvarende græs, ha",27.3,24.9,23.4,25.4,24.4,18.5,14.8,14.2,16.2,15.9]
["Majs, ha",21,19.3,14,13.8,15.7,13.8,8.6999999999999993,8.6,10.1,12.2]
["Kolbemajs, ha",0.3,0.9,1.1000000000000001,1.1000000000000001,0.5,0.1,0.2,0.1,0.1,0.1]
["Andet grovfoder, ha",3.3,4.2,2.2999999999999998,3.5,5,2.9,4.7]
["Grøngødning, økologisk",0,0,0,0.1,0,0,0,0,0,0]
["Dyrket areal i alt, ha",334.2,319.39999999999998,278.7,298.10000000000002,285.60000000000002,233,207.9,198.6,186,168.4]
["Udyrkede arealer, ha",0.7,1.4,1,1.6,1.4,0.8,0.6,0.7,0.8,1.1000000000000001]
["Randzoner, ha",1.1000000000000001,0.1,0.2,0.2,0.3,1.6,2,1.3,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0,0,0,0,0,0,0,0]
["Landbrugsareal, ha",336,321,279.89999999999998,300,287.2,235.4,210.5,201,187,169]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",170.4,156.80000000000001,160,162.1,164,132.9,119.5,121.3,114.2,109.4]
["egen bortforpagtet areal, ha",6.4,4.5,7.3,6.2,5.6,4.3,4,0.7,0.4,0.6]
["Egen skov, krat, hede m.v.",3.5,5.2,5.8,6,4.2,3.1,4.5,3.7,3.5,3.4]
["Tilforpagtet dyrkbart landbrugsareal, ha",165.6,164.1,119.9,137.69999999999999,123.3,102.4,91,79.400000000000006,72.599999999999994,60.1]
["Tilforpagtet skov m.v., ha",0.1,0.2,0.1,0.1,0.1,0.2,0.3,2,0.4,0.4]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",5.6,3.1,3.1,4.0999999999999996,3,3.4,4.5999999999999996,1.6,2.4,0.4]
["Areal med lerjord (jb 5, 6), ha",37.6,34.6,20.9,29.8,25.9,34.1,24,26.9,23.3,21.1]
["Areal med fin sand (jb 2 og 4), ha",99.6,111.7,93,115,101.1,75.599999999999994,67.400000000000006,67.5,54.3,45.2]
["Areal med grovsand (jb 1 og 3), ha",181.1,161.80000000000001,153.6,138.9,145.69999999999999,117.1,106,96.5,101.8,95.2]
["Særlige jordbundstyper, ha",12.2,9.6999999999999993,9.3000000000000007,11.9,9.8000000000000007,5.0999999999999996,8.6,8.1999999999999993,5.7,6.3]
["Markvanding, antal brug",0.55000000000000004,0.48,0.55000000000000004,0.52,0.6,0.46,0.46,0.54,0.56000000000000005,0.56000000000000005]
["Herpå areal vand",171.47,177.9,182.67,176.97,170.37,151.02000000000001,125.05,127.45,112.3,114.91]
["Antal m3 vand forbrugt til vanding",3291,1160,2859,2147,1125,319,2716,2977,0,0]
["Antal tons gylle anvendt (økologer)",890,542,895,1337,782,502,568,492,0,0]
["Heraf tons konventionel gylle (økologer)",192,208,174,324,135,166,159,123,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",46,44,36,37,39,41,42,43,39,45]
["Hkg vinterbyg pr ha",43,38,54,34,35,41,54,32,45,49]
["Hkg vårhvede pr ha",45,34,40,42,45,47,40,37,31,41]
["Hkg vinterhvede pr ha",50,47,53,49,44,51,43,41,45,48]
["Hkg triticale pr ha",45,37,36,20,36,42,38,44,42,39]
["Hkg rug pr ha",49,48,47,49,41,47,44,47,45,42]
["Hkg havre pr ha",49,47,36,47,46,55,44,49,46,46]
["Hkg kernemajs pr ha",0,0,80,0,0,0,0,0,25,80]
["Hkg græsfrø pr ha",8,9,9,13,0,12,14,0,11,11]
["Hkg alm. rajgræs pr ha",8,9,8,0,0,16,14,15,9,9]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,0,13]
["Hkg rødsvingel pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg sukkerroer pr ha",0,0,0,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",165,230,163,7,0,0,4,0,400,302]
["Hkg læggekartofler pr ha",24,113,12,0,0,0,0,0,0,0]
["Hkg proceskartofler pr ha",0,216,87,177,0,0,0,0,0,0]
["Hkg stivelsekartofler pr ha",380,256,0,0,0,0,0,0,0,0]
["Hkg raps pr ha",15,23,13,28,0,0,21,0,7,0]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.57,2.13,2.29,2.08,1.96,1.72,1.88,2.14,2.21,2.0299999999999998]
["Kr pr kg solgt maltbyg",1.92,2.65,2.65,0.37,2.11,0,0,2.2999999999999998,2.7,1.95]
["Kr pr kg solgt hvede",1.96,2.35,2.5499999999999998,1.47,2.13,2,2.33,2.67,2.2400000000000002,2.35]
["Kr pr kg solgt rug",1.47,2.0499999999999998,2.2200000000000002]
["Kr pr kg solgt havre",1.77,2.2400000000000002,2.19,2.1,1.92,1.69,1.6,2.04,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.3,6.51,7.02,7.18,0,0,6.22,0,4.08,0]
["Kr pr kg solgt fabriksroer",0,0,0,0,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",2.33,2.29,2.36,0,0,0,0,0,0,58.67]
["Kr pr kg solgt industrikartofler",0,1.45,1.18,1.95,0,0,0,0,0,0]
["Kr pr kg solgt stivelseskartofler",0.4,0.54,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",257.89999999999998,243,223.7,246.3,236.1,193.9,163.5,157.5,137,132]
["Antal årsopdræt",229,224,200,219,215,179,156,140,126,121]
["Stk årsopdræt pr årsko",0.89,0.92,0.89,0.89,0.91,0.92,0.95,0.89,0.92,0.92]
["Udskiftningsprocent",35,36,34,34,33,31,38,34,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1287232,1214816,1050914,1022676]
["Kg EK mælk i alt",2648327,2474398,2207656,2395097,2253108,1812148,1449672,1338337,1147605,1111343]
["Kg EK mælk pr ko",10271,10183,9867,9726,9545,9347,8868,8498,8379,8422]
["Gennemsnitlig fedtprc.",4.25,4.25,4.3,4.3,4.26,4.3,4.2,4.2300000000000004,0,0]
["Gennemsnitlig proteinprc.",3.55,3.56,3.54,3.53,3.45,3.47,3.45,3.42,0,0]
["Gennemsnitlig celletal",186,201,194,184,199,177,194,198,0,0]
["Kr. pr. kg ekm",3.29,3.4,3.43,3.6,3.46,3.2,3.45,3.34,2.99,3.13]
["Pct. jerseybesætninger",10,14,14,13,10,16,11,9,8,11]
[null,null,null,null,""]
["Kr pr solgt ko",7466,7286,7146,7294,7357,7060,5778,6205,6029,5361]
["Kr pr solgt kvie levebrug",8990,7569,8436,5453,6233,6653,5993,6547,4545,2469]
["Kr pr købt kvie",6489,4581,4926,4692,6680,9576,6500,7801,9188,7219]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.84,0.85,0.81,0.8,0.84,0.85,0.92,0.88,0.9,0.87]
[null,null,null,null,""]
["Pct. rørmalkning",5,6,1,0,3,2,3,3,3,7]
["Pct. karruselmalkning",4,6,5,5,8,14,9,8,7,6]
["Pct. robotmalkning",32,30,25,26,28,24,26,20,22,20]
["Pct. malkestald sildeben",58,57,63,64,54,55,56,63,56,57]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.3,0.2,0.3,0.7,0.5,0.3,0.1,0,0.3,1]
[null,null,null,null,""]
["Antal slagtekalve produceret",4,6,2,3,0,0,1,1,2,2]
["Antal årsdyr(stude)",2,3,3,"",1,1,0,1,2,3]
["Gennemsnits slagtevægt solgte kalve",295,232,272,244,227,207,198,224,0,0]
["Pris pr solgt slagtekalv",9613,6798,6646,7008,5743,8851,4469,3901,12916,15575]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0.5,0.5,1.9,0,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",19.5,12.7,22.8,0,0,0,0,0,0,0]
["Antal fravænnede grise produceret",11,6,43,0,0,0,0,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",152.80000000000001,86.1,23.4,0,0,0,0,0,0,0]
["Antal smågrise produceret",82,43,44,0,0,0,0,0,0,0]
["Stk 7 kg's grise købt",93,44,0,0,0,0,0,0,0,0]
["Kr pr købt 7 kg's gris",669,602,0,0,0,0,0,0,0,0]
["Antal smågrise solgt",0,22,43,0,0,0,0,0,0,0]
["Vægt 30 kg's grise solgt",33,30,19,0,0,0,0,0,30,0]
["Kr pr solgt 30 kg's gris",913,125,779,0,0,0,0,0,877,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",85,40,43,39,70,38,48,0,52,49]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",0,23,42,38,70,46,50,0,51,51]
["Kr 30 kg's grise købt",918,210,371,466,399,349,407,0,451,370]
["Stk slagtesvin solgt",82,41,38,43,69,42,46,0,52,49]
["Antal sopolte købt",0,-1,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",4,5,2,2,3,2,1,0,3,1]
["Pris pr solgt slagtesvin",2071,1632,887,987,930,860,887,0,934,834]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,1400,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",2978,2012,1728,0,0,0,917,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",43,51,64,58,167,42,129,117,42,44]
["Antal hønepladser",52,0,0,0,0,0,137,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,1590,0,264,0,0,0]
["Kg æg solgt",640,764,821,1025,3104,678,2397,2093,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,1589,0,220,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,3340,0,492,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",1,1,1,1,2,1,2,1,2,2]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",167928,299338,167375,185136,-28693,127586,76300,129580,155860,139191]
["Korn IO",394911,441412,438534,502676,485346,270268,253925,256575,262419,201152]
["Frøafgrøder",27014,11592,5497,5472,1067,13053,11301,11714,9977,8033]
["Handelsroer",0,0,0,0,0,0,0,0,0,0]
["Kartofler",30202,30546,15359,6958,8110,1406,26,0,362,783]
["Raps",5893,14758,3767,11636,0,0,720,0,1894,-46]
["Ærter m.v.",87381,33946,61312,61332,25050,20628,19709,16163,12775,5002]
["Andre industriafgrøder",3386,2044,86,2176,4467,0,844,407,4370,4963]
["Gartneriafgrøder",0,836,0,957,1792,7114,5825,716,1257,4897]
["Grovfoder excl. IO",37095,60713,43206,48451,-230729,-40282,55493,13578,-37044,44019]
["Grovfoder IO",1985663,1979923,1497909,1915445,2174522,1574697,1311925,1126186,1095820,899550]
["Energiafgrøder m.v.",2924,1591,71,158,5,88,626,4440,4122,0]
["Bruttoudbytte Planteavl incl. IO",2742397,2876700,2233116,2740395,2440937,1974559,1736692,1559360,1511813,1307544]
[null,null,null,null,""]
["Mælkesalg",8341221,8025539,7270935,8241953,6235416,4944357,4577659,3978394,3193863,3211501]
["Økologi- og markedstillæg",38,19367,14153,192837,1455581,798893,396778,420000,181166,222807]
["Kvalitetstillæg",254676,235608,192589,189138,100802,119896,90617,87589,54789,56565]
["Non-GM tillæg",116,0,0]
["Kvalitetsprogramtillæg (Arlagården)",127969,121452,105551,"",-2251,-65238,-58921,-12165,-557,-8845]
["Sæsonregulering",-1454,7487,12,-618,-1610,-2525,-1504,-1911,-2041,-249]
["Køer salg",539543,501091,451015,487526,466751,320187,323353,301209,253480,217794]
["Slagtekalve salg",24007,12080,12461,14545,9911,5557,4891,5143,17135,21144]
["Spædkalve salg",87891,94591,83576,110771,110548,71491,52610,42814,41422,34665]
["Kvier levebrug salg",78947,65541,43099,40911,11867,27266,15358,16229,6108,1197]
["Kvier køb",-50353,-22255,-19746,-40204,-52711,-46037,-8826,-19213,-11107,-12872]
["Tilvækst køer og opdræt",92880,112305,60339,203165,135742,227774,-21329,-29970,96576,74289]
["Tilvækst kalve",3225,11215,20661,20377,-259,13784,7943,5525,6986,5459]
["Kvæg, tilskud",6328,3113,1768,1845,1280,1958,723]
["Kvæg andet",148887,157926,142684,117882,116111,118069,61142,85932,87844,86992]
["Bruttoudbytte Kvæg",9653922,9345059,8379096,9581201,8587177,6535432,5440494,4879575,3925662,3910447]
[null,null,null,null,""]
["Sopolte salg",0,499,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",71,2713,33836,0,0,0,0,0,32,0]
["Salgtesvin salg",170079,67617,33773,42047,63744,36233,40684,0,48194,41006]
["7 kg's grise køb",-62180,-26627,0,-116,0,0,0,0,0,0]
["30 kg's grise køb",-137,-4831,-15478,-17586,-27958,-15991,-20474,0,-23142,-18932]
["Soplte køb",-700,-1372,-287,0,0,0,-75,0,0,0]
["Tilvækst salgtesvin",16362,10771,2666,-6341,1672,-718,-291,121,-567,798]
["Tilvækst smågrise",6128,2866,1678,-3,-571,429,0,0,0,-3]
["Tilvækst øvrige svin",-129,575,2139,-137,150,0,276,193,2,-78]
["Svin andet",-3703,846,1678,119,135,-948,285,0,65,9]
["Bruttoudbytte Svin",125791,53057,60005,17982,37173,19005,20405,315,24584,22799]
[null,null,null,null,""]
["Æg salg",11484,13137,14913,19201,59344,10221,45864,39647,13426,8758]
["Høns indkøb",-1768,-3971,-6232,-5577,-12390,-2866,-9150,-8184,-6886,-5536]
["Slagtekyllinger salg",0,0,0,0,68960,0,10014,0,0,0]
["Fjerkræ andet",-330,18,12,-837,-12923,50,-1546,523,19026,17349]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0]
["Pelsdyr andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",0,-23,-20,-24,25,164,-153,-233,854,541]
["Husdyr i øvrigt",1150,726,817,374,491,522,491,369,838,173]
["Bruttoudbytte andre husdyr",10536,9886,9491,13137,103506,8091,45520,32122,27258,21284]
[null,null,null,null,""]
["Maskinstationsindtægter",161599,199593,89681,164645,218193,146401,82075,44974,40260,17352]
["Skovindtægter",3043,2439,6103,260,609,2149,0]
["Andre landbrugsindtægter",459005,431916,478460,459016,376439,279378,222317,198170,208844,223145]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",13156294,12918651,11255951,12976636,11764032,8965015,7547504,6714515,5738421,5502571]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",319545,311578,315637,318010,236502,170119,121586,103718,111361,107940]
["Tilskud miljøforanstaltninger, MVJ",17948,15989,12350,18667,33687,23997,35449,24611,32865,31265]
["Lejeindtægter",50642,35581,41270,44195,48926,24906,14491,12310,16525,10392]
["Andre landbrugsindtægter, pasningsaftale",84,456,7526,1731,0,0,0,920,0,411]
["Andre landbrugsindtægter, videresalg",6871,4169,4202,2825,2164,673,0,2013,16,0]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",2187,2428,6103,154,455,1725,1908,668,0,4384]
["Andre landbrugsindtægter, sten grus m.v.",0,3738,14416,0,3945,1635,10308,10859,11304,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,0,0,6815,249]
["Andre landbrugsindtægter, pelsning for andre",1279,0,0,0,0,0,0,0,1368,-179]
["Andre landbrugsindtægter, sygedagpenge",3508,4289,4183,2723,2977,8401,5913,4945,5329,4142]
["Andre landbrugsindtægter, øvrige",56942,53018,65230,63436,48391,50071,32662,38125,23261,203995]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-218001,-210762,-186391,-179054,-166937,-133316,-129310,-125715,-123894,-96690]
["Gødning",-36972,-41586,-35875,-41209,-34764,-26020,-15976,-10625,-9830,-9704]
["Planteværn",-1061,-335,-307,-797,-295,-79,-119,-437,-80,-339]
["Diverse. vedr. planteavl",-59732,-70315,-61735,-81618,-63742,-61649,-55136,-51587,-45459,-45331]
["Produktionsrådg. planteavl",-21225,-18550,-302,-118,-1958,-2445,0]
["Stykomkostninger Mark",-336991,-341549,-284609,-302796,-265739,-221064,-200541,-188364,-179263,-152063]
["Foderkorn excl. IO",-281300,-281549,-296875,-180865,-142168,-189413,-194900,-181007,-72640,-82621]
["Foderkorn IO",-394911,-441412,-438534,-502676,-485346,-270268,-253925]
["Indkøbt kraftfoder",-1990610,-1943321,-1679823,-1865232,-1600694,-1162316,-900335,-829456,-621786,-520542]
["Indkøbt tilskudsfoder",-366,-854,-220,-250,0,-15263,-17653,-1400,-20702,-18428]
["Indkøbt smågrise blanding",0,0,0,0,0,0,0,0,0,0]
["Indkøbt færdigblanding",-65095,-30956,-31026,-15333,-26422,-679,-1183,0,-1060,-155]
["Indkøbt fjerkræfoder",-7124,-10011,-11493,-12011,-59519,-6364,-24133,-17763,-13860,-13465]
["Indkøbt pelsdyrfoder",0,0,0,0,0,0,0,0,0,0]
["Indkøbt mælkeprodukter",-8293,-10165,-22414,-9458,-6765,-1795,-2806,-2102,-1381,-3027]
["Indkøbt hjælpeprodukter",-113651,-111217,-93817,-101836,-90491,-72355,-54858,-50540,-45170,-45397]
["Andet indkøbt kraftfoder",-6577,-2800,-2791,-13207,-11372,-7042,-12083,-10197,-11357,-20493]
["Indkøbt grovfoder",-209258,-219790,-190767,-209502,-184637,-179020,-136924,-92799,-65736,-86382]
["Andet indkøbt foder",-3096,-31014,-5255,0,-6059,-1788,-4919,-16064,-14399,-6771]
["Eget grovfoder",-1909581,-1752279,-1651375,-1827785,-1718331,-1415875,-1178025,-32625,47943,4873]
["Andet eget foder",-35129,-20647,-39772,-12062,-7480,0,0]
["Dyrlæge og medicin",-178861,-179180,-145184,-151035,-160885,-132553,-105657,-89940,-84730,-82704]
["Produktionsrådgivning",-96536,-66614,-67630,-74996,-71027,-58105,-52232,-49301,-45287,-43737]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-398211,-359565,-310359,-310565,-328748,-251391,-210586,-179975,-145973,-142109]
["Skovomkostninger",-1747,-1787,-4293,-476,-550,-504,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-1911,-111,-21,-2178]
["Stykomkostninger i alt incl. IO",-6012643,-5804708,-5276238,-5606848,-5166234,-3985796,-3352669,-3124406,-2633660,-2315902]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-172683,-173686,-175531,-149018,-135515,-123571,-130335,-118691,-116135,-95955]
["Energi",-117542,-140411,-182784,-136253,-141359,-121393,-114559,-111991,-89488,-93991]
["Maskinstation diverse",-277891,-247453,-245970,-251710,-246240,-207573,-129260,-173120,-149174,-156769]
["Maskinstation høst af korn og frø",-66995,-80358,-67810,-66921,-61074,-51863,-51850]
["Maskinstation - optagning",-1588,-2309,-1676,-1275,-1118,-927,-1557,-157,-67,-517]
["Maskinstation, husdyrgødning",-178871,-161763,-142733,-131661,-117089,-86763,-86161,-83709,-74089,-59367]
["Maskinstation, høst af grovfoder",-235515,-252719,-173455,-203169,-206715,-159560,-157928,-107832,-99699,-97985]
["Vedligehold bygninger, gårdsplads mv.",-77564,-58136,-66475,-76988,-68879,-52211,-43129,-36838,-30700,-26578]
["Vedligehold grundforbedring",-47359,-34305,-45125,-40810,-33614,-27629,-20684,-20677,-12651,-15034]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-1344,-621,-139,-894,-753,-272,0]
["Vedligehold markredskaber",-232955,-216163,-214631,-189823,-181567,-130855,-128113,-92682,-83322,-71536]
["Vedligehold staldinventar",-307210,-287648,-252105,-265855,-274818,-188251,-170702,-130661,-118398,-100750]
["Vedligehold andet inventar",-8512,-13092,-14966,-24893,-43275,-46387,-40489,-50915,-46130,-56556]
["Investeringer over driften",-38504,-35677,-33155,-30368,-43003,-22176,-28421,-27092,-22804,-26573]
["Lønomkostninger",-1315770,-1175839,-998212,-1054429,-968496,-704530,-518711,-421205,-322280,-302393]
["Ejendomsskat",-46885,-44521,-43583,-45862,-44075,-35887,-29890,-28694,-25461,-22171]
["Forsikringer",-113997,-107099,-98593,-101250,-101731,-87836,-71662,-63232,-58111,-52541]
["Diverse omkostninger",-141319,-147653,-120553,-133263,-123180,-111349,-151043,-92504,-88564,-85563]
["Økonomirådgivning",-41804,-32915,-32149,-36525,-29002,-25837,-20640,-59457,-55678,-54571]
["Regnskab",-64972,-65199,-60508,-62611,-60867,-53480,0]
["Kontante kapacitetsomkostninger ialt",-3489280,-3277565,-2970153,-3003578,-2882369,-2238349,-1895134,-1658963,-1434181,-1354130]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-372190,-347956,-347168,-360410,-356858,-309683,-236469,-211597,-197686,-178755]
["Afskrivninger beboelse, landbrug",-34266,-26201,-26648,-24150,-19125,0,0]
["Afskrivninger grundforbedring",-12712,-11412,-13662,-14134,-13689,-9935,-8459,-8383,-8793,-8231]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-248642,-245896,-221779,-255125,-271778,-225873,-185916,-164298,-140046,-127954]
["Afskrivninger staldinventar",-282802,-279188,-259495,-280581,-286786,-242906,-188994,-168920,-146204,-138219]
["Afskrivninger specialinventar",-16272,-16219,-1623,-16729,-19956,-19016,-10384,-3059,-5845,-3566]
["Afskrivninger bl. driftsmidler mv.",-11670,-11731,-11112,-11881,-11407,-10174,-9028,-7716,-8175,-8776]
["Afskrivninger i alt",-978554,-938601,-881487,-963011,-979599,-817588,-639249,-563974,-506749,-465501]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-14796,0,0,0,0,-1169,0,0,0,0]
["Nedskrivninger, beboelse",0,0,-3277,0,-2016,-2022,-764]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,-4418,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,-44,-6799,0,0,-226,-1153,0]
["Nedskrivninger, staldinventar",-912,0,0,-7669,-1091,0,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",-15708,0,-3277,-7713,-9905,-1169,0,-4643,-1153,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",21138,436,4954,-6307,21713,2104,0,0,-958,-2208]
["Tab/gevinst, beboelse",-97,-2540,-7155,-5084,4835,-1342,-36]
["Tab/gevinst, grundforbedringer",0,0,-15,0,29,50,-947,-115,0,-335]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",8958,20384,22218,34694,46617,13595,39093,54602,26472,4154]
["Tab/gevinst, staldinventar",-11469,9832,8240,-4162,10077,4135,-1166,1792,-1517,-73]
["Tab/gevinst, andet inventar",288,0,0,11,0,506,0,495,72,0]
["Tab/gevinst, blandede driftsmidler mv.",-1129,-3106,-1106,97,-2034,-125,-637,-2337,-1274,-1809]
["Tab/gevinst i alt",17690,25006,27136,19248,81238,20266,36344,54437,22794,-270]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-4465852,-4191160,-3827780,-3955053,-3790635,-3036841,-2498039,-2173143,-1919289,-1819901]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",19988,35938,16595,35473,38671,13508,6494,6778,3649,8565]
["Forpagtningsindtægter",42719,48193,46037,34895,36784,66555,36642,11781,4496,4934]
["Forpagtningsudgifter",-783238,-827619,-551012,-661384,-565601,-490205,-445592,-364712,-308330,-259722]
["Renteindtægter",14518,15700,20636,16906,18378,20108,3793,10227,4756,16237]
["Aktieindkomst",2713,5412,2425,2399,2950,7402,311,1264,1726,1087]
["Renteudgifter, realkredit dkr, fast",-61572,-46128,-68219,-71406,-69164,-54510,-46866,-43743,-53587,-73603]
["Bidrag, realkredit dkr, fast",-38388,-22978,-29529,-23411,-23559,-18654,-13111]
["Renteudgifter, realkredit dkr, variabel",-150,-5352,-4644,-39829,-33444,-37831,-43058,-75362,-90183,-61101]
["Bidrag, realkredit dkr, variabel",-162248,-172996,-160427,-139775,-124300,-100777,-63379]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,0,-143,-49,0,0,-226,-297]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,-120,0]
["Renteudgifter, realkredit fr.valuta, variabel",856,-4101,-5848,-13744,-19277,-29582,-48981,-139918,-191784,-229708]
["Bidrag, realkredit fr. valuta, variabel",-35010,-30316,-48797,-70589,-92012,-88797,-79276]
["Renteudgifter, anden realkreditgæld",-935,-4421,-972,-2944,-1183,-49,-25,-7,-8,-12]
["Renteudgifter, pengeinstitut",-244690,-278167,-272078,-288923,-281988,-264044,-168164,-147402,-148191,-81973]
["Renteudgifter, kassekredit",-85660,-89478,-78296,-99497,-99635,-115521,-84235,-93160,-85975,-59303]
["Renteudgifter, udlandslån",-18244,-26201,-23777,-34981,-46658,-45335,-29183,-34644,-44967,-78916]
["Renteudgifter, prioritetsomkostninger",-30193,-36948,-25988,-38532,-27859,-33741,-26354,-28313,-32348,-23968]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-18039,-14483,-9782]
["Renteudgifter, øvrig gæld",-22291,-23981,-15492,-32200,-32692,-33871,-27135,-37189,-21576,-9827]
["Realiseret gevinst gæld",10679,6356,3380,20777,6585,5899,5149,1412,1467,7825]
["Realiseret tab gæld",-11443,-22680,-24069,-31134,-19797,-36647,-31161,-8530,-13028,-28367]
["Realiseret gevinst værdipapirer",15763,9974,6320,18978,15115,19659,4271,34954,11852,47151]
["Realiseret tab værdipapirer",-86977,-59344,-50794,-116886,-155197,-95956,-73661,-88143,-98678,-245629]
["Finansiering i alt",-1491840,-1543619,-1274333,-1535809,-1474028,-1312556,-1123521,-994708,-1060935,-1066626]
["Heraf renteudgift henført privat",-50899,-44427,-42625,-56347,-55974,-71501,-47467,-41340,-54372,-52955]
["Heraf rentendtægt henført privat",4265,6787,3891,4207,5670,10763,634,2052,2189,3154]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",23726050,21697227,23292547,22700479,22344884,19697644,15843330,15848466,15434599,15748209]
["Driftsbygninger",5568705,5705369,5724980,6020711,5786516,5494253,4059067,3919402,3603064,3378088]
["Fast ejendom, i øvrigt",1193219,1009765,1118331,1005563,1213663,1129257,863117,870015,863326,855337]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",58554,55245,67130,89277,114144,0,0,166024,178447,249516]
["Mælkekvote",0,0,0,0,0,0,426860,742252,973138,1918299]
["Andre immaterielle aktiver",8437,9217,9824,5602,3757,3962,3530,4965,3589,1620]
["Inventar markbrug",1850598,1835659,1522082,1705298,1789980,1536302,1172424,992184,887722,863591]
["Inventar husdyrbrug",1857087,1803736,1659028,1779356,1799421,1695899,1307327,1234087,1096691,981452]
["Inventar andet",67642,74232,7712,98869,149955,115903,55364,29049,56722,26002]
["Kvæg",2605745,2436296,2186848,2321154,2280114,1761835,1589763,1586951,1323887,1244519]
["Svin",21758,8725,11482,9365,11420,7439,7978,219,7981,6775]
["Fjerkræ",1091,1065,1343,2107,6830,1491,1665,1509,6776,1999]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",0,28,464,133,81,848,1293,1118,1007,500]
["Andre husdyr",920,852,799,654,1074,1912,421,1362,1791,1122]
["Beholdninger egen avl",1476973,1197025,1447986,1369178,1214479,1023426,720019,779402,739428,683056]
["Beholdninger indkøbt foder",221519,187796,130069,194313,223539,164508,154532,111481,103811,79017]
["Jordbeholdninger",43495,46335,29096,34047,20674,24142,17807,13995,5911,9650]
["Andre beholdninger",55190,44398,33447,28705,26797,20504,25024,11182,8470,7311]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2123377,2068828,1800748,2033857,1678584,1524346,947696,1086508,741732,782438]
["Mellemregning I/S-interessenter",179695,149651,110929,146901,219164,139371,43752,140369,57315,132699]
["Andel I/S",2805,2806,2034,19803,26,18578,18499,17731,0,0]
["Finansielle kontrakter og værdipapirer",1448652,996369,1013267,1035770,0,0,0,1309,5754,26342]
["Andelskapital",588530,568498,555071,532397,489755,362370,277283,228730,169279,144710]
["Leveringsrettigheder",6420,1855,1004,0,0,0,0]
["Kassekredit (positiv)",324942,240403,271921,256937,291727,102463,101412]
["Landbrugsaktiver ialt",41982753,39145012,39984876,40354705,39666582,34939680,27766189,27788310,26270440,27142252]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",410150,299899,370161,509701,561870,542406,478392,417703,486399,548400]
["Beboelse",937182,856806,919135,939334,1012250,981718,908451,913759,978887,890164]
["Private aktiver",437592,277186,418927,423731,681699,277428,190673,136367,151047,148965]
["Immaterielle anlægsaktiver",6610,1443,6089,1129,12625,5541,7046,19711,22872,3955]
["Øvrige materielle anlægsaktiver",129040,179130,209150,195041,195522,134879,189015,184689,126041,490643]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",12824,0,0,7991,10108,20150,66476,78059,49360,75998]
["Aktier mv",419544,238891,154525,181227,317193,458335,182455,173185,175797,120298]
["Obligationer mv",246818,215996,247885,279658,392226,293164,32849,46805,21476,30104]
["Pantebreve",187340,-28871,54782,40900,8557,119208,3968,7275,35738,7365]
["Indlån mv.",214973,223703,304706,192572,279260,450363,152523,318510,371432,316319]
[null,null,null,null,""]
["Aktiver ialt primo",44984826,41409196,42670237,43127577,43143072,38208666,29967452,30097576,28721843,29774825]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-70618,-122176,0]
["Fast forrentet Dkr",-4177686,-2802629,-2804251,-3149384,-2317765,-1665973,-1337264,-1098707,-1232290,-1550928]
["Variabelt forrentet Dkr",-15140951,-15344948,-15359642,-12590404,-12340199,-9547438,-6081348,-5046451,-3486886,-2533921]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-3576264,-3040761,-4842295,-7811875,-9281246,-9263295,-8721596,-10818399,-10022735,-10234675]
["Diverse realkreditlån",47483,44218,86023,"",47926,39360,30688,22160,14631,15080]
["Realkreditinstitut gæld ialt primo",-22847419,-21144119,-22920165,-23425731,-23891285,-20437347,-16109521,-16941396,-14727281,-14304443]
["Variabelt forrentet Dkr",-5200532,-5622447,-5107902,-4901728,-4567331,-4420692,-2651807,-2275037,-2192091,-1025135]
["Fast forrentet Fremmed valuta",-113987,-22375,-28106,-12948,-67542,-57150,-110053,-137885,-189251,-245115]
["Variabelt forrentet fremmed valuta",-237732,-542394,-448977,-597401,-799270,-628175,-384398,-364019,-760040,-1114227]
["Pante- og gældsbreve",-122884,-92888,-45036,-29706,-14839,-44333,-32497,-11782,-13757,-50146]
["Anden langfristet gæld",-378681,-849526,-213964,-435718,-497652,5899,0,-11056,-19565,-15938]
["Leasingforpligtelser",-649109,-646702,-352688,-446226,-501887,-378147,-263638,-111232,-181155,-71263]
["Mellemregning interessenter",-257616,-414402,-126616,-190806,-207538,-145197,-158865,-96390,-71735,-218309]
["Moms",-128112,-94579,-133300,-81650,-117334,-55038,-48430,-37183,-80250,-84375]
["Leverandørgæld",-1533766,-1292302,-1205981,"",-1324175,-1108088,-915923,-694649,-583428,-765823]
["Anden gæld, finansielle kontrakter",-668325,-282809,-439008,-715619,-786678,-628424,-314087,-536178,-511130,-398341]
["Kassekredit",-1411113,-1653741,-1332974,-1652856,-1624601,-1658101,-1294705,-1373860,-1057807,-890358]
["Gæld uden for landbruget",-92,-116,-131,-4499,-6842,-5870,-4303,-5274,-5918,602]
["Gæld i alt",-33619987,-32780576,-32354847,-34139271,-34406976,-29569953,-22308339,-22595940,-20393408,-19182872]
["Hensættelser (negative)",-3967555,-3215698,-3716054,-3404417,-3099758,-2635047,-2576941,-2368885,-1988220,-2658007]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",24307537,22704994,23966224,23448954,23118259,20108521,16513096,15985871,15820033,15413038]
["Driftsbygninger",5529239,5759927,5690588,6155050,6111541,5380517,4084492,3829751,3701371,3380922]
["Fast ejendom, i øvrigt",1237874,1076550,1165291,1084613,1213912,1131599,966428,924577,858237,896880]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",41781,48474,48158,69314,96629,100384,91082,156540,175417,177436]
["Mælkekvote",0,0,0,0,0,0,4485,397758,717997,981800]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",7134,7725,8778,8483,2788,3176,3240,4359,4292,2646]
["Inventar markbrug",2037506,1872722,1598495,1958083,1959978,1612467,1358014,1190357,998536,884525]
["Inventar husdyrbrug",1929784,1922854,1755523,"",1946489,1670380,1284062,1224371,1068416,976515]
["Inventar andet",105611,79767,23945,98379,139087,123733,48019,25227,49154,33449]
["Kvæg",2701850,2559816,2267847,2544696,2415598,2003392,1576377,1562506,1427449,1324267]
["Svin",44119,22938,17965,2884,12671,7151,7963,534,7416,7492]
["Fjerkræ",737,1065,1340,1222,8568,1481,2160,1515,5714,6901]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",0,0,413,114,97,656,739,712,1417,711]
["Andre husdyr",945,698,893,735,1128,1938,687,964,1922,969]
["Beholdninger egen avl",1586801,1542962,1317447,1581894,1439401,1141686,896849,737402,741744,757304]
["Beholdninger indkøbt foder",214230,209128,131476,256281,240478,182110,163418,128254,145586,88587]
["Jordbeholdninger",45158,45236,42355,34573,24792,24209,17785,18219,8925,9799]
["Andre beholdninger",59451,52040,38456,39829,32415,18943,19183,10621,13373,10287]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2483968,2125964,1957231,2126865,2257446,1355142,676785,712810,725983,858108]
["Mellemregning I/S interessenter",120226,132936,121150,144161,141842,148719,35532,-143680,-69280,-246643]
["Andel I/S",23603,2806,2150,21529,26,17864,17420,17189,0,0]
["Finansielle kontrakter",0,0,0,0,0,0,0,0,1318,5855]
["Andelskapital",678135,607344,585802,554127,544756,415597,313779,271764,210617,184843]
["Leveringsrettigheder",9625,6779,1262,0,3563,2109,6782,0,0,0]
["Kassekredit (positiv)",397909,251674,317233,369406,241637,200418,136515]
["Landbrugsaktiver ialt",43563225,41034399,41060020,42323223,41953101,35652193,28224890,27057621,26615637,25755691]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",405280,213638,298137,424561,494331,574832,477424,419882,522104,576108]
["Beboelse",923178,884144,937940,933907,986983,995138,911755,900613,1000667,925021]
["Private aktiver",473224,302740,414095,430220,696069,281091,185474,133012,149235,158539]
["Immaterielle anlægsaktiver udenfor landbrug",3365,1339,4932,1026,11202,5238,6401]
["Påbegyndte investeringer udenfor landbrug",1192,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",133930,249231,189145,188554,232651,116618,248185,298398,165148,532794]
["Øvrige aktiver, udenfor landbrug",142758,106979,112363,118892,98442,22123,3262,44784,28077,-3910]
[null,null,null,null,""]
["Aktier mv",529004,244967,154332,203983,363330,487844,181815,207097,163019,96826]
["Obligationer mv",292647,210887,292789,294344,373889,316216,38264,51056,18420,18790]
["Pantebreve",170819,-21104,69342,58412,7953,159795,3641,10405,23789,7056]
["Indlån mv.",679591,495457,627107,702249,209364,315164,128515,351356,303488,323900]
["Hensættelse (positive)",30050,59132,65335,137254,122309,170262,126618,104585,94428,82447]
[null,null,null,null,""]
["Aktiver ialt ultimo",46950355,43530134,43908305,45447218,45549624,39096514,30536244,29921709,29239018,28863080]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-70618,-122176,-22159]
["Fast forrentet Dkr",-4433373,-2990700,-3553141,-3282678,-2898620,-2224358,-1674181,-1102923,-1219650,-1439460]
["Variabelt forrentet Dkr",-15934374,-16005462,-16087793,-15709915,-13480103,-10254712,-8180224,-5635724,-4175143,-2805767]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-3307982,-2756387,-3898571,-4915588,-7681866,-7854712,-6882132,-9965696,-10000389,-10304555]
["Diverse realkreditlån",60254,48360,142806,"",83331,50724,25558,22954,14802,23032]
["Realkreditinstitut gæld ialt, ultimo",-23615475,-21704189,-23396699,-23769521,-23977257,-20283058,-16710978,-16681389,-15380381,-14526750]
["Variabelt forrentet Dkr",-4671163,-5715557,-5114049,-5015742,-4785849,-4292942,-2447385,-2182695,-2135559,-1609311]
["Fast forrentet Fremmed valuta",-109170,-49656,-22466,-11010,-39881,-37671,-90745,-133149,-133204,-148513]
["Variabelt forrentet Fremmed valuta",-264895,-354090,-319179,-720773,-746630,-578992,-342515,-371611,-540981,-819902]
["Pante- og gældsbreve",-109106,-125805,-75688,-86936,-14271,-38683,-28954,-13512,-18109,-48348]
["Anden langfristet gæld",-420458,-922303,-193905,-386225,-512017,-5035,-20553,-16521,-18483,-30663]
["Leasingforpligtigelser",-750812,-682298,-480230,-557598,-585187,-402351,-326948,-153673,-193227,-96130]
["Mellemregning I/S-interessenter",-287788,-490594,-143955,-324680,-343482,-155789,-183112,171565,63216,138546]
["Moms",-208012,-114018,-93482,-145910,-117823,-134061,-56147,-56683,-35049,-53638]
["Leverandørgæld",-1678187,-1497870,-1320284,-1597844,-1940057,-1337579,-914089,-916780,-594210,-747990]
["Anden gæld, finansielle kontrakter mv",-825071,-405911,-417632,-648794,-850774,-587028,-466762,-360564,-626053,-427017]
["Kassekredit",-1326249,-1492396,-1384990,-1370885,-1641548,-1583082,-1151918,-1184640,-1297147,-816357]
["Gæld uden for landbruget",-70,-16665,-135,-4115,-6290,-6031,-4916,-17438,-5213,-6231]
["Gæld i alt ultimo",-34337075,-33693529,-32984852,-34640034,-35561067,-29442304,-22745023,-22232334,-21046897,-19577494]
["Hensættelser (negative)",-4217623,-3558229,-4016193,-3805621,-3625050,-2773580,-2716149,-2416007,-1961022,-2390679]
["Andre hensatte forpligtigelser",0,0,0,0,248,0,-1453,-4715,-3927,-4901]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",2000,2001,1977]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",51,49,50,49,51,51,48,46,47,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",121,121,121,121,121,121,121]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",99,100,100,99,99,97,100,98,97,96]
["Økologisk jordbrug omlægningsår",1988,2007,2006,1985,1979,1939,2000,1956,1931,1913]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",668,672,683,675,663,677,658,655,652,661]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",60321,40586,25898,72282,91699,61728,34945,24261,34694,16811]
["Personlig indtjening, ægtefælle",236142,183372,192065,171997,177359,162203,151178,136726,130199,136346]
["Ejerløn",425346,471022,463963,468851,401557,385642,455328,515079,460536,0]

{"sheet":"4.1 Svin alle","index":23,"n_rows":829,"n_cols":21,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:21:35 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] >= 1311 AND [gtype] <= 1334)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: driftsres"]
[]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Antal",1142,1181,1325,1427,1456,1426,1536,1768,1810,1738,null,"Antal",1998,2007,2097,2400,2326,2098,1760,1983]
["Antal vejet",2103.11,2092.9899999999998,2262.4699999999998,2235.9499999999998,2334.29,2533.4699999999998,2701.35,2712.84,2850.98,3354.64,null,"Antal vejet",4899,5040,4918,4461,4368,3671,3385.54,3393.05]
["Kredsnummer",231,234,240,248,249,252,251,254,238,240,null,"Ejendomsnummer",null,null,null,null,null,null,3501,3564]
["Ejendomsnummer",3848,3766,3844,3777,3779,3705,3587,3649,3618,3513,null,"Landbrugsareal, ha",106,113,116,134,141,152,158,148]
["Landbrugsareal, ha",225,194,169,202,183,190,188,183,179,178,null,"Årskøer",0,0,0,0,0,0,0,0]
["Årskøer",0,0,0,1,1,0,0,0,0,0,null,"Årssøer",227,203,234,235,244,269,312,325]
["Årssøer",467,459,451,447,422,402,378,353,347,312,null,"Antal slagtesvin produceret",2902,3462,3439,3865,4107,4799,4711,5178]
["Antal slagtesvin produceret",7984,7270,7157,7221,7336,6963,6606,6317,6343,6165,null,"Antal minktæver",null,null,null,null,null,null,9,11]
["Antal minktæver",1,15,13,13,14,15,9,7,9,14,null,"Dyreenheder",168,177,184,198,209,251,257,280]
["Dyreenheder",383,354,351,357,399,376,353,331,325,304,null,"Beregnet antal normtimer",4757,4868,5169,5401,5604,6117,6423,6604]
["Beregnet antal normtimer",8595,8119,7834,8148,7787,7554,7243,6924,6800,6833,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Bruttoudbytte Planteavl inklusive IO",790557,610626,348696,475434,779585,642604,507027,1170627]
["Bruttoudbytte Planteavl inkl. IO",2118253,1825000,1368261,1786010,1322286,1671749,1617349,1687184,2018004,1553376,null,"Bruttoudbytte Kvæg",17942,36242,20112,16463,16317,19258,11789,16506]
["Bruttoudbytte Kvæg",13603,6935,11162,30013,25114,20781,15667,22090,18811,21383,null,"Bruttoudbytte Svin",2457779,2861236,3198215,3687008,3323774,4686032,4689282,5514267]
["Bruttoudbytte Svin",12132918,12367460,8262294,10284452,9542556,7408628,7479008,7992102,7862259,6530657,null,"Bruttoudbytte andre husdyr",12453,11169,16881,25556,20019,31973,35177,57216]
["Bruttoudbytte andre husdyr",16089,27914,40694,56146,49331,67199,31456,53807,64280,67664,null,"Maskinstationsindtægter",null,null,null,null,null,null,71379,65750]
["Skovindtægter",12313,14615,14404,8120,7138,9280,0,null,null,null,null,"Andre landbrugsindtægter",79734,79371,80192,103901,114484,142132,149378,80070]
["Maskinstationsindtægter",132017,141838,120736,127680,141261,123355,113416,119703,112643,93516,null,"Bruttoudbytte ialt",3358465,3598644,3664095,4308362,4254179,5522000,5392653,6904436]
["Andre landbrugsindtægter",218041,208752,193077,291373,195656,131987,133632,129325,115150,108877,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Bruttoudbytte ialt",14643235,14592514,10010627,12583795,11283343,9432979,9390527,10004212,10191146,8375473,null,"Stykomkostninger Mark",-142254,-162839,-175620,-192596,-229021,-316426,-360408,-282406]
[null,null,null,null,"",null,null,null,null,null,null,null,"Foderomkostninger inklusive IO",-1481264,-1392555,-1433341,-1543930,-2000222,-2804162,-2361451,-3080626]
["Stykomkostninger Mark",-607802,-509730,-396657,-525387,-481974,-467589,-434733,-442551,-420026,-377940,null,"Øvrige stykomkostninger husdyr",-200338,-207943,-236208,-255398,-274400,-316076,-369376,-400322]
["Korn inkl. IO",-1896848,-1859988,-1677593,-1654579,-1608093,-1564449,-1536373,-5082186,-4780605,-4048484,null,"Stykomkostninger i alt",-1823856,-1763337,-1845538,-1992744,-2503643,-3436664,-3091235,-3763354]
["Færdigblanding mv.",-3941958,-3600096,-3506774,-3531789,-3462833,-3304546,-3253277,null,null,null,null,"Dækningsbidrag",1534609,1835307,1818557,2315617,1750536,2085335,2301418,3141082]
["Eget grovfoder inkl. IO",-1373,-2076,-3259,-8593,-3982,-7986,-4926,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Øvrige stykomkostninger husdyr",-835918,-740875,-678122,-675612,-630046,-567270,-521999,-476821,-444277,-379455,null,"Energi og brændstof",-119962,-126465,-170489,-191923,-210748,-277024,-255521,-297415]
["Skovomkostninger",-7641,-7448,-5810,-3585,-2706,-3242,0,null,null,null,null,"Maskinstation",-61824,-72060,-85749,-98705,-114666,-135712,-139252,-137009]
["Stykomkostninger i alt",-7291539,-6720213,-6268216,-6399543,-6189633,-5915082,-5751308,-6001557,-5644907,-4805879,null,"Vedligeholdelse",-145320,-154231,-174197,-193537,-207856,-238903,-265555,-257032]
[null,null,null,null,"",null,null,null,null,null,null,null,"Investeringer over driften",null,null,null,null,null,null,0,-14168]
["Dækningsbidrag",7351696,7872301,3742411,6184252,5093710,3517897,3639220,4002655,4546239,3569594,null,"Lønomkostninger",-259355,-254071,-303483,-332529,-374144,-462501,-522117,-540710]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ejendomsskat og forsikringer",-74717,-76194,-77297,-87298,-96473,-111518,-117416,-123997]
["Energi og brændstof",-361002,-357460,-370051,-382880,-376909,-363174,-387380,-405836,-412687,-363651,null,"Diverse omkostninger",-91567,-93318,-104586,-119287,-131423,-151753,-177573,-189443]
["Maskinstation",-268091,-225601,-197058,-208740,-189616,-192302,-183125,-181791,-181937,-156161,null,"Kontante kapacitetsomkostninger",-752745,-776339,-915801,-1023279,-1135309,-1377411,-1477433,-1559775]
["Vedligeholdelse",-652961,-516558,-429950,-489513,-427006,-378756,-377279,-372231,-347972,-296249,null,"Afskrivninger",-349208,-372059,-404127,-455963,-497855,-579316,-614534,-623111]
["Investeringer over driften",-38976,-34926,-28649,-34110,-28616,-20639,-24520,-23071,-21480,-17081,null,"Nedskrivninger",null,null,null,null,null,null,-15116,-4899]
["Lønomkostninger",-1341336,-1189002,-1033991,-1061053,-944405,-857968,-797971,-732539,-677221,-571374,null,"Tab/gevinst",null,null,null,null,null,null,19414,11796]
["Ejendomsskat og forsikringer",-197092,-180264,-165066,-172120,-164450,-154108,-146977,-136832,-128116,-118667,null,"Kapacitetsomkostninger i alt",-1101953,-1148398,-1319927,-1479242,-1633164,-1956726,-2087670,-2175989]
["Diverse omkostninger",-313565,-295282,-268250,-278689,-257462,-247490,-238978,-232893,-220665,-200581,null,"RESULTAT AF PRIMÆR DRIFT",432657,686909,498630,836376,117372,128609,213748,965093]
["Kontante kapacitetsomkostninger",-3173024,-2799093,-2493015,-2627106,-2388465,-2214437,-2156230,-2085194,-1990079,-1723763,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afkoblet EU-støtte",0,0,251877,300695,315037,343124,346520,321573]
["Afskrivninger",-1071533,-989457,-926235,-975587,-943375,-879734,-841194,-803542,-774424,-704577,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nedskrivninger",-20451,-28629,-39997,-41664,-10893,-54046,-23947,-52529,-15536,-7476,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tab/gevinst",28408,14780,13338,30675,17619,25696,31935,63182,32173,13852,null,"Forpagtningsindtægt",10327,14053,13540,17704,25612,36734,37054,48323]
["Kapacitetsomkostninger i alt",-4236600,-3802399,-3445908,-3613682,-3325114,-3122521,-2989437,-2878083,-2747865,-2421964,null,"Forpagtningsafgift",-126234,-143867,-150724,-192408,-217421,-286207,-310650,-318159]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteindtægter, landbrug",27498,24548,28836,38085,48923,42507,669210,25348]
["Resultat af primær drift",3115096,4069901,296503,2570570,1768596,395376,649782,1124571,1798374,1147629,null,"Realiseret gevinst/tab finansaktiver",null,null,null,null,null,null,14425,-189651]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, landbrug",-456775,-471484,-474419,-539082,-756639,-1502264,-1049371,-792959]
[null,null,null,null,"",null,null,null,null,null,null,null,"Finansomkostninger ialt, landbrug",-545184,-576750,-582769,-675701,-899525,-1709230,-639333,-1227097]
["Afkoblet EU-støtte mv.",462779,401977,345778,409880,372388,405544,400092,395615,392508,381936,null,"Driftsresultat",-112528,110159,167739,461369,-467116,-1237496,-79472,59155]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Forpagtningsindtægt",155358,178144,166059,154167,135576,93968,83927,70785,69456,45099,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Forpagtningsafgift",-501993,-410634,-369967,-463354,-418349,-403661,-392011,-364006,-360238,-325798,null,"Afskrivning immaterielle aktiver",null,null,null,null,null,null,0,0]
["Renteindt, landbrug og fin.tilskud",24044,38212,27047,30820,27701,31807,31096,25035,26571,30651,null,"Nedskrivning immaterielle aktiver",null,null,null,null,null,null,-15499,-1244]
["Realiseret gevinst/tab finansaktiver",-42515,-34737,-40412,-81213,-82311,-67666,-81652,-90050,-78441,-144346,null,"Gevinst/tab immaterielle aktiver",null,null,null,null,null,null,505,223]
["Renteudgifter, landbrug",-557952,-698339,-655906,-750852,-806906,-807937,-854975,-822246,-919824,-850615,null,"Anden virksomhed og ekstraord.",36802,88178,64238,73863,97719,77791,59314,61972]
["Finansomkostninger ialt, landbrug",-923057,-927353,-873178,-1110432,-1144289,-1153489,-1213614,-1180482,-1262475,-1245010,null,"Renteindtægter, privat",4084,3898,4937,7579,12685,10710,-625884,7953]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, privat",-74640,-80030,-70129,-72228,-100002,-176820,-102733,-62522]
["Driftsresultat",2654818,3544525,-230898,1870018,996696,-352570,-163740,339743,928393,284564,null,"Urealiseret regulering værdipapirer",null,null,null,null,null,null,91552,-15639]
[null,null,null,null,"",null,null,null,null,null,null,null,"Urealiseret regulering gæld",null,null,null,null,null,null,-137356,-85512]
["Ejerløn",-420465,-442829,-448180,-452896,-379550,-366842,-375866,-387447,-384516,0,null,"Resultat før personlig indtjening",-919494,-919494,-919494,-919494,-919494,-919494,-780154,-35103]
["Korr. værdiændring stambes/foderbeh.",104536,-110388,-43834,31543,-268580,-94259,-268,null,null,null,null,"Private indtægter",135722,174545,163335,171638,181379,187858,188764,219782]
["Driftsresultat efter ejerløn mv.",2338888,2991308,-722911,1448665,348566,-813670,-539874,null,null,null,null,"ÅRETS RESULTAT FØR SKAT",-10559,296751,330120,642221,-275335,-1137957,-591390,184679]
[null,null,null,null,"",null,null,null,null,null,null,null,"Skat af årets resultat",0,-112503,-133353,-231561,-84573,-36621,174274,-23663]
["Afskrivning immaterielle aktiver",-8352,-8480,-14314,-6472,-5771,-1892,-4260,-1806,-1849,-1444,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nedskrivning immaterielle aktiver",-824,-1908,-869,-937,-874,-25287,-17417,-20167,-9619,-11926,null,"Udtræk til privat",-194348,-199251,-210242,-225045,-230211,-243230,{"$error":"#N/A"},{"$error":"#N/A"}]
["Gevinst/tab immaterielle aktiver",9035,20595,6494,8785,10186,13227,-2393,22688,10376,-5344,null,"Formueudgifter",-24764,-11679,-14071,-24460,-34749,-20299,{"$error":"#N/A"},{"$error":"#N/A"}]
["Anden virksomhed og engangsposter",218426,222844,108296,120187,110418,119506,104595,105131,124170,92896,null,"Hensat til konsolidering",-229670,-26682,-27547,161154,-624867,-1438107,{"$error":"#N/A"},{"$error":"#N/A"}]
["Renteindtægter, privat",10013,19889,13219,14653,11176,17906,10024,9952,11268,10321,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Renteudgifter, privat",-35005,-45943,-44781,-50023,-54109,-66665,-72307,-67141,-80125,-75499,null,"BALANCE",null,null,null,null,null,null,0,0]
["Urealiseret regulering værdipapirer",120813,174923,4634,160957,129986,115472,33238,92900,50421,-18857,null,"Fast ejendom excl. beboelse",9053297,11053673,13602055,20284689,24268934,29770931,28207604,26951089]
["Urealiseret regulering gæld",5321,-9144,-11408,5537,18561,26767,-15084,15391,-118828,-72272,null,"Betalingsrettigheder EU",0,0,278944,306432,187411,95616,48319,46050]
["Værdiændring inv. ejendomme og tilknyttede virks.",647,0,0,"",230,0,0,null,null,null,null,"Mælkekvoter og andre leveringsrettigheder",11704,13065,28512,48659,36111,33313,7793,41571]
[null,null,null,null,"",null,null,null,null,null,null,null,"Inventar og maskiner",1489683,1655882,1793911,2097783,2370459,2699411,2863618,2730448]
["Resultat før personlig indtjening",2973208,3917330,-169552,2124428,1216499,-153512,-127611,496693,914222,202495,null,"Besætning",1098183,1317002,1412191,1532511,1344355,1723913,1812685,2091041]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beholdning",317203,350595,371047,481534,694110,795738,685662,816710]
["Private indtægter/omkostninger",291499,270884,253188,238170,237898,240929,231296,224448,229356,230022,null,"Tilgodehavende",null,null,null,null,null,null,960878,930738]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andelskapital og financielle kontrakter",null,null,null,null,null,null,162745,498652]
["Årets resultat før skat",3264707,4188214,83637,2362598,1454397,87417,103685,721141,1143578,432518,null,"Landbrugsaktiver i alt",11970070,14390218,17481066,24751609,28901381,35118922,34783566,34106299]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fast ejendom udenfor landbrug",736435,815921,853067,956134,967508,1161604,544429,541365]
["Skat af årets resultat",-1351666,-1561087,-62906,-810140,-583299,-80263,-146792,-250680,-269314,-77554,null,"Beboelse",null,null,null,null,null,null,1195193,1090401]
[null,null,null,null,"",null,null,null,null,null,null,null,"Biler",null,null,null,null,null,null,177675,164890]
["BALANCE",null,null,null,null,null,null,null,null,null,null,null,"Øvrige aktiver udenfor landbrug",null,null,null,null,null,null,337922,345607]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre aktiver",619625,797332,706115,758699,942452,1011053,{"$error":"#N/A"},{"$error":"#N/A"}]
["Fast ejendom",38940076,36882266,33889508,36270244,34900376,33388760,0,31587937,31473135,30088209,null,"Værdipapirer og indlån",893851,1094965,1436702,1916225,2505138,2448890,1253312,1036531]
["Stamplanter",2999,872,667,830,416,0,0,null,null,null,null,"Aktiver i alt",14219981,17098436,20476795,28382668,33316478,39740469,38257835,37285093]
["Betalingsrettigheder EU",19190,19857,20144,25564,26041,34133,39829,44509,42858,38922,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Mælkekvoter og andre leveringsrettigheder",57112,59525,28378,29086,31597,26844,19263,33267,31361,30618,null,"Realkreditinstitutter",-7379053,-8513880,-9692753,-11548293,-13767488,-17019684,-19036263,-19002874]
["Inventar og maskiner",4174583,3627121,3365568,3757001,3592071,3508566,3444115,3419218,3265614,3039856,null,"Pengeinstitutter",-593403,-711136,-853098,-1211257,-1616490,-1619348,-3720275,-4022366]
["Besætning",3955055,4446007,3053960,3418708,3550211,2724192,2743332,3053025,2962248,2460745,null,"Finanslån",-633655,-766543,-906921,-1011865,-1059724,-1885448,{"$error":"#N/A"},{"$error":"#N/A"}]
["Beholdning",1543909,1288010,1052031,1352408,1092456,1211256,1154492,1215558,1295390,934275,null,"Anden gæld",-668269,-868828,-1049931,-1198256,-1516164,-1772122,-1388669,-1875899]
["Tilgodehavende",1715811,1682615,1413453,1618377,1539282,1491651,1284217,1261169,1278476,1009301,null,"Kassekredit",-738767,-846282,-834383,-909220,-1365968,-1927120,-1621581,-1694846]
["Andelskapital og financielle kontrakter",1742196,1522606,1059220,1227709,1054166,896953,812175,696129,669022,664893,null,"Gæld i alt",-10013147,-11706670,-13331545,-15878891,-19325834,-24223722,-25766787,-26595984]
["Landbrugsaktiver i alt",52150931,49528879,43882929,47699927,45786615,43282355,42002508,41310812,41018104,38266819,null,"Hensættelser",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Egenkapital",4206834,5391767,7145250,12503777,13990645,15516746,12491047,10689109]
["Fast ejendom udenfor landbrug",1922637,2010459,1873451,1967152,1898799,1890821,0,681192,679383,673875,null,"PASSIVER I ALT",14219981,17098436,20476795,28382668,33316478,39740469,{"$error":"#N/A"},{"$error":"#N/A"}]
["Private aktiver",528200,519710,507050,493566,474347,237238,230288,1340247,1333656,1277176,null,"Forpagtede værdier",2964940,3025083,3013769,4432839,5509296,6063557,{"$error":"#N/A"},{"$error":"#N/A"}]
["Øvrige aktiver udenfor landbrug",545472,411736,349831,454120,407483,554789,572253,522592,507525,486428,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Værdipapirer og indlån",1868192,1712391,1558754,1623512,1460041,1418146,1550528,1483857,1524831,1462775,null,"EGENKAPITALFORKLARING",null,null,null,null,null,null,0,0]
["Hensættelser (positive)",73802,104103,144966,112274,195226,263877,226934,null,null,null,null,"Resultat efter finansiering",null,null,null,null,null,null,-748367,66972]
[null,null,null,null,"",null,null,null,null,null,null,null,"Private indtægter",null,null,null,null,null,null,188764,219782]
["Aktiver i alt",57089234,54287279,48316980,52350551,50222510,47647225,46248463,45338700,45063499,42167073,null,"Resultat før regulering og skat",-10559,296751,330120,642221,-275335,-1137957,-559603,286754]
[null,null,null,null,"",null,null,null,null,null,null,null,"Privat",-219112,-210929,-224314,-249505,-264959,-263529,0,-271552]
["Ansvarlig lånekapital",-96388,-148934,-127655,null,null,null,null,null,null,null,null,"Ekstraord. private indt./-udg.",null,null,null,null,null,null,0,10585]
["Realkreditinstitutter",-28178177,-27234338,-24814962,-26964186,-26239553,-24929537,-24223333,-23523517,-23741007,-22024859,null,"Formueindtægter/-udgifter",null,null,null,null,null,null,0,-31766]
["Pengeinstitutter",-3251446,-4204743,-4411524,-5122614,-5972038,-5474191,-5244588,-5406535,-5138419,-4296988,null,"Privat udtræk",null,null,null,null,null,null,0,-292732]
["Pante- og gældsbreve",-210806,-204083,-211875,-212602,-203469,-198992,-186459,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Anden langfristet gæld",-595441,-475548,-347769,-497804,-489012,-59921,-42804,null,null,null,null,"Udlodning til interessenter",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Anden gæld",-3432138,-3382497,-2682966,-3015642,-2891992,-2728123,-2722406,-2640504,-2843865,-2424116,null,"Indskud/udtræk interessenter",0,-2655,-16558,-15937,16129,16640,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kassekredit",-1089630,-1081310,-1849471,-1476903,-1979768,-2334275,-2043227,-1943161,-1930731,-1777442,null,"Ud- og indbetaling interessenter",null,null,null,null,null,null,0,0]
["Gæld i alt",-36854025,-36731453,-34446222,-37376887,-37775833,-35725039,-34462817,-33513716,-33654022,-30523404,null,"Betalt skat",-59285,-41984,-87623,-102879,-123783,-55851,9124,-60742]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ændring i udskudt skat",null,null,null,null,null,null,165150,37079]
["Hensættelser (negative)",-6122012,-5485205,-4338142,-4534819,-3893101,-3507706,-3447758,-3411140,-3158382,-3305862,null,"Skat af årets resultat",null,null,null,null,null,null,174274,-23663]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Egenkapital",14113197,12070621,9532616,10438845,8553577,8414480,8337888,8413843,8251095,8337807,null,"Ændring af egenkapital fra drift, privat og skat",null,null,null,null,null,null,-385328,-29642]
[null,null,null,null,"",null,null,null,null,null,null,null,"Regulering ialt fra resultat",null,null,null,null,null,null,-45805,-101151]
["EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,null,"Kursændringer gæld",-25434,-50391,-39328,61177,81320,-17822,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Konjunktur byg og jord m.v.",153530,1274251,420166,4178386,2414506,2894402,{"$error":"#N/A"},{"$error":"#N/A"}]
["Resultat efter finansiering",2848251,3741315,-154163,1954835,1064181,-281798,-121696,387687,983734,312330,null,"Konjunktur rettigheder",0,0,1199207,314323,-133214,-113993,{"$error":"#N/A"},{"$error":"#N/A"}]
["Private indtægter",291499,270884,253188,238170,237898,240929,231296,224448,229356,230022,null,"Kursændringer finansaktiver",16037,24135,63371,65739,32158,-134464,{"$error":"#N/A"},{"$error":"#N/A"}]
["Resultat før regulering og skat",3139750,4012198,99025,2193005,1302079,-40869,109600,612135,1213090,542353,null,"Værdireguleringer",1302079,1302079,1302079,1302079,1302079,1302079,-1387950,-326936]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pensionsindbetaling",-40260,-46033,-50215,-69531,-55573,-42978,-39745,-35387]
["Privat",-265847,-278207,-266088,-255884,-273485,-272757,-271288,-306649,-293633,-284703,null,"Øvrige egenkapitalbevægelser",null,null,null,null,null,null,0,0]
["Formueindtægter/-udgifter",-24711,-32833,-31768,-25879,-18734,-35993,-38114,-35593,-9153,-46316,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Privat udtræk",-290558,-311039,-297856,-281763,-292218,-308750,-309402,-322992,-270664,-307503,null,"Ændring af egenkapital",null,null,null,null,null,null,876098,2290882]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ud- og indbetaling interessenter",-140572,-136274,-17527,"",-53466,5468,-34717,-37672,-48908,-52057,null,"Egenkapital primo",4391977,4215792,5555230,7681927,12300447,14372311,11614949,8398228]
["Betalt skat",-647134,-592861,-133066,-334471,-173787,-98744,-103128,-118745,-103846,-78294,null,"Egenkapital ultimo",4206834,5391767,7145250,12503777,13990645,15516746,12491047,10689109]
["Ændring i udskudt skat",-704532,-968225,70159,-475668,-409512,18481,-43664,-131935,-165468,740,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Skat af årets resultat",-1351666,-1561087,-62906,-810140,-583299,-80263,-146792,-250680,-269314,-77554,null,"PENGEBINDING",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Årets resultat før skat",-10559,296751,330120,642221,-275335,-1137957,-591390,184679]
["Ændring af egenkapital fra drift, privat og skat",1356954,2003799,-279264,977927,373095,-424414,-381310,-2813,626605,157295,null,"Afskrivninger m.v., landbrug",365251,413834,441319,475293,519045,861207,596219,617138]
["Regulering ialt fra resultat",124309,176015,-15388,169770,152088,128286,-5915,109006,-69499,-109843,null,"Afskrivninger andre erhverv",null,null,null,null,null,null,16986,15939]
["Værdireguleringer",260905,138372,113237,274773,8459,130879,179507,243532,-63671,-603130,null,"Investeringsreguleringer tilbf.",null,null,null,null,null,null,0,-117]
["Pensionsindbetaling",-166603,-168676,-59326,-98666,-53954,-39514,-67623,-74277,-59183,-49492,null,"Gevinst/tab finansaktiver tilbageført",null,null,null,null,null,null,-15606,-3556]
["Øvrige egenkapitalbevægelser",781,0,0,3759,0,0,0,0,0,0,null,"Urealiseret regulering finansaktiver",null,null,null,null,null,null,-91552,15639]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gevinst/tab gæld tilbagef.",null,null,null,null,null,null,-10316,70577]
["Ændring af egenkapital",1578677,2149480,-240817,1327386,479919,-204763,-275341,288561,428891,-794794,null,"Urealiseret regulering gæld",null,null,null,null,null,null,-137356,-85512]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tilbageførsel i alt",null,null,null,null,null,null,0,769254]
["Egenkapital primo",12535491,9931646,9759176,9085059,8088033,8621510,8612181,8138403,7824924,9132467,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Betalt skat",-99545,-88017,-137838,-172410,-179356,-98828,9124,-60742]
["Egenkapital ultimo",14113197,12070621,9532616,10438845,8553577,8414480,8337888,8426964,8253815,8337673,null,"Privat",-219112,-210929,-224314,-249505,-264959,-263529,0,-271552]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afskrivninger privat tlbf.",null,null,null,null,null,null,53668,24124]
["PENGEBINDING",null,null,null,null,null,null,null,null,null,null,null,"Formueindtægter/-udgifter",null,null,null,null,null,null,0,-31766]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pensionsindbetaling",null,null,null,null,null,null,-39745,-35387]
["Årets resultat før skat",3264707,4188214,83637,2362598,1454397,87417,103685,721141,1143578,432518,null,"Privat udtræk, skat og pension i alt",null,null,null,null,null,null,0,-354063]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indskud/udlodning interessentskaber/selskaber",0,-2655,-16558,-15937,16129,16640,0,12793]
["Værdiændring besætning/beholdning",825962,-1103844,156481,243363,-593523,-167588,0,null,null,null,null,"Til investering og afdrag",36035,410215,404520,702583,-184477,-622467,{"$error":"#N/A"},{"$error":"#N/A"}]
["Afskrivninger m.v., landbrug",1063717,993100,961583,985199,933108,922036,857277,792175,758892,716907,null,"Besætning",null,null,null,null,null,null,1812685,2091041]
["Afskrivninger andre erhverv",49416,35352,34108,50121,40120,40374,35755,27484,25742,18604,null,"Beholdninger",null,null,null,null,null,null,119993,-163070]
["Regulering I/S",-30936,-38320,-14254,-15007,-11070,0,0,634,-288,10,null,"Flerårige afgrøder",null,null,null,null,null,null,0,0]
["Gevinst/tab finansaktiver",-8395,-8173,-10170,-3894,-6420,-13408,389,-2225,-5339,-3696,null,"Ændringer biologiske aktiver i alt",null,null,null,null,null,null,0,-365655]
["Urealiseret regulering finansaktiver",-119130,-174953,-4709,-162856,-129986,-115472,-33238,-92900,-50421,18857,null,"Likviditet efter reg. og privat",null,null,null,null,null,null,0,234215]
["Gevinst/tab gæld",-12436,30703,13251,10298,834,21073,20849,7991,14778,8795,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Urealiseret regulering gæld",-5321,9144,11408,5537,-18561,-26767,15084,-15391,-118828,-72272,null,"Investeringer",null,null,null,null,null,null,0,0]
["Øvrige tilbageførsler",-95623,-87817,397,-5887,3755,-10,1781,null,null,null,null,"Jord",null,null,null,null,null,null,-367410,-179152]
["Tilbageførsel i alt",1667078,-344808,1148095,1095800,218257,827827,897896,717767,862192,831749,null,"Immaterielle aktiver",null,null,null,null,null,null,-8005,-8916]
[null,null,null,null,"",null,null,null,null,null,null,null,"Grundforbedring",null,null,null,null,null,null,-11334,-4820]
["Betalt skat",-627570,-592151,-132584,-334471,-173072,-103008,-100254,-118745,-103846,-78294,null,"Driftsbygninger",-242659,-284785,-312271,-407936,-614250,-423019,-261412,-206388]
["Privat",-266188,-284909,-266088,-255884,-273485,-272757,-271288,-306649,-293633,-284703,null,"Inventar markbrug",null,null,null,null,null,null,-193004,-138403]
["Afskrivninger privat tlbf.",24796,24113,21701,23284,25427,25297,24755,20275,22897,43878,null,"Inventar husdyrbrug",-216028,-295428,-346729,-437589,-532190,-497729,-123276,-99911]
["Formueindtægter/-udgifter",-24711,-32833,-31768,-25879,-18734,-35993,-38114,-35593,-9153,-46316,null,"Inventar andet",null,null,null,null,null,null,7036,-2257]
["Pensionsindbetaling",-168764,-170084,-59855,-98666,-52585,-42354,-72292,-74277,-59183,-49492,null,"Besætning og beholdning",-62083,-93764,-52405,-170085,-10785,-309625,{"$error":"#N/A"},{"$error":"#N/A"}]
["Privat udtræk, skat og pension i alt",-1062437,-1055863,-468594,-684102,-492448,-428814,-457192,-547336,-460971,-431136,null,"Mælkekvote m.v.",0,6902,-17282,-17828,-13322,-12309,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fast ejendom og jord m.v.",-341235,-486887,-736030,-871884,-992985,-1118140,{"$error":"#N/A"},{"$error":"#N/A"}]
["Indskud/udlodning mv interessentskaber/selskaber",-137018,-116659,-3085,-139613,-88062,-9267,-38357,-37672,-48908,-52057,null,"Landbrugsinvestering i alt",-862006,-1153962,-1464716,-1905323,-2163532,-2360823,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beboelse",-67086,-217919,-24977,-185941,-239233,-188121,1195193,1090401]
["Til invest og afdrag",3732506,2670884,760053,2634682,1092144,471973,483444,null,null,null,null,"Biler m.v.",null,null,null,null,null,null,-24357,-23234]
[null,null,null,null,"",null,null,null,null,null,null,null,"Aktiver udenfor landbrug",null,null,null,null,null,null,-27118,-32300]
["Besætning (realforskydning)",-278029,-58996,-50176,-90832,-13675,124240,378142,-138911,-266087,-357825,null,"Investeringer ialt",-929092,-1371881,-1489693,-2091264,-2402765,-2548944,-1081712,-743023]
["Beholdninger (realforskydninger)",-77025,-238571,211204,-184722,72385,-35067,91263,83366,-335465,15976,null,"Likviditetsoverskud/-behov",-893057,-960242,-1080405,-1395665,-2584244,-3135557,0,-508807]
["Flerårige afgrøder",0,98,0,457,26,0,-66,-59,-34,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ændring finansaktiver og gæld",null,null,null,null,null,null,0,0]
["Likviditet før anlægsinvesteringer",3377453,2373416,921082,2359586,1150881,561146,952782,873112,943212,491282,null,"Tilgodehav. og værdipapirer",-30302,-146250,-331088,-390537,-606559,-169603,26876,57350]
[null,null,null,null,"",null,null,null,null,null,null,null,"Realkreditinstitutter",681999,612635,874732,1293637,2241758,2419932,-19036263,-19002874]
["Investeringer",null,null,null,null,null,null,null,null,null,null,null,"Pengeinstitutter lån, netto",285595,320728,374661,402418,817405,919364,223335,207906]
["Jord",-959454,-844088,-595801,-582974,-412693,-575078,-472850,-406905,-555138,-398467,null,"Kassekredit, ændring",null,null,null,null,null,null,-311588,9466]
["Immaterielle aktiver",-12372,-7658,-2690,-6809,-4188,1329,-2272,-3209,-4395,-4757,null,"Anden gæld",-18161,178815,175990,107826,133786,-1817,-1388669,-1875899]
["Grundforbedring",-26368,-11243,-17039,-15399,-12132,-11296,-10739,-10748,-11168,-6708,null,"Ændring hensættelser",null,null,null,null,null,null,-1,1]
["Stamplanter",-145,-22,-25,830,-289,0,0,null,null,null,null,"Likviditetsanvendelse/fremskaffelse",919131,965929,1094295,1413343,2586390,3167875,0,496322]
["Driftsbygninger",-549231,-270909,-399934,-422267,-261304,-300278,-311848,-344843,-434008,-257575,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Inventar markbrug",-477546,-298853,-193522,-338460,-220136,-210419,-225365,-330699,-248967,-190375,null,"Nøgletal",null,null,null,null,null,null,0,0]
["Inventar husdyrbrug",-292953,-178629,-223829,-223630,-146928,-182931,-167601,-220226,-212338,-101913,null,"Kg EK mælk pr ko",7229,7389,8694,8473,8620,8085,8639,8857]
["Inventar andet",-8756,-8720,-5274,-12395,-9657,-2741,-7463,-8083,-6220,-6534,null,"Antal fravænnede grise pr. årsso",22.4,23.6,24.2,25.3,25.3,26.4,0,27.9]
["Beboelse, landbrug",-147155,-83024,-77658,-61243,-45974,-69673,-76624,-88672,-76949,-79857,null,"Dækningsgrad (DB i forhold til bruttoudbytte)",0.46,0.51,0.5,0.54,0.41,0.38,37.020000000000003,43.74]
["Private aktiver",-92079,-71679,-61156,493566,-34600,-25155,-35172,-37596,-36455,-28269,null,"Forrentning i procent",0,1.3,1.3,2.1,-0.3,-0.2,0,1.6]
["Aktiver udenfor landbrug",-54214,-49160,-39419,-46162,-38989,-51338,-52572,-105181,-47914,-42515,null,"Gældsprocent",69,70,66,60,57,60,59.8,68.900000000000006]
["Investeringer ialt",-2620272,-1823985,-1616347,-1785636,-1186891,-1427580,-1362506,-1556164,-1633551,-1116969,null,"Lønningsevne, kr. / normtime",15,48,44,70,-97,-119,-106,23]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afkastningsgrad",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Likviditetsoverskud/-behov",757181,549431,-695265,573950,-36011,-866434,-409724,-683052,-690339,-625687,null,"Soliditetsgrad",null,null,null,null,null,null,26.4,21.9]
[null,null,null,null,"",null,null,null,null,null,null,null,"Konjunktur, kvæg",0,0,1009,647,386,1787,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ændring finansaktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,"Konjunktur, svin",0,0,-3115,28767,-290470,217821,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tilgodehav. og værdipapirer",-450990,-572051,246896,-277046,26581,105805,-96868,124096,-167907,-52054,null,"Konjunktur mink",0,0,0,6,-1165,-2614,{"$error":"#N/A"},{"$error":"#N/A"}]
["Realkreditinstitutter",573817,418220,225817,-26964186,160559,400618,269738,-23523517,-23741007,-22024859,null,"Konjunktur fjerkræ",0,0,0,91,306,-232,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pengeinstitutter lån, netto",-784810,-517860,-101278,-325483,52956,82460,-5880,354873,268633,114899,null,"Konjunktur korn og andre salgsafgrøder",0,0,0,0,215389,-188115,{"$error":"#N/A"},{"$error":"#N/A"}]
["Anden gæld",-92195,1023406,-174311,-3015642,77869,-38614,101915,-2640504,-2843865,-2424116,null,"Konjunktur eget grovfoder",0,0,0,0,581,3,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kassekredit, ændring",-7287,-848399,537489,-395152,-313865,301131,141925,101590,-72394,223960,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ændring hensættelser",377,-384,-994,340,1168,-466,2308,-13,2180,-80,null,"Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Likviditetsanvendelse/fremskaffelse",-761087,-497067,733619,-579893,5267,808897,383664,719749,703477,656993,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Konsolideringsanalyse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Resultat efter finansiering",2848253,3741317,-154161,1954835,1064207,0,0,null,null,null,null,"Bilag 1 Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,0,0]
["Private indtægter/omkostninger",291499,270884,253188,238170,237899,0,0,null,null,null,null,"Afgrødefordeling, ha",null,null,null,null,null,null,0,0]
["tilbf. værdiændr. stambesætning mm",5698,-197670,-44852,25189,-275149,0,0,null,null,null,null,"Vårbyg, ha",79.900000000000006,24.2,27.2,27.3,24.2,32.200000000000003,26.1,28.6]
["Beregnet skat",-1211916,-1512870,-156332,-757832,-337820,0,0,null,null,null,null,"Vinterbyg, ha",0,8,10.6,14.1,15.9,14.8,16.899999999999999,14.8]
["Privat udtræk",-290899,-317742,-297856,-281763,-292109,0,0,null,null,null,null,"Vårhvede",0,0.8,0.6,0.7,0.8,0.9,1.6,1.5]
["Pensionsindbetaling",-168764,-170084,-59855,-98666,-52568,0,0,null,null,null,null,"Vinterhvede, ha",0,37.799999999999997,40.200000000000003,50.8,54.5,56.7,66.400000000000006,59.1]
["Konsolidering",1473871,1813835,-459868,1078703,344375,-489161,0,null,null,null,null,"Triticale, ha",0,4.9000000000000004,3.5,3.6,3.7,5.0999999999999996,4.5999999999999996,4]
[null,null,null,null,"",null,null,null,null,null,null,null,"Rug, ha",0,1.4,1.3,1.1000000000000001,1.3,1.4,2.5,2.4]
["Nøgletal - konsolidering",null,null,null,0,null,null,null,null,null,null,null,"Havre, ha",0,3.4,4.3,4.5,4.2,5.8,4.9000000000000004,3.8]
["Ændring i resultat - nulkonsolidering",-2546583,-3170087,442249,-1701062,-546306,0,0,null,null,null,null,"Kernemajs/majs til modenhed, ha",null,null,null,null,null,null,0.9,1]
["nulpunktsrente pct",null,null,null,null,null,null,null,null,null,null,null,"Blandsæd",null,null,null,null,null,null,0.2,2.9]
["nulpunktsmælkepris kr/kg EKM",null,null,null,null,null,null,null,null,null,null,null,"Korn areal, ha",null,null,null,null,null,null,124,118.1]
["Nulpunktspris fravænnede grise",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nulpunktspris smågrise",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nulpunktspris slagtesvin kg",null,null,null,null,null,null,null,null,null,null,null,"Græsfrø, ha",2.7,3,3.2,4.4000000000000004,3.9,4.0999999999999996,2,1.2]
["Nulpunktspris minkskind",null,null,null,null,null,null,null,null,null,null,null,"Almindelig rajgræs",null,null,null,null,null,null,2.6,1.6]
[null,null,null,null,"",null,null,null,null,null,null,null,"Italiensk rajgræs",null,null,null,null,null,null,0.1,0.1]
["Øknomiske nøgletal",null,null,null,null,null,null,null,null,null,null,null,"Hundegræs, ha",null,null,null,null,null,null,0.1,0.1]
["Virksomhedens afkast, pct.",5.8,8.1999999999999993,-0.5,5.2,3.3,-0.1,1.8,null,null,null,null,"Rapgræs, ha",null,null,null,null,null,null,0.1,0.1]
["Virksomhedens overskudsmargin, pct",18.5,24.6,-1.4,16,11.3,1.5,0,null,null,null,null,"Rødsvingel, ha",null,null,null,null,null,null,0,0]
["Dækningsgrad, pct",49.5,52.7,36.200000000000003,48,43.5,36.700000000000003,37.5,null,null,null,null,"Kløverfrø, ha",0.1,0,0.1,0.1,0.1,0.1,0,0]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":17.202254032165779},27.326580794807491,-6.3187376896331502,14.38798066261162,8.0043354961322031,-4.35965145796294,-4.5079281467920893,null,null,null,null,"Rødkløver",null,null,null,null,null,null,0,0]
["Soliditetsgrad, pct",25.2,22.7,19.8,20.3,17.7,18.100000000000001,18.2,null,null,null,null,"Hvidkløver",null,null,null,null,null,null,0,0]
["Rentedækningsgrad",null,null,null,null,null,null,null,null,null,null,null,"Roefrø og andre frø",0,0.1,0.1,0.2,0.3,0.2,0.2,0.2]
[null,null,null,null,"",null,null,null,null,null,null,null,"Spinatfrø, ha",null,null,null,null,null,null,0,0]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0,null,"Frøareal ialt, ha",null,null,null,null,null,null,5.2,3.2]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Fabriksroer",1.3,1.3,1,1.5,1.5,1.1000000000000001,0.9,0.9]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Spisekartofler",0.4,0.2,0.2,0.3,0.1,0.1,0.2,0.1]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tidlige spisekartofler",null,null,null,null,null,null,0,0]
["Afgrødefordeling, ha",null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler, ha",0,0,0,0,0.2,0.1,0.2,0.2]
["Vårbyg, ha",58.8,39.5,55.8,43.3,46.6,39.9,37.4,47.4,47.4,33.299999999999997,null,"Proceskartofler, ha",null,null,null,null,null,null,0.1,0.1]
["Vinterbyg, ha",16.399999999999999,16.600000000000001,11.6,18.5,14.9,16,16.100000000000001,14.6,13.7,16.600000000000001,null,"Stivelseskartofler",0,0.4,0.3,0.7,0.6,0.7,0.8,0.8]
["Vårhvede",0.9,0.7,2.7,0.9,1,1.1000000000000001,1.3,3.1,2.4,1.6,null,"Raps, ha",6.1,8.3000000000000007,7.4,8.5,12.1,16.5,15.5,15.2]
["Vinterhvede, ha",71.3,68.7,43.9,72.5,63.2,71.3,74.2,59.9,61.8,75.7,null,"Andre olieprodukter, ha",null,null,null,null,null,null,0.1,0]
["Triticale, ha",1.1000000000000001,1.2,0.9,1.1000000000000001,0.9,1.7,2.2000000000000002,2.1,3.3,3.7,null,"Ærter til konsum",null,null,null,null,null,null,0,0.2]
["Rug, ha",13.4,12.9,8.1999999999999993,12.5,10.4,12.5,11.2,9.3000000000000007,6.2,4.5999999999999996,null,"Ærter og andre bælgsæd",1.1000000000000001,0.7,0.5,0.4,0.2,0.2,0.2,0.2]
["Havre, ha",5.7,4.5,5.9,4.7,4.2,3.4,3.4,4.7,4.5999999999999996,3.4,null,"Græs/lucerne tørreri, ha",null,null,null,null,null,null,0.3,0.3]
["Kernemajs/majs til modenhed, ha",1.8,1.7,1.1000000000000001,1.1000000000000001,0.9,0.9,1.8,1.7,2.1,2,null,"Andre industriafgrøder, ha",null,null,null,null,null,null,0.1,0.1]
["Blandsæd",0.2,0.1,0.3,0.1,0.6,0.2,0.3,0.4,1.3,1.1000000000000001,null,"Grønsager, ha",0.2,0.2,0.2,0.3,0.3,0.3,0,0]
["Korn areal, ha",169.7,146,130.30000000000001,154.69999999999999,142.9,147.19999999999999,147.69999999999999,143.4,142.80000000000001,142,null,"Frugt og bær, ha",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre gartneriafgrøder",0.1,0.1,0,0.1,0.1,0.1,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Energiafgrøder, ha",null,null,null,null,null,null,0.6,0.2]
["Græsfrø, ha",0.4,0.4,0.4,0.5,0.5,0.6,0.7,0.8,0.9,1.5,null,"Pil til energi, ha",null,null,null,null,null,null,0,0]
["Almindelig rajgræs, ha",4.8,4.2,2.6,2.4,2,2.5,3.2,3.1,2.9,2,null,"Majs til energi, ha",null,null,null,null,null,null,0,0]
["Italiensk rajgræs, ha",0.1,0.2,0,0.1,0,0.1,0.1,0.1,0.1,0.1,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Hundegræs, ha",0.1,0.1,0.2,0.1,0.1,0.1,0.1,0,0.1,0,null,"Foderroer, ha",0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0.5,0.5,0.3,"",0.1,0.1,0.1,0.1,0.1,0.1,null,"Sædskiftegræs, ha",0.7,3.3,0.9,0.8,1.1000000000000001,1.3,1.5,1.4]
["Rødsvingel, ha",1.9,1.6,1.3,1.2,1,1.1000000000000001,1.2,0.9,0.6,0,null,"Helsæd, ha",0.1,1.1000000000000001,0.3,0.1,0.1,0.2,0.1,0.1]
["Bakkesvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Vedvarende græs, ha",1.6,1.9,3.4,2.9,3.6,3.6,3.9,3.3]
["Strandsvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Majs, ha",0.2,1.4,0.7,0.4,0.4,0.7,0.8,0.8]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0,null,"Kolbemajs, ha",null,null,null,null,null,null,0.1,0.1]
["Hvidkløver, ha",0.1,0.1,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0,null,"Andet grovfoder, ha",0,0,0.1,0.1,0,0.1,0.1,0.1]
["Roefrø og andre frø",0,0.1,0,0.1,0.1,0,0.1,0.1,0.1,0.2,null,"Ha udtagne arealer",11,9.6,10.199999999999999,11.3,11.6,5.8,{"$error":"#N/A"},{"$error":"#N/A"}]
["Spinatfrø, ha",0.5,0.8,0.5,0.5,0.3,0.3,0.3,0.4,0.2,0,null,"Dyrket areal i alt, ha",105.5,113.4,116.3,134.30000000000001,141,152.30000000000001,154.80000000000001,145.30000000000001]
["Frøareal ialt, ha",8.9,8.1,5.5,5.5,4.3,4.8,5.8,5.5,5.2,3.9,null,"Grøngødning, økologisk, ha",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Juletræer/pyntegrønt, ha",0,0,0,0.1,0.1,0.1,{"$error":"#N/A"},{"$error":"#N/A"}]
["Sukkerroer",2.1,1.5,1.6,"",1.3,1.3,1.6,1.5,1.3,1.6,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Spisekartofler",0.1,0.1,0.1,0,0,0,0.1,0.1,0.2,0.2,null,"Egen landbrugsareal dyrket, ha",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0,null,"egen bortforpagtet areal, ha",null,null,null,null,null,null,6.4,9.1]
["Læggekartofler, ha",0.4,0.3,0.3,0.4,0.3,0.3,0.3,0.3,0.3,0.3,null,"Egen skov, krat, hede m.v.",null,null,null,null,null,null,4.4000000000000004,4.4000000000000004]
["Proceskartofler, ha",0.4,0.1,0.1,0.3,0.2,0.2,0.2,0.2,0.2,0.1,null,"Tilforpagtet landbrugsareal, ha",30.9,33.299999999999997,32.200000000000003,38.700000000000003,40.6,44.7,{"$error":"#N/A"},{"$error":"#N/A"}]
["Stivelseskartofler",4.2,2.6,1.7,2.2999999999999998,1.6,1.6,1.5,1.3,1.4,1,null,"Tilforpagtet skov m.v., ha",null,null,null,null,null,null,0.3,0.3]
["Raps, ha",22,21.2,15.9,23.2,19.399999999999999,21.4,18.8,19.399999999999999,16.399999999999999,18.100000000000001,null,"Jordbundsforhold",null,null,null,null,null,null,0,0]
["Andre olieprodukter, ha",0.1,0,0,0,0.2,0.2,0.1,0,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Hestebønner, ha",1,1,2,null,null,null,null,null,null,null,null,"Areal med lerjord (jb 7,9), ha",null,null,null,null,null,null,2.5,4.5999999999999996]
["Ærter til konsum",0.2,0.1,0,0.2,0.1,0.2,0.1,0.1,0.1,0.1,null,"Areal med lerjord (jb 5, 6), ha",8,8,9,10,11,12,75.599999999999994,67.5]
["Ærter og andre bælgsæd",0.4,0.1,0.1,0.1,1.1000000000000001,0.7,0.4,0.3,0.2,0.2,null,"Areal med fin sand (jb 2 og 4), ha",33.299999999999997,38,38,42.9,43.1,47.6,49.5,46.5]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0.1,0.1,0.2,null,"Areal med grovsand (jb 1 og 3), ha",19.399999999999999,25.1,23.2,27.5,27.2,29.2,30.6,28.8]
["Andre industriafgrøder, ha",0,0,0,0,0.1,0.1,0.2,0.2,0.2,0.1,null,"Særlige jordbundstyper, ha",1.2,1.1000000000000001,1.6,1.3,1.4,1.4,1.5,1.4]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0,null,"Markvanding, antal brug",0.1,0.1,0.1,0.1,0.1,0.1,0.14000000000000001,0.14000000000000001]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0,null,"Herpå areal vand",0,0,0,0,0,0,100.83,100.64]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Energiafgrøder, ha",0.3,0.4,0.2,0.1,0,0.1,0.1,0.1,0.3,0.4,null,"Udbytter pr ha",null,null,null,null,null,null,0,0]
["Pil til energi, ha",0.4,0.2,0.2,0.4,0.3,0.3,0.3,0.3,0.1,0,null,"Hkg vårbyg pr ha",61,51,53,50,52,48,54,52]
["Majs til energi, ha",0.8,0.3,0.4,0.3,0.2,0.6,0.4,0.6,0.4,0,null,"Hkg vinterbyg pr ha",0,61,60,59,75,59,66,57]
[null,null,null,null,"",null,null,null,null,null,null,null,"Hkg vårhvede pr ha",0,55,52,63,59,63,78,59]
["Foderroer, ha",0.1,0,0.1,0,0.1,0.1,0.1,0.1,0,0,null,"Hkg vinterhvede pr ha",0,72,71,72,79,81,79,66]
["Sædskiftegræs, ha",1.7,1.4,1.4,1.4,1.6,1.6,1.6,1.7,1.6,1.7,null,"Hkg triticale pr ha",0,49,49,52,48,57,55,50]
["Helsæd, ha",0.1,0.1,0.2,0.1,0.1,0.2,0.1,0.2,0.1,0.2,null,"Hkg rug pr ha",0,47,48,50,45,50,56,50]
["Vedvarende græs, ha",5.7,4.5,4.0999999999999996,4.5999999999999996,4.2,4.2,3.8,3.8,3.9,3.5,null,"Hkg havre pr ha",0,54,49,42,48,41,49,51]
["Majs, ha",0.4,0.2,0.4,0.6,0.5,0.7,0.6,0.5,0.6,0.6,null,"Hkg kernemajs pr ha",null,null,null,null,null,null,85,68]
["Kolbemajs, ha",0,0,0.1,0.1,0,0.2,0.3,0.2,0.2,0,null,"Hkg græsfrø pr ha",null,null,null,null,null,null,14,13]
["Andet grovfoder, ha",0.3,0.2,0.1,0.1,0.1,0.2,0.1,null,null,null,null,"Hkg fabriksroer pr ha",101,201,173,107,108,256,120,96]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0,null,"Hkg spisekartofler pr ha",0,0,0,0,150,164,242,244]
["Dyrket areal i alt, ha",219.5,189,164.6,198,178.8,186.1,184.2,180,176,174.5,null,"Hkg læggekartofler pr ha",0,0,0,0,294,260,267,276]
["Udyrkede arealer, ha",2.5,4.2,3.6,4.0999999999999996,3.5,2.9,2.4,2.7,2.9,3,null,"Hkg proceskartofler pr ha",0,0,0,0,387,336,374,344]
["Randzoner, ha",2.9,0.1,0.2,0.2,0.3,0.6,0.7,0.5,0,0,null,"Hkg stivelsekartofler pr ha",0,385,338,331,392,403,454,393]
["Juletræer/pyntegrønt i mark, ha",0.3,0.3,0.3,0.2,0.1,0.2,0.2,0.2,0.2,0.2,null,"Hkg raps pr ha",0,46,29,34,52,37,41,34]
["Landbrugsareal, ha",225.2,193.7,168.7,202,182.7,189.8,187.5,183,179,178,null,"Hkg rødsvingel pr ha",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Hkg spinatfrø pr ha",null,null,null,null,null,null,0,0]
["Egen dyrkbart landbrugsareal, ha",152.5,133.69999999999999,117.1,137.30000000000001,128.1,130.9,129.19999999999999,127,126.3,124.5,null,"Hkg korn IO (konteret)",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["egen bortforpagtet areal, ha",29.2,33.799999999999997,33.200000000000003,25.8,28.1,19.5,14.9,13.4,11.7,9.5,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Egen skov, krat, hede m.v.",6.1,5.7,5.3,6,5.5,6,5.8,5.8,5.8,5.0999999999999996,null,"Priser",null,null,null,null,null,null,0,0]
["Tilforpagtet dyrkbart landbrugsareal, ha",72.8,60,51.6,65.099999999999994,54.6,59,58.3,56.5,52.5,53,null,"Kr pr kg solgt byg",0,0.89,0.85,0.86,1.34,1.47,0.91,1.1299999999999999]
["Tilforpagtet skov m.v., ha",0.2,0.3,0.2,0.3,0.3,0.3,0.3,0.2,0.3,0.3,null,"Kr pr kg solgt maltbyg",null,null,null,null,null,null,1.01,1.1399999999999999]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,null,"Kr pr kg solgt hvede",0,0.86,0.78,0.86,1.31,1.47,1,1.08]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kr pr kg solgt raps",0,1.64,1.56,1.73,1.98,2.94,2.11,2.19]
["Areal med lerjord (jb 7,9), ha",21.2,16.399999999999999,14.8,16.8,11.7,12.8,11.5,11.1,9,7.9,null,"Kr pr kg solgt fabriksroer",null,null,null,null,null,null,1.57,1.3]
["Areal med lerjord (jb 5, 6), ha",99,87.7,74.099999999999994,92.1,87,86.6,86.9,82.8,81.099999999999994,83.1,null,"Kr pr kg solgt spisekartofler",0,0.51,0.77,0.98,1.53,1.05,1.04,1.0900000000000001]
["Areal med fin sand (jb 2 og 4), ha",65.8,59.1,49.9,58.2,52,54.2,51.5,53,52.4,50.1,null,"Kr pr kg solgt industrikartofler",0,0,0,0,0,0.59,0.28999999999999998,0.49]
["Areal med grovsand (jb 1 og 3), ha",40.799999999999997,32.4,30.9,36.5,33.700000000000003,36.9,36.700000000000003,36.1,36.1,33.9,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Særlige jordbundstyper, ha",3.2,2.4,1.9,1.6,1.4,1.4,1.8,1.7,1.5,1.4,null,"Bilag 2: Produktionstekniske oplysninger, kvæg",null,null,null,null,null,null,0,0]
["Markvanding, antal brug",0.14000000000000001,0.13,0.13,0.13,0.13,0.13,0.14000000000000001,0.15,0.15,0.16,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Herpå areal vand",130.47999999999999,119.13,120.01,129.97,121.56,126.85,120.28,115.29,116.51,107.29,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Antal m3 vand forbrugt til vanding",1400,950,2421,739,633,477,1008,265,0,0,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Antal tons gylle anvendt (økologer)",12,10,7,7,7,18,9,5,0,0,null,"Bilag 2: Kvæg",null,null,null,null,null,null,0,0]
["Heraf tons konventionel gylle (økologer)",4,1,1,0,1,6,3,1,0,0,null,"Antal årskøer",0.5,0.4,0.4,0.4,0.3,0.4,0.2,0.4]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal årsopdræt",null,null,null,null,null,null,0,0]
["Udbytter pr ha",null,null,null,null,null,null,null,null,null,null,null,"Stk årsopdræt pr årsko",2.14,4.22,4.53,3.26,4.62,3.28,0.87,1.08]
["Hkg vårbyg pr ha",65,64,44,60,56,59,57,57,55,56,null,"Udskiftningsprocent",0,1,1,5,11,9,0,0]
["Hkg vinterbyg pr ha",73,72,55,70,63,68,66,62,63,58,null,"Mælkekvote (omregnet) ialt ultimo, kg",3268,3467,3300,4621,3367,4778,2150,3948]
["Hkg vårhvede pr ha",75,71,44,67,59,60,67,56,56,55,null,"Kg EK mælk i alt",null,null,null,null,null,null,1509,3294]
["Hkg vinterhvede pr ha",84,83,65,82,71,79,77,74,74,68,null,"Kg EK mælk pr ko",7229,7389,8694,8473,8620,8085,8639,8857]
["Hkg triticale pr ha",68,66,60,68,58,56,58,55,56,56,null,"Gennemsnitlig fedtprc.",null,null,null,null,null,null,0,0]
["Hkg rug pr ha",68,66,54,69,62,64,65,62,62,56,null,"Gennemsnitlig proteinprc.",null,null,null,null,null,null,0,0]
["Hkg havre pr ha",65,58,40,61,57,60,54,55,58,55,null,"Kr. pr. kg ekm",2.38,2.5299999999999998,2.89,2.09,2.38,2.77,2.15,2.38]
["Hkg kernemajs pr ha",1174,663,1267,706,440,67,93,86,94,516,null,"Pct. jerseybesætninger",0,0,0,0,0,0,0,0]
["Hkg græsfrø pr ha",41,16,12,14,10,13,15,14,49,19,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Hkg alm. rajgræs pr ha",15,18,26,18,14,24,25,41,27,17,null,"Kr pr solgt ko",null,null,null,null,null,null,5901,2742]
["Hkg italiensk rajgræs pr ha",19,16,17,21,20,18,17,17,20,17,null,"Kr pr solgt kvie levebrug",null,null,null,null,null,null,12874,1068]
["Hkg rødsvingel pr ha",13,14,20,14,13,14,34,27,13,0,null,"Kr pr købt kvie",null,null,null,null,null,null,4450,4629]
["Hkg sukkerroer pr ha",138,137,105,"",126,174,152,187,113,323,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Hkg spisekartofler pr ha",267,217,257,169,220,228,334,324,219,303,null,"Ha grovfoder pr årsko",5.6,17.68,14.15,11.5,19.149999999999999,16.649999999999999,37.549999999999997,15.78]
["Hkg læggekartofler pr ha",276,288,271,308,286,276,268,270,268,240,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Hkg proceskartofler pr ha",426,364,332,376,384,368,394,372,323,377,null,"Pct. rørmalkning",7,0,1,1,1,1,0,0]
["Hkg stivelsekartofler pr ha",500,478,458,478,460,456,476,462,451,444,null,"Pct. karruselmalkning",0,0,0,0,0,0,0,0]
["Hkg raps pr ha",40,44,34,44,31,42,43,70,36,34,null,"Pct. robotmalkning",0,0,0,0,0,0,0,0]
["Hkg rødkløver pr ha",0,0,0,0,0,0,1,10,0,4,null,"Pct. malkestald sildeben",1,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",15,18,9,14,32,73,17,17,17,0,null,"Pct. malkestald andet",0,0,0,0,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pct. bindestalde",7,1,1,1,1,1,{"$error":"#N/A"},{"$error":"#N/A"}]
["Priser",null,null,null,null,null,null,null,null,null,0,null,"Pct. løsdrift sengebåse",1,0,1,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt byg",1.1399999999999999,1.24,1.31,1.1399999999999999,1.1000000000000001,1.23,1.23,1.4,1.63,1.42,null,"Pct. løsdrift dybstrøelse",0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt maltbyg",1.26,1.45,1.35,1.24,1.1599999999999999,1.29,1.32,1.55,1.62,1.68,null,"Pct. andet staldsystem",0,1,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt hvede",1.26,1.26,1.3,1.1399999999999999,1.1299999999999999,1.21,1.25,1.48,1.63,1.38,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt rug",1.1000000000000001,1.1399999999999999,1.26,null,null,null,null,null,null,null,null,"Årsammekøer",0.9,1.2,0.5,0.6,0.8,0.7,0.8,0.5]
["Kr pr kg solgt havre",1.18,1.2,1.22,1.1200000000000001,1.06,1.1399999999999999,1.1000000000000001,1.21,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt kernemajs",0.67,0.93,0.41,null,null,null,null,null,null,null,null,"Antal slagtekalve produceret",1.2,5.6,1,1.1000000000000001,1.4,1.1000000000000001,1,1]
["Kr pr kg solgt raps",2.76,2.69,2.65,2.71,2.66,2.6,2.5099999999999998,2.91,3.29,3.03,null,"Antal stude produceret",null,null,null,null,null,null,0,0]
["Kr pr kg solgt fabriksroer",1.28,1.03,0.78,0.9,1.26,1.19,1.77,1.72,1.85,1.52,null,"Gennemsnits slagtevægt solgte kalve",null,null,null,null,null,null,0,0]
["Kr pr kg solgt spisekartofler",1.94,1.38,1.28,1.64,1.58,0.96,1.01,1.31,1.07,1.19,null,"Pris pr kg solgt slagtekalv",3866,3529,4639,5369,5080,5512,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt industrikartofler",0.72,0.71,0.72,0.78,0.81,0.56999999999999995,0.68,0.61,0.57999999999999996,0.51,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr pr kg solgt stivelseskartofler",0.43,0.42,0.41,0.42,0.43,0.42,0.44,0.44,0.41,0.39,null,"Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Bilag 2: Produktionstekniske oplysninger, kvæg",null,null,null,null,null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
[null,null,null,null,"",null,null,null,null,null,null,null,"Sohold",null,null,null,null,null,null,0,0]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Antal årssøer",226.9,203.4,234.4,234.9,243.8,269.5,311.60000000000002,325]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Antal fravænnede grise pr årsso",22.4,23.6,24.2,25.3,25.3,26.4,0,27.9]
["Antal årskøer",0.3,0.1,0.2,0.8,0.8,0.5,0.3,0.5,0.4,0.3,null,"Antal fravænnede grise produceret",5093,4800,5672,5944,6172,7128,0,9066]
["Antal årsopdræt",0,0,0,1,1,1,0,1,0,0,null,"Gennemsnitsvægt solgte 7 kg's grise",0,1,1,1,2,1,0,56.2]
["Stk årsopdræt pr årsko",1.07,1.58,1.1399999999999999,1.02,1,1.17,1.27,1.1399999999999999,1.21,1.32,null,"Stk 7 kg's grise solgt",0,570,999,1049,987,1152,1559,1505]
["Udskiftningsprocent",73,95,104,86,45,38,44,36,0,0,null,"Gennemsnitsvægt købte 7 kg's grise",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,2329,4025,3865,4046,null,"Gennemsnitspris solgte 7 kg's grise",0,221,219,236,212,215,225,232]
["Kg EK mælk i alt",2893,846,1704,8081,7960,4697,2536,4097,3336,3024,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kg EK mælk pr ko",8780,10042,9857,10009,9969,9883,9268,8802,8846,8863,null,"Smågrise",null,null,null,null,null,null,0,0]
["Gennemsnitlig fedtprc.",5.24,4.0599999999999996,4.2699999999999996,4.1500000000000004,4.09,4.04,4.16,4.29,0,0,null,"Antal smågrise pr årsso",null,null,null,null,null,null,0,0]
["Gennemsnitlig proteinprc.",3.9,3.6,3.55,3.51,3.48,3.45,3.52,3.52,0,0,null,"Antal smågrise produceret",5198,4520,5095,5318,5721,6603,0,0]
["Gennemsnitlig celletal",201,237,255,197,101,193,223,174,0,0,null,"Stk 7 kg's grise købt",0,402,488,631,605,785,857,1076]
["Kr. pr. kg ekm",2.93,2.6,2.79,2.67,2.12,2.2599999999999998,3.09,2.98,2.59,2.62,null,"Vægt 7 kg's grise købt",0,1,1,1,1,1,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0,null,"Kr pr købt 7 kg's gris",0,-226,-225,-250,-209,-215,227,235]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal smågrise solgt",3197,2513,2879,3205,3341,3807,4702,5368]
["Kr pr solgt ko",6096,16037,10021,6116,6107,7243,10612,6015,8958,4281,null,"Vægt 30 kg's grise solgt",25,17,18,17,19,16,0,29]
["Kr pr solgt kvie levebrug",1692,3938,5008,4630,6177,4000,3013,3254,6188,4269,null,"Kr pr solgt 30 kg's gris",293,350,355,386,327,347,359,354]
["Kr pr købt kvie",4305,2011,3555,5156,4729,3532,5572,4499,23584,4081,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Slagtesvin",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ha grovfoder pr årsko",7.81,24.11,13.07,2.86,3.11,6.11,10.33,6.07,7.26,7.49,null,"Stk slagtesvin produceret",2902,3462,3439,3865,4107,4799,4711,5178]
[null,null,null,null,"",null,null,null,null,null,null,null,"Stk 30 kg's grise købt",1165,1685,1478,1994,2070,2325,2280,2564]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0,null,"Vægt 30 kg's grise købt",6,10,10,12,13,12,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0,null,"Kr 30 kg's grise købt",-299,-355,-363,-389,-340,-353,357,354]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0,null,"Stk slagtesvin solgt",2741,3292,3253,3662,3887,4581,4533,4942]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0,null,"antal sopolte solgt",null,null,null,null,null,null,84,114]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0,null,"Vægt solgte slagtesvin",0,75,76,77,80,79,78,75]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pris pr solgt slagtesvin",639,724,753,797,765,805,767,817]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pris pr kg slagtet vægt",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Årsammekøer",0.3,0.4,0.6,0.5,0.5,0.5,0.5,0.6,0.6,0.7,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal slagtekalve produceret",0,0,0,0,0,1,1,1,1,1,null,"Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Gennemsnits slagtevægt solgte kalve",168,134,251,257,240,263,256,200,0,0,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Pris pr solgt slagtekalv",3953,2856,5840,5789,6928,6931,7004,6775,6389,5166,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal årshøns",28,27,21,25,20,27,39,72]
["Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,null,null,null,null,null,"Antal producerede slagtekyllinger",860,596,681,917,1012,1558,1421,2211]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kg æg solgt",0,758,388,318,269,411,2015,5180]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Antal slagtekyllinger solgt",0,575,562,1102,952,1492,1499,2444]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Kg. slagtekylling solgt",0,0,0,184,179,193,246,317]
["Sohold",null,null,null,null,null,null,null,null,null,null,null,"Pct. burhøns",0,0,0,0,0,0,0,0]
["Antal årssøer",467.2,459.1,451.1,447.2,421.7,401.7,377.9,352.8,346.8,311.7,null,"Pct. skrabehøns",0,0,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",34.1,32.5,33.200000000000003,32.4,31.6,31.2,30.6,29.8,29.4,28.8,null,"Pct. frilandshøns",0,0,0,0,0,0,0,0]
["Antal fravænnede grise produceret",15910,14944,14996,14497,13328,12536,11576,10519,10183,8986,null,"Pct. økologiske høns",0,0,0,0,0,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",8.6,8.4,7.5,7.9,7.1,7.5,7.5,7.3,7.3,7.6,null,"Antal minktæver (1. juli)",4,4,7,9,8,10,9,11]
["Stk 7 kg's grise solgt",1873,2545,2329,1940,2073,2477,2020,1890,2071,2106,null,"Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",317,289,221,302,258,225,251,266,267,235,null,"Antal minkskind produceret pr tæve",0,0,21,40,38,54,0,5.6]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal minkskind solgt",0,11,17,38,31,49,49,67]
["Smågrise",null,null,null,null,null,null,null,null,null,null,null,"Kr. pr. solgt minkskind",0,0,263,323,213,251,211,336]
["Antal smågrise pr årsso",33.5,29.8,31.2,32.700000000000003,31.7,30.3,29.6,28.2,0,0,null,"Antal minktæver, primo",0,0,0,7,8,11,9,13]
["Antal smågrise produceret",15666,13682,14086,14617,13347,12172,11202,9956,0,0,null,"Antal minktæver, ultimo",0,0,0,11,9,12,10,15]
["Stk 7 kg's grise købt",1706,1360,1655,2165,2051,1927,1840,1634,1609,1391,null,"Antal minkskind, primo",0,0,0,37,28,75,45,59]
["Kr pr købt 7 kg's gris",316,289,217,276,252,224,258,272,277,239,null,"Antal minkskind, ultimo",0,0,0,42,36,81,46,56]
["Antal smågrise solgt",10921,9467,10058,9981,8788,7796,7420,6550,5792,4645,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Vægt 30 kg's grise solgt",31,30,29,28,29,30,28,28,29,29,null,"Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,0,0]
["Kr pr solgt 30 kg's gris",474,477,365,475,408,352,409,435,431,362,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Slagtesvin og sopolte",null,null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte",null,null,null,null,null,null,0,0]
["Stk slagtesvin produceret",7984,7270,7157,7221,7336,6963,6606,6317,6343,6165,null,"Korn excl. intern omsætning",609972,421066,223509,309303,567849,330403,284084,432756]
["Antal egne producerede polte, stk",139,96]
["Stk 30 kg's grise købt",4409,3820,3779,3498,3639,3518,3370,3280,3079,3051,null,"Halm",0,0,19268,16349,20752,37480,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kr 30 kg's grise købt",495,477,370,454,410,367,410,435,429,380,null,"Frøafgrøder",25866,30226,23464,30143,31492,42802,34803,25446]
["Stk slagtesvin solgt",7677,7001,6953,6999,7184,6771,6352,6068,6070,6025,null,"Handelsroer",28076,28971,21491,24108,23484,19048,18574,15415]
["Antal sopolte købt",-164,-142,-130,-124,-124,-128,-120,-104,-95,-88,null,"Kartofler",8776,12210,9162,19054,5583,3415,28901,26560]
["Vægt solgte slagtesvin",81,78,75,75,74,73,74,74,74,75,null,"Tidlige spisekartofler",0,0,0,0,-1,125,0,0]
["Pris pr solgt slagtesvin",1207,1091,835,994,912,862,941,1005,992,889,null,"Læggekartofler",0,0,0,0,4597,2852,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal sopolte solgt",156,180,138,183,166,84,112,137,129,67,null,"Proceskartofler (chips etc.)",0,0,0,0,812,627,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pris pr solgt sopolt",1812,1579,1221,1367,1275,1277,1471,1540,1583,1472,null,"Stivelseskartofler",0,0,0,0,9659,11770,0.8,0.8]
["Pris pr købt sopolt",1969,1897,1565,1743,1626,1583,1758,1843,1855,1698,null,"Kartofler/efterbetaling og tilskud",0,0,0,0,1245,2681,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Raps",48348,69881,31402,48132,76410,165397,118821,112433]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ærter m.v.",7246,4546,1687,1238,1229,1800,1023,1678]
["Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,null,null,null,null,null,"Andre industriafgrøder",923,1142,645,1105,1949,2292,3892,1025]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gartneriafgrøder",862,1094,743,1155,3248,2233,1175,1490]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Grovfoder excl IO",24461,8896,4907,3350,4487,6333,9811,8123]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Energiafgrøder m.v.",null,null,null,null,null,null,5944,1731]
[null,null,null,null,"",null,null,null,null,null,null,null,"Udtagne arealer",36028,32595,9210,18179,24271,9248,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal årshøns",16,14,14,32,19,29,32,10,20,47,null,"Økologisk jordbrug, tilskud",0,0,567,387,679,1130,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal hønepladser",0,0,0,18,0,0,0,0,0,0,null,"Miljøtilskud",0,0,2499,2692,1268,2694,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal producerede slagtekyllinger",845,1234,1535,2839,2527,2338,811,2362,2973,2115,null,"Øvrige tilskud",0,0,143,239,572,275,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kg æg solgt",231,214,218,3733,259,2178,2998,191,1967,6181,null,"Bruttoudbytte Planteavl excl IO",null,null,null,null,null,null,507027,626658]
["Antal slagtekyllinger solgt",846,608,1521,2736,2458,2290,779,2344,2899,2080,null,"IO korn",null,null,null,null,null,null,0,543969]
["Kg. slagtekylling solgt",354,382,433,322,281,343,728,362,326,193,null,"IO grovfoder",null,null,null,null,null,null,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0,null,"Bruttoudbytte Planteavl incl. IO",null,null,null,null,null,null,507027,1170627]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0,null,"Mælkesalg",8232,7776,9244,6303,5307,7927,3183,7646]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0,null,"Økologi- og markedstillæg",0,64,115,318,392,3,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kvalitetstillæg",0,-2,50,73,31,114,64,219]
["Antal minktæver (1. juli)",1,15,13,13,14,15,9,7,9,14,null,"Superafgift",0,-51,-8,-6,-74,-3,0,-2]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0,null,"Sæsonregulering",0,-68,-16,1,-9,-16,2,-39]
["Antal minkskind produceret pr tæve",7.9,5.2,5.4,5.4,5.0999999999999996,5.6,5.5,5.0999999999999996,4.9000000000000004,5.3,null,"Mælk, tilskud",0,417,3,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal minkskind solgt",17,83,62,66,65,81,45,36,46,71,null,"Køer salg",0,2695,2445,1911,2418,1803,1490,1439]
["Kr. pr. solgt minkskind",107,196,210,258,237,403,324,598,503,401,null,"Slagtekalve salg",4785,23339,4599,5373,6993,5544,6110,5333]
["Antal mink avlsdyr tæver, primo",1,18,15,16,16,18,11,6,8,17,null,"Spædkalve salg",0,0,218,221,247,125,49,133]
["Antal mink avlsdyr tæver, ultimo",0,17,14,16,17,19,12,10,8,14,null,"Kvier levebrug salg",0,0,1,0,0,1,214,9]
["Antal minkskind, primo",6,84,61,61,56,78,42,34,41,63,null,"Kvier køb",0,0,-1673,-390,-702,-375,-502,-241]
["Antal minkskind, ultimo",4,79,70,62,61,74,46,37,41,70,null,"Tilvækst køer og opdræt",0,0,-541,-465,-969,2732,-819,82]
["Antal mink avlsdyr hanner, primo",0,4,3,null,null,null,null,null,null,null,null,"Tilvækst kalve",0,0,400,453,-164,513,-340,513]
["Antal mink avlsdyr hanner, ultimo",0,4,3,null,null,null,null,null,null,null,null,"Tilskud, handyr",0,0,917,759,1055,772,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Kvæg andet",4925,2070,2837,1692,1664,24,0,1414]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,null,null,null,null,null,null,null,null,"Kvæg, tilskud",0,0,1521,220,128,95,{"$error":"#N/A"},{"$error":"#N/A"}]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Bruttoudbytte Kvæg",null,null,null,null,null,null,11789,16506]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sopolte salg",58251,59702,63533,78510,79042,140294,115551,148940]
[null,null,null,null,"",null,null,null,null,null,null,null,"7 kg's grise salg",0,125856,218503,246954,208759,247585,350796,348465]
[null,null,null,null,"",null,null,null,null,null,null,null,"Smågrise salg",938246,880576,1021374,1238462,1093943,1320516,1688703,1897760]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,null,null,null,null,null,"Salgtesvin salg",1751542,2383592,2451070,2918728,2973921,3685956,3457536,4014801]
[null,null,null,null,"",null,null,null,null,null,null,null,"7 kg's grise køb",0,-90754,-109816,-157621,-126607,-168981,-194707,-252406]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"30 kg's grise køb",-348764,-598284,-535972,-775314,-704538,-821405,-814227,-906976]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Soplte køb",null,null,null,null,null,null,-135099,-152841]
["Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,null,"Tilvækst salgtesvin",0,0,11323,32247,-3955,41227,1317,86788]
["Korn excl. IO",550255,471286,354222,444281,-62596,448636,379640,352878,728191,431492,null,"Tilvækst smågrise",0,0,18493,14516,-53962,56068,16710,55876]
["Korn IO",960528,822489,678265,844231,1065391,810237,834543,922324,907080,803669,null,"Tilvækst øvrige svin",0,0,14946,53669,-135975,145504,-8599,58967]
["Frøafgrøder",117012,116813,67793,71384,46755,66092,75188,82156,67038,45376,null,"Svin andet",58504,100549,44762,36857,-6853,39268,0,214892]
["Handelsroer",38964,24765,22505,23482,26140,26298,41325,38199,29622,31682,null,"Bruttoudbytte Svin",null,null,null,null,null,null,4689282,5514267]
["Kartofler",177126,101491,71328,96262,66950,61031,57666,58705,59197,41921,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Raps",229043,255978,146050,268918,159243,241320,199380,214420,204463,180389,null,"Æg salg",3796,2881,3636,2576,3345,4942,6272,11252]
["Ærter m.v.",15447,11589,7839,19356,10149,8486,2439,1724,1153,2500,null,"Høns indkøb",null,null,null,null,null,null,-2189,-2622]
["Andre industriafgrøder",39,250,218,274,527,470,2138,2365,2528,2167,null,"Slagtekyllinger salg",5222,4382,4684,7826,8598,16284,16638,28984]
["Gartneriafgrøder",2096,1439,1418,1294,1577,1539,2100,4134,2972,2952,null,"Fjerkræ andet",0,133,-4,-28,-3,4,0,-4344]
["Grovfoder excl. IO",11953,7652,10338,8275,-2105,-3725,11754,-527,6759,5704,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Grovfoder IO",3939,2685,3018,3985,6273,6686,6160,3721,5382,2991,null,"Minkskind salg",2976,2875,7288,14427,6568,9548,10417,22398]
["Energiafgrøder m.v.",11852,8563,5267,4269,3981,4680,5015,7086,3620,2531,null,"Mink i øvrigt salg",null,null,null,null,null,null,0,284]
["Bruttoudbytte Planteavl incl. IO",2118253,1825000,1368261,1786010,1322286,1671749,1617349,1687184,2018004,1553376,null,"Pelsdyr andet",0,152,770,135,404,428,0,78]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Mælkesalg",8278,2024,4487,21117,16450,10393,7760,11927,8502,7794,null,"Får",0,77,103,126,207,104,144,100]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0,null,"Husdyr i øvrigt",459,669,403,494,901,663,176,1086]
["Kvalitetstillæg",94,51,79,501,430,331,165,270,143,132,null,"Maskinstationsindtægter",41258,38856,42432,51196,58692,67472,71379,65750]
["Non-GM tillæg",0,62,84,null,null,null,null,null,null,null,null,"Andre landbrugsindtægter",38476,40515,37759,52705,55791,74659,149378,80070]
["Kvalitetsprogramtillæg (Arlagården)",92,62,112,"",-2,-92,-94,-2,-1,0,null,"Bruttoudbytte ialt excl. IO",3358465,3598644,3664095,4308362,4254179,5522000,5392653,6360467]
["Sæsonregulering",0,0,0,-14,-6,0,0,7,-2,-5,null,"Bruttoudbytte i alt incl. IO",null,null,null,null,null,null,5392653,6904436]
["Køer salg",1415,3976,3568,5878,2779,2425,3435,2796,3598,1643,null,"Specificering af Andre landbrugsindtægter",null,null,null,null,null,null,0,0]
["Slagtekalve salg",2945,3000,3963,3681,5132,5834,5717,7246,5832,12162,null,"Tilskud økologisk jordbrug",null,null,null,null,null,null,0,0]
["Spædkalve salg",118,206,86,644,568,163,152,174,148,204,null,"Tilskud miljøforanstaltninger, MVJ",null,null,null,null,null,null,0,0]
["Kvier levebrug salg",189,56,114,30,46,12,15,56,130,291,null,"Lejeindtægter",null,null,null,null,null,null,32601,31670]
["Kvier køb",-926,-208,-169,-361,-115,-459,-375,-299,-1938,-648,null,"Andre landbrugsindtægter, pasningsaftale",null,null,null,null,null,null,611,3295]
["Tilvækst køer og opdræt",1882,-3354,-1266,-2957,-663,230,-1053,163,263,759,null,"Andre landbrugsindtægter, videresalg",null,null,null,null,null,null,4620,1889]
["Tilvækst kalve",368,-317,-313,140,-910,294,70,-357,888,-391,null,"Andre landbrugsindtægter, vindmøller",0,0,0,0,27170,29267,0,0]
["Kvæg, tilskud",368,413,328,323,658,370,272,null,null,null,null,"Andre landbrugsindtægter, skov",0,0,0,0,3124,3923,4852,5933]
["Kvæg andet",-1220,963,89,1027,748,1281,-397,110,1248,-560,null,"Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,4173,2384,2393,3112]
["Bruttoudbytte Kvæg",13603,6935,11162,30013,25114,20781,15667,22090,18811,21383,null,"Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-1085,-823,49,115]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre landbrugsindtægter, udbet. kapitalfond",0,0,187,141,134,118,1795,701]
["Sopolte salg",282499,284619,168472,250125,211962,106740,164174,211120,204885,98773,null,"Andre landbrugsindtægter, pelsning for andre",0,0,0,0,10,46,1741,1834]
["7 kg's grise salg",593506,735025,515226,586637,535878,556197,508011,501943,552886,493874,null,"Andre landbrugsindtægter, sygedagpenge",0,0,0,0,4218,2817,4147,3576]
["Smågrise salg",5180958,4515977,3668886,4741063,3585168,2747320,3038153,2848416,2495839,1682037,null,"Andre landbrugsindtægter, øvrige",null,null,null,null,null,null,0,30650]
["Salgtesvin salg",9231877,7613689,5789552,6939040,6492223,5826938,5960136,6077372,6004444,5344739,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["7 kg's grise køb",-539611,-392965,-359372,-598223,-515877,-431430,-475298,-444915,-445368,-331859,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["30 kg's grise køb",-2184275,-1823148,-1399986,-1587402,-1493500,-1291304,-1381424,-1426072,-1321141,-1159057,null,"Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,0,0]
["Soplte køb",-323594,-268442,-203969,-216085,-202430,-203127,-211869,-192401,-175255,-149983,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tilvækst salgtesvin",-163261,541694,-88490,-62289,149701,-13312,-113665,4594,119366,116708,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Tilvækst smågrise",-319282,506506,-93183,-67058,170167,-23725,-71582,51127,50968,92556,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Tilvækst øvrige svin",-74110,226311,-41026,-36000,335415,-88665,-193601,83305,91420,145836,null,"Stykomkostninger",null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Svin andet",448211,428194,306184,334645,273849,222994,255973,277612,284214,197032,null,"Udsæd",-39384,-43204,-46918,-49048,-55225,-80955,-82816,-71508]
["Bruttoudbytte Svin",12132918,12367460,8262294,10284452,9542556,7408628,7479008,7992102,7862259,6530657,null,"Gødning",-30473,-38251,-41925,-45471,-61589,-83045,-122207,-64033]
[null,null,null,null,"",null,null,null,null,null,null,null,"Planteværn",-55912,-58407,-60997,-67871,-77503,-108175,-109837,-97126]
["Æg salg",5336,4544,4503,8718,4881,7656,7237,2663,5030,12986,null,"Diverse. vedr. planteavl",-16485,-22977,-25780,-30206,-34704,-44251,-45548,-49740]
["Høns indkøb",-1146,-1012,-2637,-2058,-2233,-1602,-3071,-1492,-2171,-3503,null,"Foderkorn excl. IO",-253468,-237625,-239796,-284981,-418236,-584576,-339804,-341230]
["Slagtekyllinger salg",11936,8482,20124,37896,33492,31212,11184,35925,41689,29684,null,"Indkøbt kraftfoder",0,-114120,-120409,-126416,-155773,-212464,-281226,-318336]
["Fjerkræ andet",-2498,-1784,1782,-5770,-5716,-4888,-112,-4773,-3165,-4002,null,"Indkøbt tilskudsfoder",0,-147034,-145532,-173873,-169577,-217107,-255343,-291743]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt smågrise blanding",null,null,null,null,null,null,-28571,-35794]
["Minkskind salg",1856,16346,12990,16923,15365,32426,14444,21772,23067,28452,null,"Indkøbt færdigblanding",0,-688450,-710772,-755500,-1009594,-1463692,-1163274,-1243370]
["Mink i øvrigt salg",0,431,101,97,676,1628,19,26,39,250,null,"Indkøbt fjerkræfoder",0,0,-4380,-5525,-6105,-12456,-13391,-20976]
["Pelsdyr andet",-537,-2795,-15,-120,1514,135,849,-1265,-525,2649,null,"Indkøbt pelsdyrfoder",0,0,-2063,-3070,-3185,-4182,-3834,-5889]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt mælkeprodukter",0,-7062,-7376,-7457,-8397,-8350,-7582,-7718]
["Får",383,250,234,31,522,334,53,138,255,118,null,"Indkøbt hjælpeprodukter",0,-61401,-69468,-75649,-92923,-121542,-140405,-159913]
["Husdyr i øvrigt",758,3452,3612,428,830,298,853,814,62,1029,null,"Andet indkøbt kraftfoder",0,-4951,-384,-792,-1165,-1258,-75586,-54208]
["Bruttoudbytte andre husdyr",16089,27914,40694,56146,49331,67199,31456,53807,64280,67664,null,"Andre foderstoffer",-1201164,-106091,-104842,-80073,-95411,-120328,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Indkøbt grovfoder",0,-1286,-2461,-1903,-2241,-3926,-3101,-4442]
["Maskinstationsindtægter",132017,141838,120736,127680,141261,123355,113416,119703,112643,93516,null,"Andet indkøbt foder",0,-24284,-26006,-27961,-37293,-54659,-47395,-52425]
["Skovindtægter",12313,14615,14404,8120,7138,9280,0,null,null,null,null,"Eget grovfoder",-26633,-252,148,-730,-322,379,-1937,-613]
["Andre landbrugsindtægter",218041,208752,193077,291373,195656,131987,133632,129325,115150,108877,null,"Dyrlæge og medicin",-100169,-50749,-53131,-49089,-51959,-56810,-180114,-196670]
[null,null,null,null,"",null,null,null,null,null,null,null,"Medicin",0,-55210,-65927,-77114,-83090,-93908,{"$error":"#N/A"},{"$error":"#N/A"}]
["Bruttoudbytte i alt incl. IO",14643235,14592514,10010627,12583795,11283343,9432979,9390527,10004212,10191146,8375473,null,"Produktionsrådgivning",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",-100169,-40318,-46060,-50776,-55014,-61953,-188071,-202061]
["Specificering af Andre landbrugsindtægter",null,null,null,null,null,null,null,null,null,null,null,"Diverse vedrørende andet",null,null,null,null,null,null,-1191,-1591]
["Tilskud økologisk jordbrug",4107,3422,2817,3411,1443,1577,1230,1201,773,818,null,"Diverse vedr. husdyr",0,-61666,-71090,-78420,-83228,-102084,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tilskud miljøforanstaltninger, MVJ",18180,3898,5167,1877,649,415,1005,1743,1394,1849,null,"Diverse vedr. pelsdyr, pelsningsomk.",0,0,0,0,-759,-905,{"$error":"#N/A"},{"$error":"#N/A"}]
["Lejeindtægter",93849,91442,81744,84255,81443,53323,50482,45669,44391,43868,null,"Div. vedr. pelsdyr, salgsomk.",0,0,0,0,-204,-262,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andre landbrugsindtægter, pasningsaftale",9098,16087,15378,23047,24562,7541,8967,7240,7182,1642,null,"Div. vedr. pelsdyr",0,0,-369,-820,-146,-155,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andre landbrugsindtægter, videresalg",27493,35901,19746,39956,40399,17219,12865,9149,10143,5382,null,"Stykomkostninger i alt excl. IO",-1823856,-1763337,-1845538,-1992744,-2503643,-3436664,-3091235,-3219385]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0,null,"IO korn",-243281,-190777,-205109,-278639,-575660,-506947,0,543969]
["Andre landbrugsindtægter, skov",7594,9336,9945,5477,5009,6105,6802,8130,8488,4580,null,"IO grovfoder",null,null,null,null,null,null,0,0]
["Andre landbrugsindtægter, sten grus m.v.",6533,2828,2469,1500,1029,1430,1303,1266,1237,1496,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,49,232,0,-147,null,"Kapacitetsomkostninger",null,null,null,null,null,null,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,61,256,117,234,169,1124,850,2277,7666,null,"Brændstof",0,-33105,-52356,-62447,-66844,-96847,-68672,-91869]
["Andre landbrugsindtægter, pelsning for andre",0,207,0,144,297,154,1,50,1864,2398,null,"Energi",-119962,-93360,-118134,-129476,-143904,-180177,-186850,-205546]
["Andre landbrugsindtægter, sygedagpenge",2933,2858,3145,3293,3373,3573,3136,3186,3456,3568,null,"Maskinstation diverse",-61824,-72060,-75023,-84190,-96561,-113353,-92027,-88816]
["Andre landbrugsindtægter, øvrige",43636,34997,40281,26481,44356,49762,46667,50610,33946,51324,null,"Maskinstation høst af koarn og frø",null,null,null,null,null,null,-16223,-14496]
[null,null,null,null,"",null,null,null,null,null,null,null,"Maskinstation - optagning",null,null,null,null,null,null,-761,-1162]
[null,null,null,null,"",null,null,null,null,null,null,null,"Maskinstation, husdyrgødning",0,0,-10418,-14076,-17507,-21810,-29084,-31530]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Maskinstation, høst af grovfoder",0,0,-308,-440,-598,-549,-1157,-1005]
[null,null,null,null,"",null,null,null,null,null,null,null,"Vedligehold bygninger, gårdsplads mv.",-32120,-25890,-29527,-32650,-35323,-38289,-41310,-43607]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Vedligehold grundforbedring",0,-7454,-12410,-10703,-13563,-17828,-16099,-12431]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Vedligehold markredskaber",-113200,-33412,-41567,-47002,-51144,-70098,-78816,-77751]
["Udsæd",-147914,-111649,-104544,-114022,-110532,-107113,-108693,-116904,-106564,-92596,null,"Vedligehold staldinventar",0,-27723,-36291,-39910,-49080,-58172,-68847,-78971]
["Gødning",-167054,-142336,-108931,-138754,-145068,-133168,-116741,-126290,-118927,-101591,null,"Vedligehold andet inventar",0,-59753,-54401,-63273,-58746,-54515,-60483,-44272]
["Planteværn",-218029,-184080,-136400,-196574,-170637,-168681,-154504,-142819,-138075,-124813,null,"Investeringer over driften",null,null,null,null,null,null,0,-14168]
["Diverse. vedr. planteavl",-53112,-50672,-46716,-74871,-55736,-58628,-54795,-56539,-56460,-58939,null,"Lønomkostninger",-259355,-254071,-303483,-332529,-374144,-462501,-522117,-540710]
["Produktionsrådg. planteavl",-21692,-20993,-66,-1165,-1327,-1868,0,null,null,null,null,"Ejendomsskat",-31522,-31232,-29773,-33662,-37401,-43757,-46981,-49709]
["Stykomkostninger Mark",-607802,-509730,-396657,-525387,-481974,-467589,-434733,-442551,-420026,-377940,null,"Forsikringer",-43195,-44962,-47524,-53636,-59073,-67761,-70434,-74288]
["Foderkorn excl. IO",-936320,-1037499,-999328,-810348,-542702,-754212,-701829,-833286,-812265,-610330,null,"Diverse omkostninger",-91567,-93318,-104586,-76626,-83609,-96168,-177573,-189443]
["Foderkorn IO",-960528,-822489,-678265,-844231,-1065391,-810237,-834543,null,null,null,null,"Rådgivningsomkostninger",0,0,0,-42661,-47814,-55584,-61884,-66814]
["Indkøbt kraftfoder",-691024,-574118,-575279,-645568,-694605,-668375,-565914,-571867,-485992,-403314,null,"Kontante kapacitetsomkostninger ialt",-752745,-776339,-915801,-1023279,-1135309,-1377411,-1477433,-1559775]
["Indkøbt tilskudsfoder",-515407,-443317,-413658,-437975,-443643,-451690,-462729,-449410,-392283,-332670,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Indkøbt smågrise blanding",-63683,-54038,-75704,-69398,-66026,-41834,-44360,-44962,-43952,-41643,null,"Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-137465,-144931,-160155,-179545,-195737,-234540,-276893,-277696]
["Indkøbt færdigblanding",-2012899,-1911144,-1909736,-1792850,-1717441,-1648978,-1736808,-1822593,-1715341,-1475002,null,"Afskrivninger grundforbedring",0,-2864,-2940,-3471,-3723,-4727,-5009,-4459]
["Indkøbt fjerkræfoder",-8009,-9952,-12946,-23619,-22195,-26145,-8502,-22454,-23494,-22787,null,"Afskrivninger markredskaber",-203715,-63166,-69548,-85422,-99561,-119051,-148911,-146798]
["Indkøbt pelsdyrfoder",-805,-23867,-8744,-8730,-7309,-5706,-6543,-5482,-5066,-7618,null,"Afskrivninger staldinventar",0,-87314,-100068,-119157,-128279,-152600,-166258,-177090]
["Indkøbt mælkeprodukter",-60612,-42764,-36158,-27904,-23519,-17985,-14739,-12743,-12983,-9886,null,"Afskrivninger specialinventar",0,-64889,-62758,-57682,-58573,-56373,-5251,-5178]
["Indkøbt hjælpeprodukter",-416893,-356541,-342089,-366273,-350959,-323743,-272446,-245630,-233756,-195134,null,"Afskrivninger bl. driftsmidler mv.",-8028,-8893,-8658,-10686,-11982,-12025,-11242,-11065]
["Andet indkøbt kraftfoder",-25004,-69576,-17504,-35934,-33903,-28843,-46567,-56522,-54516,-68418,null,"Afskrivninger i alt",-349208,-372059,-404127,-455963,-497855,-579316,-614534,-623111]
["Indkøbt grovfoder",-6041,-7307,-4128,-2493,-6208,-3671,-3412,-3039,-3563,-2913,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andet indkøbt foder",-135635,-104825,-105962,0,-95396,-87578,-91257,-87279,-86282,-72504,null,"Nedskrivninger, driftsbygninger",null,null,null,null,null,null,-27268,-7586]
["Eget grovfoder",-1373,-2076,-3259,-8593,-3982,-7986,-4926,-874,1351,395,null,"Nedskrivninger, grundforbedringer",null,null,null,null,null,null,-545,-14]
["Andet eget foder",-5947,-2646,-4866,-3687,-1628,0,0,null,null,null,null,"Nedskrivninger, markredskaber",null,null,null,null,null,null,-1332,-1140]
["Dyrlæge og medicin",-450357,-389548,-354563,-350322,-328715,-304524,-271707,-243819,-219004,-186164,null,"Nedskrivninger, staldinventar",null,null,null,null,null,null,-1644,-1817]
["Produktionsrådgivning",-36574,-17724,-16144,-16662,-15133,-15410,-13940,-12917,-12825,-10202,null,"Nedskrivninger, andet inventar",null,null,null,null,null,null,0,0]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-364012,-331543,-306087,-308608,-285288,-247893,-233420,-218555,-209504,-181506,null,"Nedskrivninger, blandede driftsmidler",null,null,null,null,null,null,-50,-16]
["Skovomkostninger",-7641,-7448,-5810,-3585,-2706,-3242,0,null,null,null,null,"Nedskrivninger i alt",null,null,null,null,null,null,-46338,-11819]
["Diverse vedrørende andet",-1203,-2059,-1327,-20,-910,557,-2932,-1530,-2943,-1582,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Stykomkostninger i alt incl. IO",-7291539,-6720213,-6268216,-6399543,-6189633,-5915082,-5751308,-6001557,-5644907,-4805879,null,"Tab/gevinst, driftsbygninger",null,null,null,null,null,null,50353,6410]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tab/gevinst, grundforbedringer",null,null,null,null,null,null,-158,99]
["Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Tab/gevinst, markredskaber",null,null,null,null,null,null,7899,8720]
["Brændstof",-140040,-131497,-119122,-123904,-110272,-116257,-140175,-148166,-158677,-137793,null,"Tab/gevinst, staldinventar",null,null,null,null,null,null,2285,1475]
["Energi",-220963,-225962,-250930,-258976,-266637,-246917,-247206,-257670,-254011,-225858,null,"Tab/gevinst, andet inventar",null,null,null,null,null,null,3986,1831]
["Maskinstation diverse",-146489,-125675,-105694,-118222,-111280,-115704,-110673,-113655,-118668,-102873,null,"Tab/gevinst, blandede driftsmidler mv.",null,null,null,null,null,null,-218,-966]
["Maskinstation høst af korn og frø",-24911,-26224,-20155,-24111,-19777,-20094,-19190,null,null,null,null,"Tab/gevinst i alt",null,null,null,null,null,null,64653,17792]
["Maskinstation - optagning",-7439,-5762,-3372,-3936,-3037,-2174,-1639,-1573,-1264,-1149,null,"Kapacitetsomkostninger i alt",-1101953,-1148398,-1319927,-1479242,-1633164,-1956726,-2087670,-2175989]
["Maskinstation, husdyrgødning",-85921,-65919,-66317,-60790,-53814,-52652,-50048,-46378,-41038,-35567,null,"Finansomkostninger",null,null,null,null,null,null,0,0]
["Maskinstation, høst af grovfoder",-3331,-2020,-1521,-1681,-1708,-1679,-1575,-1516,-1802,-1003,null,"Finansieringstilskud",14521,13208,11293,10845,5662,4968,3919,2009]
["Vedligehold bygninger, gårdsplads mv.",-121209,-96129,-73404,-90614,-71300,-62247,-64950,-63016,-56823,-48652,null,"Forpagtningsindtægter",10327,14053,13540,17704,25612,36734,37054,48323]
["Vedligehold grundforbedring",-49136,-25647,-32677,-27027,-28682,-22786,-23657,-23543,-22311,-16963,null,"Forpagtningsudgifter",-126234,-143867,-150724,-192408,-217421,-286207,-310650,-318159]
["Vedligehold stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Renteindtægter",17061,11453,18468,20421,39843,48351,36778,27230]
["Vedligehold skov",-514,-679,-505,-420,-476,-496,0,null,null,null,null,"Aktieindkomst",0,3785,4011,14398,16103,-102,2629,4062]
["Vedligehold markredskaber",-202356,-161840,-132193,-158665,-140408,-125351,-124482,-123610,-115348,-94087,null,"Renteudgifter, realkredit dkr, fast",null,null,null,null,null,null,-117544,-76332]
["Vedligehold staldinventar",-248526,-196704,-156789,-169826,-140951,-124495,-122007,-114065,-102877,-84458,null,"Renteudgifter, realkredit dkr, variabel",null,null,null,null,null,null,-214234,-101765]
["Vedligehold andet inventar",-31220,-35558,-34382,-42962,-45188,-43380,-42184,-47997,-50613,-52089,null,"Renteudgifter, realkredit fr. valuta, fast",null,null,null,null,null,null,-7994,-1949]
["Investeringer over driften",-38976,-34926,-28649,-34110,-28616,-20639,-24520,-23071,-21480,-17081,null,"Renteudgifter, realkredit fr.valuta, variabel",null,null,null,null,null,null,-446559,-247115]
["Lønomkostninger",-1341336,-1189002,-1033991,-1061053,-944405,-857968,-797971,-732539,-677221,-571374,null,"Renteudgifter, anden realkreditgæld",-422012,-384265,-379971,-436540,-592689,-858901,0,-941]
["Ejendomsskat",-66031,-61282,-54859,-57959,-56174,-50673,-47287,-43210,-38949,-36687,null,"Renteudgifter, pengeinstitut",-64591,-41486,-43593,-58076,-97556,-134716,-79832,-74246]
["Forsikringer",-131061,-118982,-110207,-114161,-108277,-103434,-99691,-93622,-89167,-81980,null,"Renteudgifter, kassekredit",0,-62037,-52254,-58507,-78342,-135487,-122973,-112720]
["Diverse omkostninger",-204148,-191600,-170696,-179099,-162898,-156927,-207944,-151435,-143581,-131746,null,"Renteudgifter, udlandslån",-20927,-21126,-25827,-38870,-52489,-67928,0,-118970]
["Økonomirådgivning",-40478,-39231,-36570,-37577,-34680,-34575,-31034,-81457,-77084,-68835,null,"Renteudgifter, prioritetsomkostninger",-21385,-15068,-16051,-14454,-18184,-23936,-37795,-26692]
["Regnskab",-68938,-64451,-60983,-62014,-59884,-55987,0,null,null,null,null,"Renteudgifter, øvrig gæld",0,-14528,-12063,-11044,-16084,-27048,0,-24173]
["Kontante kapacitetsomkostninger ialt",-3173024,-2799093,-2493015,-2627106,-2388465,-2214437,-2156230,-2085194,-1990079,-1723763,null,"Leasing",-12471,-12873,-11070,-12317,-13656,-18704,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Realiseret gevinst gæld",null,null,null,null,null,null,41701,17372]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-459421,-438238,-412274,-419974,-410153,-392178,-370040,-345710,-340267,-310537,null,"Realiseret tab gæld",null,null,null,null,null,null,-31385,-87949]
["Afskrivninger beboelse, landbrug",-36147,-33998,-30745,-30967,-27463,0,0,null,null,null,null,"Realiseret gevinst værdipapirer",9971,-132,-3720,18498,12360,-412365,735805,186309]
["Afskrivninger grundforbedring",-11127,-8907,-7761,-9066,-8606,-7512,-7226,-7267,-6636,-5925,null,"Realiseret tab værdipapirer",null,null,null,null,null,null,-721380,-375959]
["Afskrivninger stamplanter",-143,-137,-87,-119,-59,0,0,null,null,null,null,"Finansiering i alt",-615740,-652882,-647961,-740351,-986842,-1875340,-1367949,-1281666]
["Afskrivninger markredskaber",-283414,-238894,-209288,-245964,-227298,-224898,-216171,-211266,-195167,-179578,null,"Heraf renteudg_henført_privat",null,null,null,null,null,null,-102733,-62522]
["Afskrivninger staldinventar",-255646,-243186,-245850,-248748,-248962,-234499,-227362,-220038,-213751,-192178,null,"Heraf rentendtægt henført privat",null,null,null,null,null,null,-625884,7953]
["Afskrivninger specialinventar",-7462,-8390,-4472,-5285,-6186,-6747,-6182,-5486,-5374,-4076,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Afskrivninger bl. driftsmidler mv.",-18173,-17707,-15758,-15465,-14648,-13899,-14214,-13774,-13230,-12283,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Afskrivninger i alt",-1071533,-989457,-926235,-975587,-943375,-879734,-841194,-803542,-774424,-704577,null,"Bilag 7: Specifikation af aktiver og passiver",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nedskrivninger, driftsbygninger",-8269,-12523,-24103,-21990,-2641,-27934,-10791,-31061,-8853,-4917,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Nedskrivninger, beboelse",-4896,-7409,-10139,-9940,-5003,-10012,-4626,null,null,null,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Nedskrivninger, grundforbedringer",0,-522,-151,-433,0,-14221,-5221,-69,-236,-20,null,"STATUS PRIMO",null,null,null,null,null,null,0,0]
["Nedskrivninger stamplanter",0,-7,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nedskrivninger, markredskaber",-5356,-4466,-2869,-10310,-1977,-4180,-3329,-8755,-1337,-842,null,"Beboelse, egen",null,null,null,null,null,null,1169117,1142744]
["Nedskrivninger, staldinventar",-1259,-2603,-2662,-4425,-877,-7031,-3885,-11439,-1152,-1624,null,"Jord",null,null,null,null,null,null,-367410,-179152]
["Nedskrivninger, andet inventar",-626,-979,-37,-278,-363,-726,-363,-949,-3707,0,null,"Driftsbygninger",null,null,null,null,null,null,-261412,-206388]
["Nedskrivninger, blandede driftsmidler",-44,-120,-37,5712,-32,47,-359,-256,-250,-73,null,"Fast ejendom, landbrug",8397019,9409811,11377563,12592701,17063212,19360732,{"$error":"#N/A"},{"$error":"#N/A"}]
["Nedskrivninger i alt",-20451,-28629,-39997,-41664,-10893,-54046,-23947,-52529,-15536,-7476,null,"Værdi ikke vurderet jord",0,0,0,306627,279321,432339,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ej vurderet",0,0,0,480789,313319,667673,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tab/gevinst, driftsbygninger",-5023,-7001,-6530,-6363,-1882,-1593,482,7123,714,-3369,null,"Regulering til handelsværdi",0,0,0,1354541,2757707,5238955,{"$error":"#N/A"},{"$error":"#N/A"}]
["Tab/gevinst, beboelse",-8187,-5816,-2966,-4332,-9064,-7757,-4303,null,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,2517262,1418180]
["Tab/gevinst, grundforbedringer",-10,440,-148,716,-448,-69,1234,210,168,-375,null,"Betalingsrettigheder",0,0,0,305162,303497,192521,77360,46443]
["Tab/gevinst, stamplanter",0,0,0,8,0,0,0,null,null,null,null,"Mælkekvote",12131,22140,11153,17718,15196,9618,3226,4612]
["Tab/gevinst, markredskaber",32998,26445,23728,40912,28415,26045,30592,51453,30426,17189,null,"Leveringsrettigheder",0,0,13888,28248,31160,31986,36963,0]
["Tab/gevinst, staldinventar",9901,70,1246,1212,140,2302,1146,4459,1254,1434,null,"Andre immaterielle aktiver",null,null,null,null,null,null,1618,24282]
["Tab/gevinst, andet inventar",-74,2409,-178,300,1026,-175,412,1787,782,299,null,"Inventar markbrug",1477370,441684,439518,562538,693302,847996,-193004,-138403]
["Tab/gevinst, blandede driftsmidler mv.",-1197,-1767,-1814,-1778,-567,-814,-1931,-1850,-1184,-1318,null,"Inventar husdyrbrug",0,669703,775656,940029,1022034,1273126,-123276,-99911]
["Tab/gevinst i alt",28408,14780,13338,30675,17619,25696,31935,63182,32160,13861,null,"Inventar andet",0,468470,467783,424106,411507,414500,7036,-2257]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kvæg",15986,31777,15640,15578,18463,15808,17626,13916]
["Kapacitetsomkostninger i alt",-4236600,-3802399,-3445908,-3613682,-3325114,-3122521,-2989437,-2878083,-2747865,-2421964,null,"Svin",1099057,1060230,1340364,1398183,1508591,1433838,1766581,1848872]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fjerkræ",1145,506,1459,1336,942,2622,2789,4030]
["Finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Pelsdyr",3714,4186,7514,2185,2599,3075,10895,15074]
["Finansieringstilskud",11106,24404,12607,14310,12828,15289,11201,6592,3562,4927,null,"Skind, primo",0,0,0,9129,6682,17402,{"$error":"#N/A"},{"$error":"#N/A"}]
["Forpagtningsindtægter",155358,178144,166059,154167,135576,93968,83927,70785,69456,45099,null,"Får",null,null,null,null,null,null,144,100]
["Forpagtningsudgifter",-501993,-410634,-369967,-463354,-418349,-403661,-392011,-364006,-360238,-325798,null,"Andre husdyr",2766,5002,2852,2191,3009,5319,4906,6274]
["Renteindtægter",15497,16026,16830,19109,17757,20019,24131,23245,28821,32636,null,"Beholdninger egen avl",275811,310572,363248,415422,487905,733921,456987,354861]
["Aktieindkomst",7454,17671,10830,12054,8292,14405,5787,5151,5456,3409,null,"Beholdninger indkøbt foder",null,null,null,null,null,null,195656,168947]
["Renteudgifter, realkredit dkr, fast",-41177,-67954,-56939,-47931,-41388,-40276,-43884,-48799,-56358,-70172,null,"Jordbeholdninger",null,null,null,null,null,null,77917,68555]
["Bidrag, realkredit dkr, fast",-32052,-30796,-28527,-21905,-17424,-13150,-10539,null,null,null,null,"Andre beholdninger",null,null,null,null,null,null,75095,61277]
["Renteudgifter, realkredit dkr, variabel",10216,7882,-13372,-49814,-49382,-58535,-67000,-94511,-117688,-106474,null,"Igangværende arbejde",null,null,null,null,null,null,0,0]
["Bidrag, realkredit dkr, variabel",-213985,-210409,-189671,-170354,-145122,-115569,-78196,null,null,null,null,"Landbrugsaktiver ialt",11284999,12424080,14813246,18856482,24918445,30681431,36700469,34124677]
["Renteudgifter, realkredit fr. valuta, fast",-6,-206,-9,-509,-251,-454,-627,-565,-1111,-1741,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Bidrag, realkredit fr. valuta, fast",-91,-151,-285,-296,-256,-365,-400,null,null,null,null,"Biler mv",0,123785,118972,138512,156046,178316,182408,170880]
["Renteudgifter, realkredit fr.valuta, variabel",-301,-3414,-4300,-12866,-24752,-44263,-83917,-185166,-316308,-344759,null,"Beboelse",716845,745130,826813,853998,946499,958292,1195193,1090401]
["Bidrag, realkredit fr. valuta, variabel",-25616,-31681,-40087,-82140,-99394,-102694,-120165,null,null,null,null,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,544429,541365]
["Renteudgifter, anden realkreditgæld",-5978,-7644,-1682,-884,-727,-143,-65,-23,-477,-599,null,"Immaterielle anlægsaktiver",null,null,null,null,null,null,10287,5226]
["Renteudgifter, pengeinstitut",-143090,-153285,-156160,-169765,-187682,-177890,-194225,-193088,-165765,-99482,null,"Påbegyndte investeringer",null,null,null,null,null,null,0,62]
["Renteudgifter, kassekredit",-55951,-105084,-91001,-96880,-137638,-143051,-139780,-146871,-151147,-121676,null,"Øvrige materielle anlægsaktiver",590872,549309,615062,525841,631444,763929,61851,80933]
["Renteudgifter, udlandslån",-17013,-32059,-41927,-59521,-78277,-84613,-92761,-98872,-116559,-123025,null,"Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",null,null,null,null,null,null,0,0]
["Renteudgifter, prioritetsomkostninger",-46900,-47124,-29389,-38462,-31263,-33408,-34988,-19008,-24985,-21968,null,"Tilgodehavende generelt",283292,311108,319463,401679,442233,651963,1653408,844354]
["Renteudgifter, ansvarlige lån",-593,-831,-801,null,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter",0,9968,26298,27145,47269,57927,68737,96014]
["Renteudgifter, finansiel leasing",-8545,-8267,-6906,null,null,null,null,null,null,null,null,"Andel i I/S",null,null,null,null,null,null,7348,-28165]
["Renteudgifter, øvrig gæld",-25347,-23130,-26633,-41184,-46662,-39116,-39886,-94494,-34773,-27423,null,"Finansielle kontrakter",null,null,null,null,null,null,-312430,9310]
["Realiseret gevinst gæld",38839,6373,6802,24186,18386,19076,32069,4700,8853,15971,null,"Værdipapirer",0,334687,429495,443185,754193,854031,1060040,1098611]
["Realiseret tab gæld",-25366,-36503,-19800,-32551,-19184,-40125,-53185,-12688,-23617,-24709,null,"heraf aktier mv",null,null,null,null,null,null,463467,499680]
["Realiseret gevinst værdipapirer",34983,39754,30385,38207,38317,50842,27599,44208,31953,85691,null,"heraf obligationer mv",null,null,null,null,null,null,193444,185507]
["Realiseret tab værdipapirer",-77498,-74491,-70797,-119420,-120628,-118508,-109251,-134259,-110394,-230037,null,"heraf pantebreve",null,null,null,null,null,null,83173,71490]
["Finansiering i alt",-948049,-953408,-904740,-1145802,-1187222,-1202223,-1276164,-1237668,-1331318,-1310131,null,"heraf andelskapital",null,null,null,null,null,null,319957,312823]
["Heraf renteudgift henført privat",-36042,-46516,-45034,-51957,-54145,-66665,-72307,-67141,-80125,-75499,null,"heraf leveringsrettigheder",null,null,null,null,null,null,0,0]
["Heraf rentendtægt henført privat",10013,19889,13219,14653,11176,17906,10024,9952,11268,10321,null,"Indlån mv.",564221,231548,243934,336838,381400,655805,-1405933,428379]
[null,null,null,null,"",null,null,null,null,null,null,null,"Finansaktiver ialt",null,null,null,null,null,null,2131209,2448504]
[null,null,null,null,"",null,null,null,null,null,null,null,"Aktiver ialt primo",13440228,14729613,17393204,21797030,28515176,35099108,39599681,37356755]
["Bilag 7: Specifikation af aktiver og passiver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"",null,null,null,null,null,null,null,"GÆLD PRIMO",null,null,null,null,null,null,0,0]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle",null,"Fast forrentet Dkr",null,null,null,null,null,null,-1947844,-1550383]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Variabelt forrentet Dkr",null,null,null,null,null,null,-4331768,-4076582]
["STATUS PRIMO",null,null,null,null,null,null,null,null,null,null,null,"Fast forrentet fremmed valuta",null,null,null,null,null,null,-186143,-117015]
["Jord",28421283,26972440,24571862,26289958,25236956,23711080,22870662,22092494,21950326,22136474,null,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,-11056564,-13038281]
["Driftsbygninger",7375765,7384461,7170385,7504871,7617455,7191051,7059491,7025446,6992171,6744162,null,"Diverse gamle realkreditlån",null,null,null,null,null,null,-12476,7852]
["Fast ejendom, i øvrigt",1843439,1783583,1605867,1808359,1812484,1975507,1946792,1963182,1943539,1814408,null,"Realkreditinstitut gæld ialt primo",-6681591,-7851824,-8826214,-10372560,-11665927,-14706210,-17534794,-18774409]
["Stamplanter",2996,987,729,536,186,0,0,null,null,null,null,"Variabelt forrentet Dkr",-509476,-652734,-715072,-937187,-1271017,-1787993,-4331768,-4076582]
["Betalingsrettigheder",21267,21876,23015,27763,31892,0,0,44107,41460,55166,null,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,-186143,-117015]
["Mælkekvote",0,0,0,0,0,69,1210,3119,2973,5078,null,"Variabelt forrentet fremmed valuta",-540380,-536363,-720366,-975474,-1033299,-1084135,-11056564,-13038281]
["Andre immaterielle aktiver",51131,59545,24335,28844,38309,27850,19938,32105,29924,26780,null,"Pante- og gældsbreve",-48029,-46833,-79045,-74174,-81676,-74908,-94938,-86104]
["Inventar markbrug",2160750,1880477,1661920,1859421,1791939,1757143,1654920,1516827,1419177,1360743,null,"Anden langfristet gæld",null,null,null,null,null,null,57535,-27622]
["Inventar husdyrbrug",1700750,1665220,1688597,1757124,1840648,1776475,1768733,1702816,1723139,1666786,null,"Leasingforpligtelser",null,null,null,null,null,null,-36613,-109813]
["Inventar andet",47484,67083,35658,40287,40634,43002,43962,41968,43233,76860,null,"Mellemregning interessenter",-61575,-19084,-31221,-27704,-48506,-57678,-29619,-71743]
["Kvæg",10740,13198,15567,20101,19431,16080,15808,18537,16555,19642,null,"Moms",-49474,7164,-2489,-20015,-9631,62548,-68046,-113518]
["Svin",4491971,3131380,3235117,3537053,2845849,2799811,3087269,2874711,2658731,2057457,null,"Anden gæld",-526833,-621617,-688268,-872814,-1009374,-1332441,-1388669,-1875899]
["Fjerkræ",1765,1495,3915,4659,1447,2126,1109,4043,2957,3284,null,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,0,-316478]
["Pelsdyr",1680,25377,20743,20746,21181,26964,14349,11549,12093,18414,null,"Kassekredit",-630375,-788891,-771115,-814127,-925881,-1484103,-1621581,-1694846]
["Får",736,971,896,215,792,566,220,361,149,173,null,"Gæld uden for landbruget",-519,-3637,-7409,-21048,-169418,-261878,-116714,-81046]
["Andre husdyr",3487,5412,3175,2379,3338,2884,2720,4912,5675,3950,null,"Gæld i alt",-9048251,-10513821,-11837974,-14115103,-16214730,-20726797,-25766787,-26595984]
["Beholdninger egen avl",876423,641799,636897,632455,640475,584403,686781,744611,536331,563477,null,"Hensættelser",null,null,null,null,null,null,0,0]
["Beholdninger indkøbt foder",307677,276155,309867,281009,348834,362378,324408,334976,242794,225180,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Jordbeholdninger",111079,101377,76152,101848,95098,98522,91472,85394,77541,74827,null,"STATUS ULTIMO",null,null,null,null,null,null,0,0]
["Andre beholdninger",164314,135442,121172,138461,131362,130886,143092,133944,103259,86768,null,"Beboelse, eget",null,null,null,null,null,null,1195193,1090401]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0,null,"Jord",null,null,null,null,null,null,-367410,-179152]
["Tilgodehavende",1472843,1490454,1343983,1436310,1538322,1459085,1360494,1274885,1292400,1052760,null,"Driftsbygninger",null,null,null,null,null,null,-261412,-206388]
["Mellemregning I/S-interessenter",109682,104509,126347,140154,210207,206991,104382,139735,100062,76197,null,"Fast ejendom, landbrug",9053297,11053673,13602055,16924689,18482510,26834313,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andel I/S",74119,59238,55630,20202,44973,33875,24692,8495,16451,30406,null,"Værdi ikke vurderet jord",0,0,0,316726,350932,398559,{"$error":"#N/A"},{"$error":"#N/A"}]
["Finansielle kontrakter og værdipapirer",2116132,2068247,1912391,1825903,13507,19812,14747,9332,13506,29880,null,"Ej vurderet",0,0,0,327809,669876,329077,{"$error":"#N/A"},{"$error":"#N/A"}]
["Andelskapital",779505,751550,709725,722939,658702,573155,517412,443560,425794,381740,null,"Regulering til handelsværdi",0,0,0,2715466,4765616,2208981,{"$error":"#N/A"},{"$error":"#N/A"}]
["Leveringsrettigheder",119926,90374,67364,0,0,0,0,null,null,null,null,"Fast ejendom, i øvrigt",null,null,null,null,null,null,2517262,1418180]
["Kassekredit (positiv)",627762,217234,366506,267740,185171,184990,183789,null,null,null,null,"Betalingsrettigheder",null,null,null,null,null,null,77360,46443]
["Landbrugsaktiver ialt",50784367,46884489,43882957,46652378,45169193,43023208,41983739,39792407,38904224,38033735,null,"Mælkekvote",11704,13065,9939,12452,6462,5927,3226,4612]
[null,null,null,null,"",null,null,null,null,null,null,null,"Leveringsrettigheder",0,0,18574,36207,29650,27386,36963,0]
["Fast ejendom udenfor landbrug",904191,908291,767875,879042,794944,793850,780444,653352,654638,653081,null,"Andre immaterielle aktiver",0,0,278944,306432,187411,95616,1618,24282]
["Beboelse",1126224,1152987,1132044,1102559,1147771,1145606,1147287,1157304,1102196,1094108,null,"Inventar markbrug",1489683,476620,503754,652425,799321,952972,-193004,-138403]
["Private aktiver",477930,489970,484261,453905,482307,246121,229841,176971,175796,176192,null,"Inventar husdyrbrug",0,726557,828131,1016061,1157696,1350136,-123276,-99911]
["Immaterielle anlægsaktiver",44,70,149,293,1667,1340,1837,2456,4500,5203,null,"Inventar andet",0,452705,462026,429298,413442,396302,7036,-2257]
["Øvrige materielle anlægsaktiver",348019,297238,264370,406932,360484,382902,379327,312832,308410,302444,null,"Kvæg",12887,26716,15078,15593,17370,19054,17626,13916]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",64591,33814,29930,22862,30231,99781,98642,68671,81323,66848,null,"Svin",1077918,1279908,1384370,1499604,1310916,1676555,1766581,1848872]
["Aktier mv",820625,889288,862094,793938,871283,798277,697521,655625,641184,593740,null,"Fjerkræ",756,1327,1135,1439,1800,2538,2789,4030]
["Obligationer mv",298254,217633,205118,171941,149457,170360,144259,146182,153596,244149,null,"Pelsdyr",3691,4127,8769,3234,2616,3032,10895,15074]
["Pantebreve",80210,116550,60556,78906,84318,111404,116406,112588,135108,182310,null,"Skind, ultimo",0,0,0,10183,7783,16598,{"$error":"#N/A"},{"$error":"#N/A"}]
["Indlån mv.",462828,358522,453223,315627,339584,335618,277182,512322,438879,420582,null,"Får",null,null,null,null,null,null,144,100]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre husdyr",2931,4924,2840,2458,3870,6138,4906,6274]
["Aktiver ialt primo",55379105,51348853,48142577,50927617,49478610,47065300,45794589,44419791,43461756,42264122,null,"Beholdninger egen avl",317203,350595,371047,481534,694110,795738,456987,354861]
[null,null,null,null,"",null,null,null,null,null,null,null,"Beholdninger indkøbt foder",null,null,null,null,null,null,195656,168947]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,null,null,null,"Jordbeholdninger",null,null,null,null,null,null,77917,68555]
["Ansvarlig lånekapital",-137718,-155611,-80692,null,null,null,null,null,null,null,null,"Andre beholdninger",null,null,null,null,null,null,75095,61277]
["Fast forrentet Dkr",-3576968,-3337962,-2669636,-2132384,-1849979,-1273049,-1248070,-1068998,-1256103,-1359805,null,"Igangværende arbejde",null,null,null,null,null,null,0,0]
["Variabelt forrentet Dkr",-21354705,-20134848,-18082568,-16368224,-14079088,-11751709,-8463185,-6598462,-5237622,-4195002,null,"Landbrugsaktiver ialt",11970070,14390218,17481066,24751609,28901381,35118922,36700469,34124677]
["Fast forrentet fremmed valuta",-13217,-18937,-24941,-35182,-46015,-42336,-56478,-108402,-131707,-113746,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Variabelt forrentet fremmed valuta",-2734690,-3352388,-4043332,-8379925,-10283798,-11521233,-14234147,-15515560,-16555364,-16054219,null,"Biler mv",0,131194,130258,159181,176820,181079,182408,170880]
["Diverse realkreditlån",55239,57562,236737,191759,80100,60219,55470,51191,53228,45497,null,"Beboelse",716845,745130,826813,853998,946499,958292,1195193,1090401]
["Realkreditinstitut gæld ialt primo",-27624342,-26786573,-24583739,-26723955,-26178779,-24528109,-23946412,-23240230,-23127569,-21677275,null,"Fast ejendom udenfor landbrug",null,null,null,null,null,null,544429,541365]
["Variabelt forrentet Dkr",-3565875,-4017807,-3633568,-4130316,-4367328,-3719862,-3615017,-3270441,-2584235,-1493191,null,"Immaterielle anlægsaktiver udenfor landbrug",null,null,null,null,null,null,11716,5489]
["Fast forrentet Fremmed valuta",-32395,-58939,-63749,-108595,-136470,-95815,-123485,-178739,-195467,-197740,null,"Påbegyndte investeringer",null,null,null,null,null,null,0,62]
["Variabelt forrentet fremmed valuta",-449941,-661932,-828348,-1223813,-1475697,-1582031,-1508137,-1620967,-2085050,-2459125,null,"Øvrige materielle anlægsaktiver",619625,666138,575856,599518,765632,829974,61851,80933]
["Pante- og gældsbreve",-228511,-231788,-218250,-207943,-208681,-190243,-174570,-136302,-130863,-121009,null,"Øvrige aktiver, udenfor landbrug",null,null,null,null,null,null,75153,72581]
["Anden langfristet gæld",-582459,-430263,-355410,-513550,-501629,19044,0,-27149,-19802,-21929,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Leasingforpligtelser",-350367,-329000,-227774,-268422,-258760,-228157,-224657,-224706,-201154,-153078,null,"Tilgodehavende generelt",302574,387161,446208,473224,652132,746213,1653408,844354]
["Mellemregning interessenter",-308908,-87170,-126863,-170009,-147875,-97950,-93053,-91731,-98834,-68037,null,"Positiv hensættelse",null,null,null,null,null,null,0,0]
["Moms",-388117,-114894,-178623,-205290,-129638,-119240,-134629,-135334,-257036,-174533,null,"Mellemregning I/S-interessenter",0,18172,26921,42538,74228,81583,68737,96014]
["Leverandørgæld",-2174422,-1445349,-1870182,"",-1485133,-1681117,-1534757,-1447126,-1277762,-1084876,null,"Andel i I/S",null,null,null,null,null,null,7348,-28165]
["Anden gæld, finansielle kontrakter",-354145,-368450,-372162,-461476,-538929,-607371,-422305,-569869,-556150,-449542,null,"Finansielle kontrakter",null,null,null,null,null,null,-312430,9310]
["Kassekredit",-1096916,-1929709,-1311981,-1872056,-2293633,-2033145,-1901302,-1841570,-2003125,-1553482,null,"Aktier mv",null,null,null,null,null,null,578706,522523]
["Gæld uden for landbruget",-3893,-20464,-24469,-23783,-20560,-27259,-60124,-96081,-138671,-167916,null,"Værdipapirer",0,397980,574177,747149,894745,705309,1060040,1098611]
["Gæld i alt",-37289428,-36637950,-33875810,-37633533,-37743113,-34958987,-33779043,-32880246,-32675717,-29621734,null,"Obligationer mv",null,null,null,null,null,null,194023,170591]
["Hensættelser (negative)",-5555219,-4770890,-4500987,-4201092,-3661566,-3537516,-3475025,-3386557,-3069837,-3681707,null,"Pantebreve",null,null,null,null,null,null,79528,71130]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andelskapital",null,null,null,null,null,null,336700,338703]
["STATUS ULTIMO",null,null,null,null,null,null,null,null,null,null,null,"Leveringsrettigheder",null,null,null,null,null,null,36963,0]
["Jord",29563569,27876234,25156985,26972361,25700392,24333555,23569658,22581161,22430156,21555509,null,"Indlån mv.",591278,291652,389397,401253,602905,580820,-1405933,428379]
["Driftsbygninger",7426686,7188556,7097874,7474111,7415382,7069132,6992261,6983096,7067868,6670610,null,"Finansaktiver ialt",null,null,null,null,null,null,2131209,2448504]
["Fast ejendom, i øvrigt",1949822,1817475,1634649,1823772,1784602,1986073,1971792,2023679,1975111,1862090,null,"Aktiver ialt ultimo",14219981,17098436,20476795,28382668,33316478,39740469,38257835,37285093]
["Stamplanter",2999,872,667,830,416,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Betalingsrettigheder",19190,19857,20144,25564,26041,34133,39829,44509,42858,38922,null,"GÆLD ULTIMO",null,null,null,null,null,null,0,0]
["Mælkekvote",0,0,0,0,11,46,68,1576,3295,2412,null,"Fast forrentet Dkr",null,null,null,null,null,null,-1947844,-1550383]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0,null,"Variabelt forrentet Dkr",null,null,null,null,null,null,-4331768,-4076582]
["Andre immaterielle aktiver",57112,59525,28378,29086,31586,26798,19195,31692,28066,28206,null,"Fast forrentet fremmed valuta",null,null,null,null,null,null,-186143,-117015]
["Inventar markbrug",2386292,1962984,1666708,1983604,1811252,1766450,1694304,1681578,1505188,1391349,null,"Variabelt forrentet fremmed valuta",null,null,null,null,null,null,-11056564,-13038281]
["Inventar husdyrbrug",1739766,1598778,1663452,"",1736191,1703148,1704964,1694993,1718699,1576231,null,"Diverse gamle realkreditlån",null,null,null,null,null,null,-12476,7852]
["Inventar andet",48525,65359,35408,45716,44629,38968,44848,42648,41728,72276,null,"Realkreditinstitut gæld ialt, ultimo",-7379053,-8513880,-9692753,-11548293,-13767488,-17019684,-19036263,-19002874]
["Kvæg",12991,9527,13988,17284,17859,16604,14825,18343,17706,20010,null,"Variabelt forrentet Dkr",-593403,-711136,-853098,-1211257,-1616490,-1619348,-4331768,-4076582]
["Svin",3935318,4405891,3012418,3371706,3501132,2674110,2708421,3013737,2920486,2412557,null,"Fast forrentet Fremmed valuta",null,null,null,null,null,null,-186143,-117015]
["Fjerkræ",1424,1193,2617,5763,4012,2630,2395,2419,4509,2265,null,"Variabelt forrentet Fremmed valuta",-633655,-766543,-906921,-1011865,-1059724,-1885448,-11056564,-13038281]
["Pelsdyr",828,22688,20997,21532,22788,27346,15484,13047,13892,22593,null,"Pante- og gældsbreve",-46980,-53935,-84542,-73239,-75767,-91289,-94938,-86104]
["Får",858,897,841,218,1092,680,188,403,446,201,null,"Anden langfristet gæld",null,null,null,null,null,null,57535,-27622]
["Andre husdyr",3636,5811,3099,2205,3329,2823,2019,5075,5211,3119,null,"Leasingforpligtigelser",null,null,null,null,null,null,-60008,-133272]
["Beholdninger egen avl",936429,742434,549166,802063,562250,610797,619299,664752,742742,545850,null,"Mellemregning I/S-interessenter",-47828,-22130,-36739,-36065,-58522,-40903,68737,96014]
["Beholdninger indkøbt foder",332545,304880,296928,312104,301701,366013,309457,322112,342138,210593,null,"Moms",-50166,-25565,-27338,-18568,49517,-17631,-68046,-113518]
["Jordbeholdninger",110384,99493,85654,87574,98699,102602,95436,89932,81962,76565,null,"Anden gæld",-522786,-763397,-874822,-973933,-1201593,-1329316,-1388669,-1875899]
["Andre beholdninger",164550,141202,120283,150666,129805,131843,130300,138763,128548,101256,null,"Anden gæld, finansielle kontrakter",null,null,null,null,null,null,0,-316478]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,11,null,"Kassekredit",-738767,-846282,-834383,-909220,-1365968,-1927120,-1621581,-1694846]
["Tilgodehavende",1548993,1519149,1233027,1438554,1287792,1203033,1142024,1116565,1159467,954288,null,"Gæld uden for landbruget",-508,-3801,-26491,-96450,-229799,-292982,-116714,-81046]
["Mellemregning I/S interessenter",93912,92639,125257,140736,200998,244883,115914,null,null,null,null,"Gæld i alt ultimo",-10013147,-11706670,-13331545,-15878891,-19325834,-24223722,-25766787,-26595984]
["Andel I/S",72906,70826,55169,39087,50492,43735,26280,14155,23478,-11328,null,"Hensættelser (udskudt skat)",null,null,null,null,null,null,0,0]
["Finansielle kontrakter",6375,4212,4435,9333,15233,15384,28627,6382,9720,12938,null,"Andre hensatte forpligtigelser",null,null,null,null,null,null,0,0]
["Andelskapital",845572,783080,745782,779363,735156,640879,552519,484244,458627,459091,null,"Jordpris excl bygningsværdi pr ha",null,null,null,null,null,null,165516,169255]
["Leveringsrettigheder",147382,108386,82934,0,56153,47993,37796,0,0,0,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Kassekredit (positiv)",742866,626928,226070,371019,247624,192697,193234,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Landbrugsaktiver ialt",52150931,49528879,43882929,47699927,45786615,43282355,42031135,40515308,40226294,37698546,null,"Bilag 8: Oplysninger vedr. ejer og bedrift",null,null,null,null,null,null,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Fast ejendom udenfor landbrug",788777,844467,723665,852740,757445,736399,711069,681192,679383,673875,null,"Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["Beboelse",1133860,1165992,1149786,1114412,1141354,1154422,1153190,1161794,1155687,1105921,null,"År",2003,2004,2005,2006,2007,2008,2009,2010]
["Private aktiver",528200,519710,507050,493566,474347,237238,230288,178453,177969,171255,null,"Etableringsår",1987,1953,1985,1989,1969,1991,1992,1939]
["Immaterielle anlægsaktiver udenfor landbrug",21,45,103,171,1031,1068,1657,1785,4506,4584,null,"CVR-nummer",null,null,null,null,null,null,31530689,31068289]
["Påbegyndte investeringer udenfor landbrug",1060,409,2289,1479,4160,0,0,0,0,0,null,"Brugers alder",44,45,47,45,45,45,46,46]
["Øvrige materielle anlægsaktiver",394385,314130,277858,391837,372110,460449,474932,432365,403499,402191,null,"Ejendom købt i fri handel",54,58,52,56,55,56,0,0]
["Øvrige aktiver, udenfor landbrug",150005,97152,69581,62112,34342,93271,95665,88441,99520,79653,null,"Driftsform",null,null,null,null,null,null,50,49]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ejerform",null,null,null,null,null,null,1,1]
["Aktier mv",898995,969374,870109,903770,886088,846636,746207,713715,674130,564118,null,"Egnet til analyse",null,null,null,null,null,null,1,1]
["Obligationer mv",370695,237358,215955,215436,181691,157654,148096,156601,134377,202293,null,"Interessentskab",0,3,3,4,4,5,6,7]
["Pantebreve",96782,73472,71968,80552,82040,98678,124177,118913,132449,192260,null,"Driftsfællesskab",0,0,0,0,0,0,0,0]
["Indlån mv.",1244585,1059116,626792,794773,310221,315178,305113,469085,523358,471061,null,"Anpart- eller aktieselskab",0,0,0,0,0,0,0,0]
["Hensættelse (positive)",73802,104103,144966,112274,195226,263877,226934,199896,242280,213005,null,"Særlige forhold",0,0,0,0,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Aktiver ialt ultimo",57089234,54287279,48316980,52350551,50222510,47647225,46248463,45338700,45063499,42167073,null,"Økologisk produktion (%)",0,1,1,1,1,1,1,1]
[null,null,null,null,"",null,null,null,null,null,null,null,"Økologisk jordbrug omlægningsår",null,null,null,null,null,null,18,16]
["GÆLD ULTIMO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"}]
["Ansvarlig lånekapital",-96388,-148934,-127655,null,null,null,null,null,null,null,null,"Antal voksne i brugerfamilien",0,96,2,2,2,2,0,0]
["Fast forrentet Dkr",-3747842,-3561639,-3089962,-2696998,-2198478,-1477382,-1380411,-1171695,-1129276,-1237298,null,"Kredsnummer",null,null,null,null,null,null,248,242]
["Variabelt forrentet Dkr",-22190999,-21044927,-18747468,-19928202,-15607545,-13541447,-11599001,-8251372,-6584091,-4899068,null,"Kommunenummer",null,null,null,null,null,null,634,638]
["Fast forrentet fremmed valuta",-7517,-10658,-23845,-20933,-38922,-40853,-45617,-73338,-132134,-106775,null,"Regionsnummer",null,null,null,null,null,null,0,0]
["Variabelt forrentet fremmed valuta",-2292280,-2683826,-3216871,-4562766,-8581629,-9939679,-11256318,-14086866,-15955579,-15827742,null,"Personlig indtjening, ejer",17977,36887,31785,32575,36621,38471,72962,78898]
["Diverse realkreditlån",60461,66712,263184,"",187022,69824,58014,59755,60072,46024,null,"Personlig indtjening, ægtefælle",117745,137658,131550,139063,144757,149386,152283,157338]
["Realkreditinstitut gæld ialt, ultimo",-28178177,-27234338,-24814962,-26964186,-26239553,-24929537,-24223333,-23523517,-23741007,-22024859,null,"Ejerløn",null,null,null,null,null,null,563017,666987]
["Variabelt forrentet Dkr",-2930677,-3634182,-3673291,-4044292,-4416191,-4020412,-3701534,-3755054,-3371644,-2238625,null,"Normtimer ejerfamilien",null,null,null,null,null,null,3141,3444]
["Fast forrentet Fremmed valuta",-28864,-53617,-40090,-116097,-117834,-102460,-108175,-181240,-158899,-140407,null,"Værdiændring kvæg",null,null,null,null,null,null,0,-33]
["Variabelt forrentet Fremmed valuta",-291905,-516944,-698143,-962225,-1438013,-1351319,-1434880,-1470241,-1607875,-1917956,null,"Værdiændring svin",null,null,null,null,null,null,0,118304]
["Pante- og gældsbreve",-210806,-204083,-211875,-212602,-203469,-198992,-186459,-150544,-125992,-117625,null,"Værdiændring mink",null,null,null,null,null,null,0,1343]
["Anden langfristet gæld",-595441,-475548,-347769,-497804,-489012,-59921,-42804,-39507,-21176,-12425,null,"Værdiændring korn",null,null,null,null,null,null,0,174945]
["Leasingforpligtigelser",-390041,-339766,-261553,-294244,-255750,-231890,-227174,-240139,-221912,-181390,null,"Værdiændring grovfoder",null,null,null,null,null,null,-140,54]
["Mellemregning I/S-interessenter",-324839,-146713,-119073,-227309,-171544,-95115,-95698,130449,95530,66342,null,"DE pr ha eget jord",null,null,null,null,null,null,0,0]
["Moms",-307486,-388214,-108519,-192455,-209605,-126514,-121319,-134609,-136861,-136959,null,"Kvæg",null,null,null,null,null,null,17626,13916]
["Leverandørgæld",-2090286,-2092878,-1838379,-1907035,-1684988,-1741113,-1606386,-1534867,-1469492,-1179888,null,"Nulpunktsrente",null,null,null,null,null,null,0,1.37]
["Anden gæld, finansielle kontrakter mv",-315574,-385309,-335224,-376149,-548471,-511641,-617011,-396767,-630381,-541238,null,"Afkast af investeret kapital",null,null,null,null,null,null,0,0]
["Kassekredit",-1089630,-1081310,-1849471,-1476903,-1979768,-2334275,-2043227,-1943161,-1930731,-1777442,null,"Investeret kapital",null,null,null,null,null,null,0,0]
["Gæld uden for landbruget",-3912,-29617,-20218,-18450,-21635,-21851,-54818,-59289,-130124,-168638,null,"Afkastningsgrad, landbrug",null,null,null,null,null,null,0,2.4]
["Gæld i alt ultimo",-36854025,-36731453,-34446222,-37376887,-37775833,-35725039,-34462817,-33513716,-33654022,-30523404]
["Hensættelser (negative)",-6117082,-5480001,-4310652,-4520744,-3879823,-3483101,-3428995,-3398019,-3155662,-3305996]
["Andre hensatte forpligtigelser",-4930,-5204,-27490,-14074,-13278,-24604,-18762,-13121,-2720,134]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle","Alle"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1997,1990,1928]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,52,51,50,50,49,48,48,47,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1319,1319,1319,1319,1320,1319,1320]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",2,2,2,2,1,1,1,1,1,1]
["Økologisk jordbrug omlægningsår",45,43,34,32,29,23,23,24,19,15]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",640,638,636,634,631,632,630,632,635,637]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",120526,111229,96552,101898,98705,93970,85494,74262,74566,81937]
["Personlig indtjening, ægtefælle",233503,213695,197412,183164,174256,173598,167247,164406,161822,161369]
["Ejerløn",420465,442829,448180,452896,379550,366842,375866,387447,384516,0]

{"sheet":"4.2 Svin øko gns","index":24,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:35:52 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype] >= 1311 AND [gtype] <= 1334)) AND (([006410]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",25,23,21,23,17,15,18,16,17,14]
["Antal vejet",47,45,39,34,31,30,29,28,27,26]
["Kredsnummer",193,203,211,214,254,215,213,207,262,268]
["Ejendomsnummer",3214,4258,4402,3861,3949,4076,3418,3802,4350,3389]
["Landbrugsareal, ha",178,153,145,185,164,141,165,158,158,138]
["Årskøer",6,0,0,0,0,0,0,0,0,0]
["Årssøer",272,255,270,208,212,193,193,161,264,144]
["Antal slagtesvin produceret",3206,3212,4229,3849,3543,3311,3646,3672,3312,3553]
["Antal minktæver",0,0,0,0,0,0,0,0,0,0]
["Dyreenheder",186,167,195,165,179,165,181,165,188,157]
["Beregnet antal normtimer",5966,5343,5659,5189,5113,4776,4925,4715,5535,4860]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",993541,1335771,1089400,1594210,1036432,1060906,1139878,1270255,1121933,1421494]
["Bruttoudbytte Kvæg",233000,1486,31442,5891,-927,1671,382,897,6067,20898]
["Bruttoudbytte Svin",8048687,7630519,7113538,8547634,9619009,8318397,6392315,6050758,7447765,5508649]
["Bruttoudbytte andre husdyr",27965,79000,100065,83530,92732,168850,135280,132447,126828,96343]
["Skovindtægter",18874,3942,1878,997,62,568,0]
["Maskinstationsindtægter",226675,52927,76741,75021,70933,124975,87475,202621,66183,422824]
["Andre landbrugsindtægter",397310,304137,251535,368906,201472,182486,195234,177673,136406,391273]
["Bruttoudbytte ialt",9946054,9407781,8664597,10676189,11019713,9857852,7950564,7834651,8905183,7861481]
[null,null,null,null,""]
["Stykomkostninger Mark",-219717,-237182,-231914,-297285,-215556,-158808,-168031,-196995,-219214,-139342]
["Korn inkl. IO",-752542,-1081743,-1232033,-1099062,-1066687,-1222004,-1237230,-4680863,-4388871,-3700405]
["Færdigblanding mv.",-3526976,-3868160,-3378170,-3282893,-3301276,-2680646,-2674316]
["Eget grovfoder inkl. IO",-81069,-36670,-70283,-76365,-71040,-15778,-3204]
["Øvrige stykomkostninger husdyr",-471476,-485699,-417999,-397315,-356601,-331010,-286864,-297273,-302762,-185910]
["Skovomkostninger",-12827,-2970,-6561,-361,-218,-379,0]
["Stykomkostninger i alt",-5064609,-5712424,-5336960,-5153282,-5011379,-4408625,-4369645,-5175130,-4910847,-4025656]
[null,null,null,null,""]
["Dækningsbidrag",4881445,3695357,3327636,5522908,6008334,5449227,3580919,2659521,3994336,3835825]
[null,null,null,null,""]
["Energi og brændstof",-216638,-206184,-262056,-244997,-196448,-185419,-218904,-224530,-243948,-295282]
["Maskinstation",-421029,-264972,-224043,-267097,-340739,-215357,-284791,-216012,-280054,-203984]
["Vedligeholdelse",-462748,-345921,-399469,-469742,-458289,-345897,-299907,-280002,-314735,-363698]
["Investeringer over driften",-54367,-35150,-83859,-77480,-101908,-52393,-27964,-26646,-42384,-33205]
["Lønomkostninger",-1023588,-999893,-1049929,-1096915,-855933,-767960,-595159,-717072,-640593,-601429]
["Ejendomsskat og forsikringer",-134701,-122107,-124733,-136458,-134807,-107176,-101646,-111478,-101518,-109986]
["Diverse omkostninger",-224385,-216954,-204039,-234779,-226301,-178086,-222932,-165159,-206553,-234709]
["Kontante kapacitetsomkostninger",-2537457,-2191181,-2348129,-2527468,-2314425,-1852288,-1751303,-1740899,-1829785,-1842293]
[null,null,null,null,""]
["Afskrivninger",-782413,-844192,-876711,-873285,-794152,-815326,-754778,-830950,-702819,-761210]
["Nedskrivninger",-67954,0,0,-51304,0,0,0,0,0,0]
["Tab/gevinst",47337,18878,61391,78458,-26663,26852,69615,-4076,44252,-8620]
["Kapacitetsomkostninger i alt",-3340488,-3016495,-3163449,-3373598,-3135240,-2640761,-2436466,-2575926,-2488352,-2612124]
[null,null,null,null,""]
["Resultat af primær drift",1540957,678863,164188,2149309,2873094,2808466,1144454,83595,1505984,1223700]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",368964,339916,330246,376594,339408,297941,378286,362624,367405,334716]
[null,null,null,null,""]
["Forpagtningsindtægt",107819,55225,57455,58046,57393,56429,31741,63657,14041,164919]
["Forpagtningsafgift",-478726,-362688,-257176,-354954,-237959,-186047,-226759,-210499,-235092,-207288]
["Renteindt, landbrug og fin.tilskud",22792,40672,19655,74178,43794,73272,47330,94824,9816,26434]
["Realiseret gevinst/tab finansaktiver",-56327,-7286,-5571,-12278,-33408,423,-30970,-923,-8478,18442]
["Renteudgifter, landbrug",-469538,-554262,-455653,-652508,-534997,-453461,-597802,-714332,-679722,-866956]
["Finansomkostninger ialt, landbrug",-873981,-828340,-641291,-887516,-705176,-509385,-776459,-767273,-899434,-864449]
[null,null,null,null,""]
["Driftsresultat",1035940,190439,-146857,1638387,2507325,2597022,746281,-321054,973955,693967]
[null,null,null,null,""]
["Ejerløn",-472992,-472370,-451712,-460856,-138167,-189809,-264925,-231355,-328059,0]
["Korr. værdiændring stambes/foderbeh.",32780,-19359,35171,54470,-388713,5869,-483]
["Driftsresultat efter ejerløn mv.",595728,-301290,-563398,1232001,1980445,2413082,480873]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-3638,-3961,-5364,-3472,-3976,-527,-313,-71,0,-1664]
["Nedskrivning immaterielle aktiver",2262,-147,2092,0,4750,-65,-2902,198,-2232,-12855]
["Gevinst/tab immaterielle aktiver",-15391,20769,2443,4586,-63211,170,0,0,0,115328]
["Anden virksomhed og engangsposter",164506,42755,93303,185029,91371,-5450,293732,164351,596082,68465]
["Renteindtægter, privat",7280,3132,9496,5266,2610,11558,8177,2613,623,1574]
["Renteudgifter, privat",-26804,-22925,-20548,-33865,-27989,-31870,-41121,-69358,-41651,-53545]
["Urealiseret regulering værdipapirer",146372,10855,18184,66465,139804,50488,30769,88835,13525,-12580]
["Urealiseret regulering gæld",9346,6215,3534,3039,64778,83765,9150,55109,-63114,-9847]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1319872,247132,-43717,1865436,2715461,2705092,1043771,-79376,1477188,788842]
[null,null,null,null,""]
["Private indtægter/omkostninger",340404,279504,249585,258214,265731,270857,208817,338787,190578,274950]
[null,null,null,null,""]
["Årets resultat før skat",1660276,526636,205867,2123650,2981192,2975949,1252588,259411,1667766,1063793]
[null,null,null,null,""]
["Skat af årets resultat",-668304,-27280,-140092,-1100462,-1399871,-1217163,-307869,-151513,-664560,-339439]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",20492258,19834708,21583719,25359113,22910878,21430695,22345987,23475024,22087769,27138532]
["Stamplanter",1389,889,0,0]
["Betalingsrettigheder EU",4616,8909,17859,15090,11637,7486,14573,18866,23043,58329]
["Mælkekvoter og andre leveringsrettigheder",5322,1541,4266,901,3344,907,807,357,14817,0]
["Inventar og maskiner",2826757,3310149,3885146,3734162,3696997,3597311,3003640,3808481,2518510,4001502]
["Besætning",2970505,2757702,2757823,2656065,3029673,2141159,1947205,2000834,2269221,1525436]
["Beholdning",620832,658608,800280,990764,761941,570370,846258,700117,891804,723924]
["Tilgodehavende",1111795,1493934,1730046,1417408,1673120,860568,386387,970114,540679,2696400]
["Andelskapital og financielle kontrakter",1007580,738880,972999,838104,1049756,1198463,585952,384150,472572,336462]
["Landbrugsaktiver i alt",29041054,28805319,31752138,35011607,33137347,29806960,29130809,31357943,28818415,36480585]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1315252,1127399,1296673,1432629,1404351,1390121,1485676,816378,444238,152787]
["Private aktiver",218971,168822,171850,161220,177818,185128,156953,1302082,1320841,1126811]
["Øvrige aktiver udenfor landbrug",137157,66551,53172,44397,201030,68859,89595,122371,174660,139932]
["Værdipapirer og indlån",928576,387499,309967,622931,484995,769405,585496,576866,236324,676855]
["Hensættelser (positive)",1471,5576,16181,3137,52132]
[null,null,null,null,""]
["Aktiver i alt",31642480,30561166,33599982,37275921,35457672,32220473,31448529,34175640,30994478,38576970]
[null,null,null,null,""]
["Ansvarlig lånekapital",-167133,-179585,-38330]
["Realkreditinstitutter",-15086604,-14933102,-16501780,-18279506,-18052323,-15787121,-17492144,-18892238,-17153834,-21353164]
["Pengeinstitutter",-1599329,-2600019,-1217473,-2970203,-2555547,-2281249,-3593177,-1610546,-2091854,-3854333]
["Pante- og gældsbreve",-210780,-80213,-19426,-30563,-31261,-26554,-2260]
["Anden langfristet gæld",-140116,-429102,-352392,-343523,-326183,0,0]
["Anden gæld",-2727226,-1933129,-1838181,-2463132,-2692899,-2172514,-2436906,-2032489,-1400420,-1595818]
["Kassekredit",-1161973,-1269509,-1430764,-1384410,-413782,-337384,-718176,-3084489,-816982,-1348987]
["Gæld i alt",-21093161,-21424659,-21398346,-25471338,-24071997,-20604821,-24242662,-25619762,-21463089,-28152303]
[null,null,null,null,""]
["Hensættelser (negative)",-3956825,-3489429,-4923635,-4509502,-4384397,-4579836,-3483682,-3461453,-3806722,-4548213]
[null,null,null,null,""]
["Egenkapital",6592495,5647077,7278001,7295081,7001279,7035815,3722185,5094425,5724666,5876454]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1180922,213400,-64607,1794818,2573317,2571260,1007068,-223447,1529009,710461]
["Private indtægter",340404,279504,249585,258214,265731,270857,208817,338787,190578,274950]
["Resultat før regulering og skat",1521325,492905,184978,2053032,2839048,2842117,1215885,115340,1719587,985411]
[null,null,null,null,""]
["Privat",-224709,-283775,-264587,-309157,-298387,-336202,-349361,-387872,-366023,-337823]
["Formueindtægter/-udgifter",-16257,-10179,-14581,-22225,-12264,-34117,-34001,-52654,-35276,-154281]
["Privat udtræk",-240966,-293955,-279168,-331382,-310650,-370319,-383362,-435031,-419904,-481019]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",0,-68301,-56472,"",0,-125428,-44797,0,0,0]
["Betalt skat",-390923,-218399,-128155,-432111,-516179,-432746,-169021,-129139,-129871,-89361]
["Ændring i udskudt skat",-277381,191119,-11937,-668351,-883692,-784417,-138849,-22375,-534689,-250078]
["Skat af årets resultat",-668304,-27280,-140092,-1100462,-1399871,-1217163,-307869,-151513,-664560,-339439]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",612055,103369,-290754,621188,1128527,1129207,479857,-471205,635123,164954]
["Regulering ialt fra resultat",138950,33732,20890,70618,142144,133832,36703,144071,-51821,78382]
["Værdireguleringer",116288,-76614,-41370,87242,219163,187399,-13416,59228,89636,-130258]
["Pensionsindbetaling",-122719,-80188,-61191,-122843,-115841,-92841,-152054,-118447,-151245,-116827]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",744575,-19702,-372426,656205,1373993,1357597,351090,-386351,526058,-3747]
[null,null,null,null,""]
["Egenkapital primo",5847918,5666777,7650425,6638874,5627285,5679342,3371094,5480777,5202974,5880201]
[null,null,null,null,""]
["Egenkapital ultimo",6592495,5647077,7278001,7295081,7001279,7035815,3722185,5094425,5729031,5876454]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1660276,526636,205867,2123650,2981192,2975949,1252588,259411,1667766,1063793]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",102925,-118026,364623,39525,-586461,330190,0]
["Afskrivninger m.v., landbrug",819798,808652,816149,845016,883253,788895,688378,834899,660799,669022]
["Afskrivninger andre erhverv",6591,6127,6726,50026,35745,17749,11205,13086,31528,4714]
["Regulering I/S",-63844,-3216,-643,-15560,-6884,0,0,797,0,0]
["Gevinst/tab finansaktiver",-1946,-3048,-2347,-2696,-5868,-3587,-1467,-2739,1858,-29611]
["Urealiseret regulering finansaktiver",-146372,-10855,-18184,-66465,-139804,-50488,-30769,-88835,-13525,12580]
["Gevinst/tab gæld",-8842,23698,7966,14917,4888,6092,4462,4096,6622,-2463]
["Urealiseret regulering gæld",-9346,-6215,-3534,3039,-64778,-83765,-9150,-55109,-63114,-9847]
["Øvrige tilbageførsler",106,167,8020,-621,0,0,0]
["Tilbageførsel i alt",699069,697285,1178776,861104,120090,674895,662660,706196,750395,664090]
[null,null,null,null,""]
["Betalt skat",-390923,-218399,-128155,-432111,-516179,-432746,-169021,-129139,-129871,-89361]
["Privat",-224709,-283775,-264587,-309157,-298387,-336202,-349361,-387872,-366023,-337823]
["Afskrivninger privat tlbf.",33372,25490,27398,47877,23097,33839,23555,55284,21060,26731]
["Formueindtægter/-udgifter",-16257,-10179,-14581,-22225,-12264,-34117,-34001,-52654,-35276,-154281]
["Pensionsindbetaling",-122719,-80188,-61191,-122843,-115841,-92841,-152054,-118447,-151245,-116827]
["Privat udtræk, skat og pension i alt",-721236,-567052,-441116,-838459,-919573,-862066,-680882,-627334,-679960,-660475]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",33007,-65496,-55829,-9644,-15,-125428,-44797,0,0,0]
[null,null,null,null,""]
["Til invest og afdrag",1671116,591374,887697,2136651,2181694,2678722,1189569]
[null,null,null,null,""]
["Besætning (realforskydning)",-152327,-102055,-270229,-22135,-136864,-368308,157410,-189904,-68387,-73354]
["Beholdninger (realforskydninger)",-43086,-112112,-53214,-136839,-213451,94323,-152792,234289,-187164,57833]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1475703,377208,564255,1977677,1831379,2404738,1194187,382659,1482650,1051888]
[null,null,null,null,""]
["Investeringer"]
["Jord",8946,386806,-98107,-251316,-268382,2576,-43428,-119008,-116977,215160]
["Immaterielle aktiver",2330,235,-4667,-1109,-5573,1672,-135,-1222,-632,-596]
["Grundforbedring",-4454,-10751,-7946,-17253,-12127,-9862,-5852,-19700,-3045,-5395]
["Stamplanter",0,-1038,0,0,0,0,0]
["Driftsbygninger",-209051,-49168,-321988,-247722,-319361,-133763,-45027,60582,-160467,-151839]
["Inventar markbrug",-33899,-37494,-85079,-212526,-666431,-487298,-334842,-155145,-265079,-222618]
["Inventar husdyrbrug",-117713,-94279,-231245,-466762,-519125,-286881,-167006,-797660,-207127,-127076]
["Inventar andet",40633,-79553,12577,-171609,-48010,0,-1302,-1902,-10335,-9217]
["Beboelse, landbrug",6936,-25520,29931,16720,-75507,-40262,-22645,-58594,-45808,-33292]
["Private aktiver",-6966,-33803,-17453,161220,-51977,-66146,-6509,-57692,-72471,-2825]
["Aktiver udenfor landbrug",-6318,-9717,-49284,136960,-8797,-26308,-2559,205,2354,19102]
["Investeringer ialt",-319554,45720,-773261,-1245417,-1975291,-1046271,-629304,-1150137,-879588,-318598]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",1156148,422927,-209006,732260,-143912,1358466,564883,-767478,603062,733290]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",8555,211895,769675,207490,-958307,-947113,215452,443383,-1548,-172133]
["Realkreditinstitutter",-243462,-854652,843517,-18279506,638444,-270353,-262323,-18892238,-17153834,-21353164]
["Pengeinstitutter lån, netto",-336713,-283657,-1450848,-574497,-20321,-137967,953394,107682,-628934,120017]
["Anden gæld",-455387,246954,-349584,-2463132,459005,278234,139789,-2032489,-1400420,-1595818]
["Kassekredit, ændring",-129144,256531,456118,89261,25091,-264771,-1611196,594598,-215983,-1034300]
["Ændring hensættelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-1156151,-422930,268878,-732263,143912,-1341969,-564884,767475,-629597,-733292]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1180924,213402,-64606,1794818,2573317]
["Private indtægter/omkostninger",340404,279504,249585,258214,265731]
["tilbf. værdiændr. stambesætning mm",32780,-19359,35171,56559,-396115]
["Beregnet skat",-513807,-281574,-229848,-788792,-792494]
["Privat udtræk",-240966,-293955,-279168,-331382,-310650]
["Pensionsindbetaling",-122719,-80188,-61191,-122843,-115841]
["Konsolidering",676615,-182170,-350058,866576,1223948,1243360]
[null,null,null,null,""]
["Nøgletal - konsolidering"]
["Ændring i resultat - nulkonsolidering",-1087163,38876,252839,-1483574,-1864613,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",5.0999999999999996,-0.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-0.19232949651648876},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":5.3523520508870908},8.5792559182378056,8.8963581456370733,4.417786314632151,0.71949473958509436,6.5235607611333277,4.3088649309292411]
["Virksomhedens overskudsmargin, pct",13.3,0.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-0.73512940070957711},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":18.29461805144139},27.089090251261535,28.216390345482971,17.062047422044525,2.9659649166248756,21.564531576723354,20.155388024215792]
["Dækningsgrad, pct",49.6,38.6,{"$f":"D37*100/D27","v":38.404971402593794},{"$f":"E37*100/E27","v":51.731081193860469},54.523507100411777,55.278036229393585,45.039811012149578,33.945621827953794,44.854058585881951,48.792651155679188]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":10.738453347329045},-4.5858769058753754,-7.0942282090920292,18.285773660361002,34.781502065551166,-2.6977542758017372,-7.1174592342938352,-4.5413368535212513,-5.7262563250225034,0]
["Soliditetsgrad, pct",19.8,17.100000000000001,{"$f":"D148*100/D108","v":21.660728865866655},{"$f":"E148*100/E108","v":19.570491631849954},19.745455934050042,21.836473350344672,11.835800014684311,14.906597213687878,18.484037705038943,15.233062627780253]
["Rentedækningsgrad",8.6,3.6]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",49.2,35.200000000000003,49.4,38.9,46.9,35.799999999999997,48.7,48.8,34,29.4]
["Vinterbyg, ha",1.6,3.5,0,10.199999999999999,2.4,1.6,1.6,3,9.1,1.4]
["Vårhvede",1.9,1.1000000000000001,1.7,2.6,4.5999999999999996,1.3,4.2,12.8,9.9,14.4]
["Vinterhvede, ha",1.4,4.5999999999999996,2.1,19.899999999999999,4.3,0.6,3.8,2.4,4.3,4.5999999999999996]
["Triticale, ha",1.2,1.7,0,0,1.5,7,16.3,9.6999999999999993,11.8,8.1999999999999993]
["Rug, ha",26.2,39.4,20,30.8,26.4,28.5,23.8,8.6,5.6,8.1999999999999993]
["Havre, ha",22.6,12.2,14.5,22.5,16.8,7.1,9.6999999999999993,9,15.8,11.2]
["Kernemajs/majs til modenhed, ha",0,3.7,0,0,0,0,0,0,0,0]
["Blandsæd",0.4,0.7,2.1,2,2.6,3.4,2.7,7.3,4.5999999999999996,8.6]
["Korn areal, ha",104.4,102.2,89.8,126.9,105.5,85.4,110.8,101.4,95.1,86]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",1.6,1.9,2.2999999999999998,1.2,0,1.4,1.6,1.6,0,1.9]
["Almindelig rajgræs, ha",6.3,2.9,2,1.7,0.6,5.2,2.8,6.8,3.1,0.7]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0.8,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0,0,0,0,0,0,0,0,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.5,0.1,0.9,0,0,0,0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0.2,0,0,0,0]
["Spinatfrø, ha",0,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",8.4,5,5.2,2.9,0.6,6.9,4.5,8.4,3.9,2.6]
[null,null,null,null,""]
["Sukkerroer",0.3,0.2,0.4,"",0,0,0,0,0,0]
["Spisekartofler",0,0,0.1,0,0.1,0.1,0,0,0.8,0]
["Tidlige spisekartofler",0.3,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0,0,0.9,0,0,0,0,0,0.1,0]
["Proceskartofler, ha",0,0,2.6,0,0,0,0.7,0,0,0]
["Stivelseskartofler",0,0,2.1,0,0,0.3,0.4,0.5,0.6,0]
["Raps, ha",1.4,2.1,0,7.5,3.4,0.9,0.7,0,1.9,0]
["Andre olieprodukter, ha",0,0,0,0,0,1.5,0.3,0,0,0]
["Hestebønner, ha",4,10,5]
["Ærter til konsum",0,0,0,0,0,0,0,0,0,0]
["Ærter og andre bælgsæd",8.4,4.2,3.6,3.9,14,9.4,13.3,7,4.3,8.6]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,1.3,3.6,3.3]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0.1,0.1,0,0.2,0.1,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0,0.2,0.1,0.1,0.2,0,0,0,0,0]
["Pil til energi, ha",0.9,0.2,0,0.1,0.1,0.2,0.6,0,0,0]
["Majs til energi, ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0.9]
["Sædskiftegræs, ha",33.1,20.399999999999999,23.9,19,27.2,20.6,21.7,23.2,24.1,16.899999999999999]
["Helsæd, ha",4.7,2.8,5,3.5,5.6,3.3,3.8,3.2,5.9,7.3]
["Vedvarende græs, ha",7.8,3.4,5,3.9,2.7,6.2,4.0999999999999996,3.9,4.2,2.5]
["Majs, ha",0.8,0.9,0.9,0.6,0,1.7,0.3,4.3,2.2000000000000002,4.3]
["Kolbemajs, ha",0,0,0,0,0,0,0,0,0,0]
["Andet grovfoder, ha",0,1.1000000000000001,0.2,1.8,2.9,2.9,1.6]
["Grøngødning, økologisk",0,0.1,0,1.9,0,0,0,0,0,0]
["Dyrket areal i alt, ha",174.4,152.80000000000001,144.19999999999999,181.7,162.5,139.19999999999999,162.80000000000001,156.30000000000001,150.19999999999999,135.1]
["Udyrkede arealer, ha",0.6,0.5,0.4,2.7,1.4,1.3,1.8,1.6,7.3,2.9]
["Randzoner, ha",2.4,0,0,0,0.1,0.3,0.5,0.6,0,0]
["Juletræer/pyntegrønt i mark, ha",0.2,0.1,0.1,0.2,0,0,0.1,0.1,0,0]
["Landbrugsareal, ha",177.7,153.4,144.9,185,164,140.9,165.1,158,158,138]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",105.2,92.9,101.3,116.9,111.3,98.1,110,113.8,110.8,89.6]
["egen bortforpagtet areal, ha",28.5,13.2,15.3,17.399999999999999,15.6,15.6,11.7,19.3,4.0999999999999996,49.3]
["Egen skov, krat, hede m.v.",4.9000000000000004,4.5,4.5,5.3,2.9,3.6,5.9,5,5,4]
["Tilforpagtet dyrkbart landbrugsareal, ha",72.5,60.5,43.5,65.8,52.7,42.7,55.2,44.7,46.7,49]
["Tilforpagtet skov m.v., ha",0.2,0.1,0.1,0.2,0.9,0.3,0.2,0,0.4,1.2]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",0.1,0.5,0,0,0,0.1,0.1,0.1,0.3,0]
["Areal med lerjord (jb 5, 6), ha",11.7,22.1,11.9,53.2,30.9,14.9,15.9,19.899999999999999,25.8,15.9]
["Areal med fin sand (jb 2 og 4), ha",44.6,44.2,67.2,51.3,45.5,62.1,73.8,86.9,56.1,41]
["Areal med grovsand (jb 1 og 3), ha",120.5,85.2,68.400000000000006,77.599999999999994,86.9,62.9,74.7,51,74.3,81.099999999999994]
["Særlige jordbundstyper, ha",0.7,1.3,3.7,0.6,0.8,0.8,0.6,0.5,1,0.5]
["Markvanding, antal brug",0.24,0.24,0.34,0.32,0.39,0.39,0.38,0.43,0.6,0.33]
["Herpå areal vand",149.15,135.6,139.41999999999999,94.04,113.31,108.16,105.42,106.67,115.77,116.64]
["Antal m3 vand forbrugt til vanding",2793,0,0,0,0,0,0,0,0,0]
["Antal tons gylle anvendt (økologer)",533,457,383,490,474,1559,748,437,0,0]
["Heraf tons konventionel gylle (økologer)",34,58,57,31,91,542,288,131,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",39,41,36,38,33,40,39,40,34,34]
["Hkg vinterbyg pr ha",36,36,0,54,40,39,46,55,43,31]
["Hkg vårhvede pr ha",33,43,35,22,31,31,39,49,30,33]
["Hkg vinterhvede pr ha",30,53,50,74,46,43,31,45,80,42]
["Hkg triticale pr ha",48,15,0,0,31,33,33,32,42,39]
["Hkg rug pr ha",35,39,38,47,37,44,43,49,36,33]
["Hkg havre pr ha",47,44,28,45,41,45,36,45,36,44]
["Hkg kernemajs pr ha",0,479,0,0,0,0,0,0,0,0]
["Hkg græsfrø pr ha",7,8,10,4,0,9,1,13,0,12]
["Hkg alm. rajgræs pr ha",10,9,12,14,5,16,13,13,7,9]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,9,0]
["Hkg rødsvingel pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg sukkerroer pr ha",35,10,67,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",0,0,45,78,37,0,0,0,0,0]
["Hkg læggekartofler pr ha",0,0,217,0,0,0,286,250,200,0]
["Hkg proceskartofler pr ha",0,0,325,0,0,0,200,0,0,0]
["Hkg stivelsekartofler pr ha",0,0,299,0,0,97,183,205,424,0]
["Hkg raps pr ha",3,22,0,38,14,33,29,0,39,0]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.37,2.11,2.36,2.35,1.57,1.9,2.06,1.85,2.2000000000000002,4.28]
["Kr pr kg solgt maltbyg",1.32,2.31,2.62,2.33,0,0,0,0,0,0]
["Kr pr kg solgt hvede",1.58,1.57,1.67,2.5499999999999998,1.18,1.95,2.15,1.66,1.95,3.1]
["Kr pr kg solgt rug",1.17,1.82,2.17]
["Kr pr kg solgt havre",1.54,2.14,2.14,2.09,1.92,1.64,1.7,1.84,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",6.17,5.14,0,3.22,3.92,5.94,6.58,-93.61,3.59,0]
["Kr pr kg solgt fabriksroer",3.07,3.95,3.95,3.31,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",3.17,0,1.0900000000000001,6.14,6.15,0,26.04,0,0,0]
["Kr pr kg solgt industrikartofler",0,0,0.65,0,0,0,1.45,0,0,0]
["Kr pr kg solgt stivelseskartofler",0,0,0.71,0,0,1.01,0.23,0.19,0.27,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",6.4,0,0,0,0,0,0,0,0,0]
["Antal årsopdræt",6,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",1,0,0,0,0,0,0,0,0,0]
["Udskiftningsprocent",34,0,0,0,0,0,0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk i alt",55508,0,0,0,0,0,0,0,0,0]
["Kg EK mælk pr ko",8670,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",4.33,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",3.62,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",242,0,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",3.28,0,0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6994,0,7820,0,0,0,4960,9800,7637,28959]
["Kr pr solgt kvie levebrug",0,0,0,0,0,0,0,0,0,0]
["Kr pr købt kvie",4000,0,2225,0,2700,0,0,0,0,3000]
[null,null,null,null,""]
["Ha grovfoder pr årsko",6.07,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",5,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.3,0,1.6,1.1000000000000001,0,0,0,0,0.5,2.4]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,0,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",324,150,27,274,0,0,0,238,0,0]
["Pris pr solgt slagtekalv",8253,8000,5875,7201,0,0,0,6738,4202,7876]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",271.7,255.4,270.10000000000002,208,211.7,193.2,193.4,160.5,264.2,144.1]
["Antal fravænnede grise pr årsso",26.7,25,21.5,21.9,21.3,20.8,23.7,18.899999999999999,22.4,21.2]
["Antal fravænnede grise produceret",7247,6377,5797,4554,4511,4013,4592,3029,5917,3058]
["Gennemsnitsvægt solgte 7 kg's grise",13.1,13.9,14.1,13.8,13.3,11.3,7.6,8.1999999999999993,11.6,13.1]
["Stk 7 kg's grise solgt",770,735,937,1436,1148,677,2073,640,1034,747]
["Gennemsnitspris solgte 7 kg's grise",609,563,645,764,793,645,284,581,505,597]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",28.6,24,20.7,23.9,18.600000000000001,14.6,20.8,15.3,0,0]
["Antal smågrise produceret",7768,6121,5583,4969,3948,2824,4023,2454,0,0]
["Stk 7 kg's grise købt",1191,487,869,1921,582,0,497,114,55,39]
["Kr pr købt 7 kg's gris",478,628,405,412,785,0,573,586,271,249]
["Antal smågrise solgt",4056,3705,2067,2041,1850,1165,870,715,2104,906]
["Vægt 30 kg's grise solgt",29,30,28,29,31,32,31,32,32,34]
["Kr pr solgt 30 kg's gris",702,622,806,971,1102,1027,623,853,689,713]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",3206,3212,4229,3849,3543,3311,3646,3672,3312,3553]
["Antal egne producerede polte, stk",57,73]
["Stk 30 kg's grise købt",864,1265,1311,1126,1702,1351,1647,2059,725,2269]
["Kr 30 kg's grise købt",794,625,671,789,879,1001,800,864,745,526]
["Stk slagtesvin solgt",3034,3140,4230,3732,3383,3228,3560,3685,3161,3969]
["Antal sopolte købt",-59,-55,-125,-31,-55,-23,-40,-13,-32,-23]
["Vægt solgte slagtesvin",66,74,79,82,83,78,78,80,77,76]
["Pris pr solgt slagtesvin",1938,1858,1450,1857,2279,2353,1953,1801,1806,1380]
["Antal sopolte solgt",0,2,37,3,1,1,4,1,2,0]
["Pris pr solgt sopolt",0,1974,1590,2025,3500,3382,2600,1866,2877,2500]
["Pris pr købt sopolt",2596,2418,1605,2189,2338,1934,1675,2314,2173,2364]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",81,238,311,116,500,418,433,422,476,349]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,4005,0,0,0,0,0,0]
["Kg æg solgt",1651,4918,6308,2435,7898,8931,8726,8695,9002,6474]
["Antal slagtekyllinger solgt",0,0,0,4683,0,0,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,6,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",2,3,4,7,0,5,5,5,6,20]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,11,0,0,0,0,0,0,0]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",263051,448506,385025,625005,-2095,146976,208000,19311,328711,833605]
["Korn IO",361275,613970,318326,605296,749179,545113,637426,872706,485195,362823]
["Frøafgrøder",90774,54649,83505,31323,4752,113182,34109,135184,29881,53219]
["Handelsroer",3599,803,7272,816,0,0,0,0,0,8497]
["Kartofler",14605,0,122215,318,936,4390,29094,12299,31867,0]
["Raps",2880,26189,0,89815,22016,16609,12659,9870,26714,0]
["Ærter m.v.",88745,106213,65502,132137,117422,133123,106331,65443,38372,52717]
["Andre industriafgrøder",1127,0,0,361,0,0,0,6576,12522,10180]
["Gartneriafgrøder",161,0,0,0,0,0,0,0,0,0]
["Grovfoder excl. IO",49437,27924,31182,26512,50630,70361,67967,83627,73384,78035]
["Grovfoder IO",117889,57517,73783,82335,93593,31151,43125,65238,95288,21100]
["Energiafgrøder m.v.",0,0,2589,292,0,0,1166,0,0,1316]
["Bruttoudbytte Planteavl incl. IO",993541,1335771,1089400,1594210,1036432,1060906,1139878,1270255,1121933,1421494]
[null,null,null,null,""]
["Mælkesalg",173603,0,0,0,0,0,0,0,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",4209,0,0,0,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",4115,0,0,"",0,0,0,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",19029,0,8660,416,479,0,732,1750,3885,1114]
["Slagtekalve salg",571,201,1325,2892,0,0,0,301,5092,1212]
["Spædkalve salg",0,0,0,0,0,0,0,0,0,0]
["Kvier levebrug salg",0,0,0,0,0,0,0,0,0,0]
["Kvier køb",-791,0,-786,0,-348,0,0,0,0,-708]
["Tilvækst køer og opdræt",-1641,353,-469,-5070,394,410,-368,-1545,-4453,9470]
["Tilvækst kalve",111,879,-1784,281,-1452,2417,214,-304,-1179,132]
["Kvæg, tilskud",616,0,204,0,0,0,0]
["Kvæg andet",33179,53,24293,7371,0,-1157,-195,696,2722,9678]
["Bruttoudbytte Kvæg",233000,1486,31442,5891,-927,1671,382,897,6067,20898]
[null,null,null,null,""]
["Sopolte salg",0,3758,58901,6214,2935,3415,9995,2710,6828,288]
["7 kg's grise salg",468661,413386,604615,1097322,910774,436429,588316,372112,521557,446149]
["Smågrise salg",2846862,2304569,1667232,1982320,2037739,1196471,541997,609806,1449731,645855]
["Salgtesvin salg",5865379,5825525,6130604,6928337,7708917,7590558,6944990,6604188,5660596,5473033]
["7 kg's grise køb",-568818,-305847,-351601,-791064,-456924,0,-285245,-66583,-14891,-9608]
["30 kg's grise køb",-686593,-791018,-879285,-887958,-1495327,-1353194,-1317316,-1779371,-539845,-1193681]
["Soplte køb",-154145,-133321,-200592,-68177,-129115,-45030,-66270,-30996,-69431,-53941]
["Tilvækst salgtesvin",8714,28913,-233198,17196,41627,77328,-44484,240505,76235,-127625]
["Tilvækst smågrise",61223,97718,54213,47538,200030,225191,-40358,-24945,8785,59647]
["Tilvækst øvrige svin",23606,132608,84447,-84967,545836,62656,-69214,-23767,-11011,126073]
["Svin andet",183799,54227,178201,300873,252518,124573,129906,147099,359212,142459]
["Bruttoudbytte Svin",8048687,7630519,7113538,8547634,9619009,8318397,6392315,6050758,7447765,5508649]
[null,null,null,null,""]
["Æg salg",29685,87024,116378,46642,146713,165921,171372,161880,165595,117611]
["Høns indkøb",-1170,-17466,-22893,-3157,-68207,0,-33943,-31929,-39256,-28303]
["Slagtekyllinger salg",0,0,0,53939,0,0,0,0,0,0]
["Fjerkræ andet",-3860,28,-1130,-13958,14558,445,750,2550,300,5674]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0]
["Pelsdyr andet",3265,0,2425,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",46,-42,-103,-291,0,319,80,-55,189,854]
["Husdyr i øvrigt",0,9455,5387,355,-332,2165,-2979,0,0,507]
["Bruttoudbytte andre husdyr",27965,79000,100065,83530,92732,168850,135280,132447,126828,96343]
[null,null,null,null,""]
["Maskinstationsindtægter",226675,52927,76741,75021,70933,124975,87475,202621,66183,422824]
["Skovindtægter",18874,3942,1878,997,62,568,0]
["Andre landbrugsindtægter",397310,304137,251535,368906,201472,182486,195234,177673,136406,391273]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",9946054,9407781,8664597,10676189,11019713,9857852,7950564,7834651,8905183,7861481]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",183768,159177,160041,198868,91927,123624,105172,96535,72194,96772]
["Tilskud miljøforanstaltninger, MVJ",3087,39,3090,7139,5821,5708,8006,23001,13521,11841]
["Lejeindtægter",104625,42064,31044,30313,49885,12071,11044,10852,4564,212637]
["Andre landbrugsindtægter, pasningsaftale",5179,6819,3342,0,3688,0,0,0,0,0]
["Andre landbrugsindtægter, videresalg",2156,88,1390,494,766,192,3139,134,157,0]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",18874,3058,821,188,0,0,428,2729,559,4150]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,0,0,125,3172]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, sygedagpenge",1565,2520,2599,7112,1340,970,1524,1217,0,0]
["Andre landbrugsindtægter, øvrige",72878,83553,45866,54257,48106,40488,65920,43204,45287,174486]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-148214,-151323,-125609,-144926,-134038,-100719,-118230,-118630,-131572,-92475]
["Gødning",-12818,-11571,-24267,-33073,-24592,-10069,-8737,-9824,-26403,-5120]
["Planteværn",-839,-5906,-34344,-39296,-6930,0,-111,-1756,-10769,-404]
["Diverse. vedr. planteavl",-44564,-49749,-46948,-74264,-49996,-48019,-40953,-66785,-50471,-41343]
["Produktionsrådg. planteavl",-13283,-18633,-746,-5727,-2203,-6377,0]
["Stykomkostninger Mark",-219717,-237182,-231914,-297285,-215556,-158808,-168031,-196995,-219214,-139342]
["Foderkorn excl. IO",-391268,-467773,-913707,-493766,-317508,-676891,-599804,-748658,-804238,-1417466]
["Foderkorn IO",-361275,-613970,-318326,-605296,-749179,-545113,-637426]
["Indkøbt kraftfoder",-204134,-277658,-392686,-281168,-327547,-526767,-395533,-627456,-178013,-171867]
["Indkøbt tilskudsfoder",-525011,-473860,-316279,-768584,-673098,-404964,-558742,-624558,-482685,-515685]
["Indkøbt smågrise blanding",-14852,-1298,-848,-5204,-7625,-14154,-16715,-7356,1134,2797]
["Indkøbt færdigblanding",-2542371,-2898039,-2393334,-1996263,-1968965,-1442174,-1467441,-1353922,-1772738,-758122]
["Indkøbt fjerkræfoder",-11128,-19921,-24759,-43898,-33879,-27764,-28911,-29379,-29988,-19707]
["Indkøbt pelsdyrfoder",-1112,0,-720,0,0,0,0,0,0,0]
["Indkøbt mælkeprodukter",-15683,-29060,-10196,-4617,-9094,-9784,-5202,-1680,-2549,-359]
["Indkøbt hjælpeprodukter",-72983,-87492,-116092,-76841,-69096,-125404,-94053,-73580,-57484,-51245]
["Andet indkøbt kraftfoder",-61433,-46289,-57433,-59643,-162781,-73646,-59477,-212013,-415646,-356875]
["Indkøbt grovfoder",-31977,9948,11881,-28351,-31483,-17440,-13728,-17147,-26502,-18644]
["Andet indkøbt foder",-29121,-26521,-64804,0,-48283,-38550,-34514,-32297,-43023,-17159]
["Eget grovfoder",-81069,-36670,-70283,-76365,-71040,-15778,-3204,-14874,3344,7850]
["Andet eget foder",-17170,-17971,-12901,-34552,30574,0,0]
["Dyrlæge og medicin",-258733,-265230,-185491,-217063,-161271,-176388,-145438,-144079,-141813,-80929]
["Produktionsrådgivning",-31306,-7165,-5750,-11117,-8113,-8601,-10226,-15361,-13776,-11786]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-200208,-213304,-226758,-169134,-187217,-146022,-131130,-135506,-147161,-93195]
["Skovomkostninger",-12827,-2970,-6561,-361,-218,-379,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-70,-2327,-12,0]
["Stykomkostninger i alt incl. IO",-5064609,-5712424,-5336960,-5153282,-5011379,-4408625,-4369645,-5175130,-4910847,-4025656]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-147397,-128620,-148618,-147109,-111863,-114414,-132974,-154737,-136019,-175307]
["Energi",-69241,-77564,-113438,-97887,-84585,-71005,-85930,-69792,-107929,-119975]
["Maskinstation diverse",-301647,-186058,-136370,-162327,-207051,-105693,-192835,-143488,-163208,-129593]
["Maskinstation høst af korn og frø",-45899,-35581,-32652,-44599,-55384,-40804,-30488]
["Maskinstation - optagning",-2871,-303,-701,0,0,0,0,-23,0,0]
["Maskinstation, husdyrgødning",-43007,-31492,-40338,-51716,-62061,-57343,-53604,-41829,-62860,-37327]
["Maskinstation, høst af grovfoder",-27605,-11539,-13982,-8456,-16244,-11517,-7865,-8035,-15315,-8866]
["Vedligehold bygninger, gårdsplads mv.",-59018,-44344,-58449,-88126,-69352,-38419,-35538,-25464,-42064,-69289]
["Vedligehold grundforbedring",-30259,-14226,-18177,-23063,-24762,-18501,-20395,-16347,-8533,-15006]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-400,0,-572,0,0,0,0]
["Vedligehold markredskaber",-194367,-145161,-160714,-173925,-157206,-147635,-127980,-131209,-95216,-107582]
["Vedligehold staldinventar",-146262,-116979,-117960,-128478,-129839,-103571,-82456,-61125,-71859,-56730]
["Vedligehold andet inventar",-32442,-25212,-43597,-56150,-77129,-37772,-33539,-45856,-97063,-115090]
["Investeringer over driften",-54367,-35150,-83859,-77480,-101908,-52393,-27964,-26646,-42384,-33205]
["Lønomkostninger",-1023588,-999893,-1049929,-1096915,-855933,-767960,-595159,-717072,-640593,-601429]
["Ejendomsskat",-32576,-32620,-31204,-40317,-33069,-30319,-30581,-30466,-24451,-33394]
["Forsikringer",-102125,-89487,-93529,-96142,-101738,-76857,-71065,-81012,-77066,-76593]
["Diverse omkostninger",-137761,-125094,-128254,-139520,-139507,-114675,-187585,-94557,-131767,-161333]
["Økonomirådgivning",-31330,-35269,-20941,-31853,-33211,-17224,-35348,-70602,-74786,-73377]
["Regnskab",-55295,-56591,-54845,-63406,-53584,-46187,0]
["Kontante kapacitetsomkostninger ialt",-2537457,-2191181,-2348129,-2527468,-2314425,-1852288,-1751303,-1740899,-1829785,-1842293]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-267218,-284587,-309287,-300764,-288243,-313086,-315799,-321349,-300384,-314561]
["Afskrivninger beboelse, landbrug",-32779,-28540,-36063,-33190,-21221,0,0]
["Afskrivninger grundforbedring",-6211,-8289,-8121,-9410,-9505,-8477,-6947,-9265,-11823,-14361]
["Afskrivninger stamplanter",-278,-148,0,0,0,0,0]
["Afskrivninger markredskaber",-202403,-215433,-241116,-261536,-252958,-272293,-236592,-254974,-190427,-217332]
["Afskrivninger staldinventar",-239506,-259333,-253841,-241215,-207434,-212119,-184729,-230000,-180499,-202736]
["Afskrivninger specialinventar",-24246,-34720,-15193,-14630,-2624,1595,-89,-473,-7264,-669]
["Afskrivninger bl. driftsmidler mv.",-9773,-13142,-13090,-12540,-12167,-10947,-10620,-14889,-12422,-11552]
["Afskrivninger i alt",-782413,-844192,-876711,-873285,-794152,-815326,-754778,-830950,-702819,-761210]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-67954,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, beboelse",0,0,0,0,0,0,0]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,-51304,0,0,0,0,0,0]
["Nedskrivninger, staldinventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",-67954,0,0,-51304,0,0,0,0,0,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-8973,8923,-6668,-6918,-28064,0,-9016,0,0,8]
["Tab/gevinst, beboelse",2377,1355,-5843,7903,-15336,0,0]
["Tab/gevinst, grundforbedringer",0,0,0,0,-4101,0,0,0,0,0]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",49158,16072,47776,76067,25888,32306,79680,-2091,43926,-6307]
["Tab/gevinst, staldinventar",5648,-7699,25923,1001,-3988,-4115,-647,0,0,727]
["Tab/gevinst, andet inventar",0,0,0,0,133,0,0,0,0,0]
["Tab/gevinst, blandede driftsmidler mv.",-874,226,203,406,-1195,-1339,-402,-1985,326,-3049]
["Tab/gevinst i alt",47337,18878,61391,78458,-26663,26852,69615,-4076,44252,-8620]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3340488,-3016495,-3163449,-3373598,-3135240,-2640761,-2436466,-2575926,-2488352,-2612124]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",14114,17998,4038,65102,40410,69841,42067,90507,5337,0]
["Forpagtningsindtægter",107819,55225,57455,58046,57393,56429,31741,63657,14041,164919]
["Forpagtningsudgifter",-478726,-362688,-257176,-354954,-237959,-186047,-226759,-210499,-235092,-207288]
["Renteindtægter",9264,23427,16190,9447,3560,3764,5708,4692,4934,27430]
["Aktieindkomst",6694,2378,8923,4895,2434,11224,7731,2239,169,578]
["Renteudgifter, realkredit dkr, fast",-29088,-36111,-41136,-25813,-17096,-24935,-37922,-98601,-63851,-47378]
["Bidrag, realkredit dkr, fast",-26522,-18194,-25483,-8211,-5249,-7392,-10763]
["Renteudgifter, realkredit dkr, variabel",-12947,-15718,-18343,-63703,-58596,-55717,-92332,-170561,-128425,-116666]
["Bidrag, realkredit dkr, variabel",-117406,-126175,-121267,-145792,-134242,-100641,-55380]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,0,0,0,0,0,0,0]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,0,0]
["Renteudgifter, realkredit fr.valuta, variabel",2400,-1823,-1773,-10068,-49678,-31792,-51084,-102110,-237353,-350574]
["Bidrag, realkredit fr. valuta, variabel",-36290,-31477,-12737,-43381,-43264,-45415,-82599]
["Renteudgifter, anden realkreditgæld",-1863,-3913,-1218,-645,-12,0,-6,0,0,0]
["Renteudgifter, pengeinstitut",-88703,-138291,-82962,-143767,-133726,-111537,-134840,-57211,-101897,-74897]
["Renteudgifter, kassekredit",-105735,-89851,-80029,-98506,-35066,-40680,-88675,-219409,-99298,-143007]
["Renteudgifter, udlandslån",-5148,-4026,-7409,-36960,-14422,-15512,-18400,-20982,-32982,-125424]
["Renteudgifter, prioritetsomkostninger",-28420,-17584,-36964,-35478,-18018,-14806,-12697,-16364,-13903,-14336]
["Renteudgifter, ansvarlige lån",-15149,-16169,0]
["Renteudgifter, finansiel leasing",-12941,-9101,-5330]
["Renteudgifter, øvrig gæld",-28644,-45056,-33823,-59555,-48729,-30811,-49763,-94354,-37043,-50682]
["Realiseret gevinst gæld",35847,5,1880,5424,669,5120,2361,8,1685,8792]
["Realiseret tab gæld",-25734,-23703,-9609,-19917,-5557,-11212,-6823,-4104,-8307,-6330]
["Realiseret gevinst værdipapirer",23466,4172,2562,7571,17087,23477,7939,11190,4752,46026]
["Realiseret tab værdipapirer",-79793,-11458,-8134,-19849,-50494,-23054,-38908,-12113,-13230,-27584]
["Finansiering i alt",-893504,-848133,-652343,-916115,-730556,-529697,-809404,-834018,-940462,-916421]
["Heraf renteudgift henført privat",-28074,-22925,-20786,-34288,-27989,-31870,-41121,-69358,-41651,-53545]
["Heraf rentendtægt henført privat",7280,3132,9496,5266,2610,11558,8177,2613,623,1574]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",16150065,15073561,15824478,19239066,16958060,15268423,15933770,16604250,15577709,18642092]
["Driftsbygninger",3561040,4103838,4754503,4491605,4360748,4646752,5016806,5867652,5295825,6853904]
["Fast ejendom, i øvrigt",1018254,1278156,1147285,1474677,1410921,1654658,1456171,1202153,1407904,2622217]
["Stamplanter",1666,0,0,0,0,0,0]
["Betalingsrettigheder",6153,11711,22119,17178,7874,0,0,17875,22057,86597]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Andre immaterielle aktiver",6228,2393,703,1120,1938,1434,1120,0,21342,0]
["Inventar markbrug",1449477,1624293,1618078,1792253,1600097,1627845,1360352,1863885,1051204,1724060]
["Inventar husdyrbrug",1393780,1792657,2178810,1574981,1302673,1650553,1479385,1491636,1263367,2354992]
["Inventar andet",291316,187278,165893,31623,3596,1072,4467,5709,1757,1546]
["Kvæg",101076,2202,39739,18134,1452,2614,3138,4800,15769,33265]
["Svin",2773132,2487555,2796933,2653885,2206270,1740474,2051890,1773634,2148340,1388694]
["Fjerkræ",4387,7126,10489,9358,38550,29670,33176,32359,36474,24642]
["Pelsdyr",2837,0,0,0,0,0,0,0,0,0]
["Får",149,160,375,1244,0,93,104,137,251,2622]
["Andre husdyr",0,239,315,1521,332,0,16307,0,0,2859]
["Beholdninger egen avl",342586,251452,357308,546960,324696,275429,277887,536449,319656,252798]
["Beholdninger indkøbt foder",173598,210481,297023,156491,193130,332455,363016,362889,341485,478648]
["Jordbeholdninger",51957,63872,30327,77493,56059,42317,41297,24288,20180,20577]
["Andre beholdninger",49126,61032,66775,62296,34351,14492,11266,10780,23318,29734]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1472357,1655836,1858474,1295833,688237,341557,619761,1143924,720263,2561447]
["Mellemregning I/S-interessenter",17127,66858,26994,228989,158719,94717,97287,251399,0,0]
["Andel I/S",37177,-6526,0,1820,-4329,6689,4941,10595,0,0]
["Finansielle kontrakter og værdipapirer",785972,625781,790293,848644,31,0,0,0,0,3531]
["Andelskapital",493864,437464,658711,512449,398273,269623,273913,204903,212114,157044]
["Leveringsrettigheder",0,0,0,0,0,0,0]
["Kassekredit (positiv)",338737,286345,354714,347284,694360,334161,165894]
["Landbrugsaktiver ialt",29805554,29597981,32210046,34536258,30436037,28347390,29229289,31409317,28479015,37241269]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",451492,219718,239803,584511,412277,582415,473564,816378,449437,204389]
["Beboelse",1001190,950134,1067484,1079230,948992,969759,1072781,1073557,967926,967402]
["Private aktiver",242529,166070,189128,161905,162541,162280,182531,220537,151300,186225]
["Immaterielle anlægsaktiver",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",0,20508,0,0,202802,16060,37573,39259,127235,117813]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",0,0,0,0,0,0,0,0,55040,0]
["Aktier mv",222644,188317,127564,330270,163816,599214,421817,200364,143793,320856]
["Obligationer mv",0,0,0,298,0,0,4194,15871,68755,67277]
["Pantebreve",0,0,4018,5627,0,0,0,0,1468,197908]
["Indlån mv.",212370,218848,745936,301749,159592,111377,128081,471990,256596,236440]
[null,null,null,null,""]
["Aktiver ialt primo",31935777,31361577,34583979,36999848,32486057,30736144,31498149,34350012,30739613,39552715]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-167133,-179587,-38330]
["Fast forrentet Dkr",-2511063,-1581731,-2183049,-1512115,-1215446,-1807487,-1054405,-2238112,-1547104,-1100424]
["Variabelt forrentet Dkr",-10504453,-11588514,-12488775,-12193162,-10639578,-8922023,-8281520,-9812204,-4254659,-4624483]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-2359833,-2629144,-994683,-5174233,-5720228,-5416590,-8483427,-7070792,-11330503,-15388560]
["Diverse realkreditlån",27464,34405,18497,"",40474,56848,50143,91212,7472,9745]
["Realkreditinstitut gæld ialt primo",-15347886,-15764984,-15648009,-18811280,-17534777,-16089252,-17769210,-19029896,-17124795,-21103723]
["Variabelt forrentet Dkr",-1673331,-2703458,-2462600,-2773114,-2223207,-2095414,-2250648,-1111159,-966183,-1009628]
["Fast forrentet Fremmed valuta",0,0,0,0,-185466,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-127018,-103521,-193239,-777412,-166544,-323586,-390180,-391423,-1751551,-2733159]
["Pante- og gældsbreve",-239078,-79948,-19426,-30563,-31261,-26554,-2260,-2043,-3329,0]
["Anden langfristet gæld",-278576,-335265,-363002,-319133,-164401,5120,0,-1652,-637,0]
["Leasingforpligtelser",-451540,-399986,-301126,-293097,-203796,-141974,-97173,-171563,-150793,-112846]
["Mellemregning interessenter",-207247,0,0,0,0,0,0,0,0,0]
["Moms",-222592,-143451,-129804,-145554,-275638,-154672,-112750,-118373,-255165,-382088]
["Leverandørgæld",-1972078,-1184338,-1698058,"",-1468988,-1427532,-1781330,-1893647,-810634,-1177225]
["Anden gæld, finansielle kontrakter",-295043,-129151,-60150,-375328,-268476,-162811,-212156,-122454,-67394,-9176]
["Kassekredit",-1291117,-1012978,-974646,-1295149,-388692,-602155,-2329372,-2489891,-1032964,-2383287]
["Gæld uden for landbruget",11979,0,0,419,-118144,0,0,0,0,0]
["Gæld i alt",-22260660,-22036668,-21888390,-26389367,-23029390,-21023949,-24945080,-25332101,-22163445,-28911132]
["Hensættelser (negative)",-3827200,-3658133,-5045163,-3971608,-3829383,-4101711,-3240755,-3537135,-3487253,-4981186]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",16084256,14681534,15754978,19491061,17292152,15271928,16132403,16720752,15649227,17806271]
["Driftsbygninger",3420805,3875678,4761950,4429704,4249949,4480586,4750095,5485858,5160993,6695458]
["Fast ejendom, i øvrigt",987197,1277496,1066791,1438348,1368778,1678182,1463489,1268413,1277548,2636803]
["Stamplanter",1389,889,0,0,0,0,0]
["Betalingsrettigheder",4616,8909,17859,15090,11637,7486,14573,18866,23043,58329]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",5322,1541,4266,901,3344,907,807,357,14817,0]
["Inventar markbrug",1330593,1457289,1564191,1745234,2031909,1875156,1537666,1744272,1217161,1711347]
["Inventar husdyrbrug",1271228,1631243,2183015,"",1614072,1721202,1461631,2057070,1289995,2280060]
["Inventar andet",224936,221617,137940,186100,51015,953,4343,7138,11353,10095]
["Kvæg",99546,3435,37485,13345,394,5441,2984,2950,10138,42867]
["Svin",2866675,2746794,2702395,2633652,2993762,2105649,1897833,1965427,2222348,1446789]
["Fjerkræ",516,7126,9319,6626,35518,29670,33176,32359,36474,29637]
["Pelsdyr",3585,0,8051,0,0,0,0,0,0,0]
["Får",183,108,257,921,0,398,106,97,261,3465]
["Andre husdyr",0,239,315,1521,0,0,13106,0,0,2678]
["Beholdninger egen avl",318246,358490,322547,656741,406084,248721,397705,293096,436598,420880]
["Beholdninger indkøbt foder",202333,196544,369889,171804,241773,239120,399684,346545,393599,252252]
["Jordbeholdninger",47811,53524,33250,69467,74022,53734,40177,49764,28993,17996]
["Andre beholdninger",52442,50051,74595,92751,40063,28796,8692,10712,32614,32796]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1031983,1483979,1730046,1276634,1491175,550842,319376,806959,540679,2696400]
["Mellemregning I/S interessenter",11799,16070,0,113750,179375,318410,62071,0,0,0]
["Andel I/S",68013,-6116,0,27023,2571,-8684,4941,10595,0,0]
["Finansielle kontrakter",54070,0,0,0,0,0,0,0,0,0]
["Andelskapital",539489,473155,710531,544234,448139,313804,298206,222514,234860,207617]
["Leveringsrettigheder",0,0,0,0,0,28636,14200,0,0,0]
["Kassekredit (positiv)",414021,265724,262468,293871,601618,856023,273545]
["Landbrugsaktiver ialt",29041054,28805319,31752138,35011607,33137347,29806960,29130809,31043744,28580701,36351740]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",314063,177265,229189,353400,387102,420363,412895,816378,444238,152787]
["Beboelse",1001190,950134,1067484,1079230,1017249,969759,1072781,1073557,1130226,967402]
["Private aktiver",218971,168822,171850,161220,177818,185128,156953,228525,190615,159410]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",0,18644,0,0,171661,0,28256,26172,155947,94250]
["Øvrige aktiver, udenfor landbrug",137157,47907,53172,44397,29369,68859,61339,96199,18713,45681]
[null,null,null,null,""]
["Aktier mv",347475,181516,116114,362864,294202,561469,490838,287948,123407,210117]
["Obligationer mv",269709,0,0,0,1373,0,1220,15283,663,55991]
["Pantebreve",0,0,4018,5627,0,0,0,0,0,197908]
["Indlån mv.",725413,471708,452303,548311,189419,207936,93439,428934,339177,260248]
["Hensættelse (positive)",1471,5576,16181,3137,52132,0,0,0,0,81434]
[null,null,null,null,""]
["Aktiver ialt ultimo",31642480,30561166,33599982,37275921,35457672,32220473,31448529,34175640,30994478,38576970]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-167133,-179585,-38330]
["Fast forrentet Dkr",-2599283,-1610557,-2174326,-2087278,-1452306,-1153140,-1023690,-2097428,-1281921,-1066900]
["Variabelt forrentet Dkr",-10266790,-11396162,-13448663,-13886030,-11919065,-10372372,-8684529,-9773635,-7702614,-4599702]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-2253164,-1963211,-913027,-2397479,-4781298,-4317514,-7825526,-7114108,-8176771,-15696770]
["Diverse realkreditlån",32634,36828,34236,"",100345,55906,41600,92933,7472,10209]
["Realkreditinstitut gæld ialt, ultimo",-15086604,-14933102,-16501780,-18279506,-18052323,-15787121,-17492144,-18892238,-17153834,-21353164]
["Variabelt forrentet Dkr",-1483925,-2508528,-1056104,-2266766,-2243117,-1983927,-3231861,-1245199,-1956434,-1140194]
["Fast forrentet Fremmed valuta",0,0,0,0,-168952,0,0,0,0,0]
["Variabelt forrentet Fremmed valuta",-115404,-91490,-161369,-703437,-143479,-297321,-361316,-365346,-135420,-2714140]
["Pante- og gældsbreve",-210780,-80213,-19426,-30563,-31261,-26554,-2260,-2043,-3329,0]
["Anden langfristet gæld",-140116,-429102,-352392,-343523,-326183,0,0,-1295,-2947,0]
["Leasingforpligtigelser",-377465,-417502,-275035,-452604,-275907,-134114,-154222,-111230,-113354,-89581]
["Mellemregning I/S-interessenter",-52885,-14661,-18198,0,-15,0,0,152559,0,0]
["Moms",-281824,-184202,-142126,-168836,-148645,-284292,-162926,-82093,-151756,-230185]
["Leverandørgæld",-1845997,-1218251,-1345468,-1708890,-1816279,-1637706,-1785379,-1731202,-1029487,-1257662]
["Anden gæld, finansielle kontrakter mv",-198320,-98513,-57355,-133221,-348033,-116402,-334379,-104628,-99546,-18390]
["Kassekredit",-1161973,-1269509,-1430764,-1384410,-413782,-337384,-718176,-3084489,-816982,-1348987]
["Gæld uden for landbruget",29266,0,0,419,-104020,0,0,0,0,0]
["Gæld i alt ultimo",-21093161,-21424659,-21398346,-25471338,-24071997,-20604821,-24242662,-25619762,-21463089,-28152303]
["Hensættelser (negative)",-3956825,-3489429,-4923635,-4509502,-4384397,-4579836,-3483682,-3461453,-3802357,-4548213]
["Andre hensatte forpligtigelser",0,0,0,0,0,0,0,0,-4365,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1997,1999,1999]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",51,48,52,53,53,50,49,49,49,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1319,1322,1322,1322,1322,1323,1324]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",100,99,95,90,92,88,93,100,95,90]
["Økologisk jordbrug omlægningsår",2010,1982,1905,1816,1848,1755,1862,2004,1913,1805]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",688,690,657,673,656,642,638,634,615,643]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",80948,74845,66887,91768,88546,111756,68830,115550,37511,201771]
["Personlig indtjening, ægtefælle",307376,239283,224182,224287,231521,205362,163100,265940,137226,157372]
["Ejerløn",472992,472370,451712,460856,138167,189809,264925,231355,328059,0]

{"sheet":"4.3 Frav. konv gns","index":25,"n_rows":905,"n_cols":11,"rows_kept":905,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:23:30 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1311,1331))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",62,63,62,77,83,71,79,120,118,118]
["Antal vejet",95.31,125.34,110.6,104.85,126.62,151.74,145.83000000000001,170.78,195.43,251.06]
["Kredsnummer",195,189,205,202,198,203,219,203,197,211]
["Ejendomsnummer",4605,4767,4827,4742,4777,4316,4449,4273,4208,3929]
["Landbrugsareal, ha",182,149,152,201,172,171,147,164,164,156]
["Årskøer",4,0,3,9,6,0,0,0,2,1]
["Årssøer",1183,1158,1178,1132,1062,1159,1084,943,979,982]
["Antal slagtesvin produceret",1372,672,1080,1312,947,668,577,889,961,1266]
["Antal minktæver",0,0,0,0,0,0,9,6,6,33]
["Dyreenheder",375,312,329,361,330,364,337,292,295,313]
["Beregnet antal normtimer",12517,11427,11694,12311,11334,12066,11361,10245,10449,10642]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1711729,1260502,1251772,1843503,1250924,1462663,1193550,1403791,1700573,1313927]
["Bruttoudbytte Kvæg",92932,-2874,85502,272073,154535,2580,3567,39583,67935,24173]
["Bruttoudbytte Svin",14561286,13413535,9539931,13160660,10900957,8282114,8220626,8859019,8889928,8027263]
["Bruttoudbytte andre husdyr",2781,9489,1975,348,5274,4704,12994,19372,17245,62409]
["Skovindtægter",3280,3880,1638,1440,1529,9730,0]
["Maskinstationsindtægter",130613,111646,68826,97032,94654,54093,97132,77420,83653,67975]
["Andre landbrugsindtægter",197193,351442,130411,324429,368747,315439,154971,177806,114083,130781]
["Bruttoudbytte ialt",16699813,15147619,11080054,15699484,12776620,10131322,9682840,10576990,10873416,9626528]
[null,null,null,null,""]
["Stykomkostninger Mark",-484015,-380594,-401798,-552409,-475174,-440675,-354975,-386153,-365181,-336512]
["Korn inkl. IO",-1501270,-1455852,-1336968,-1423969,-1111826,-1232885,-1194091,-4283898,-4095999,-3790002]
["Færdigblanding mv.",-3749804,-2948352,-3017530,-3708254,-3204464,-2989874,-2672310]
["Eget grovfoder inkl. IO",47944,-928,-9103,-51674,-41350,-49842,-24030]
["Øvrige stykomkostninger husdyr",-1580761,-1194639,-1132474,-1263870,-1069331,-987192,-866748,-827236,-797329,-752895]
["Skovomkostninger",-1858,-1531,-588,-828,-772,-5616,0]
["Stykomkostninger i alt",-7269765,-5981896,-5898461,-7001004,-5902918,-5706084,-5112153,-5497286,-5258509,-4879409]
[null,null,null,null,""]
["Dækningsbidrag",9430048,9165723,5181593,8698480,6873702,4425238,4570687,5079704,5614907,4747119]
[null,null,null,null,""]
["Energi og brændstof",-424912,-391847,-453521,-495349,-455656,-430065,-421854,-457052,-471285,-453366]
["Maskinstation",-327517,-237346,-245089,-282551,-234783,-243166,-242912,-227607,-234099,-201213]
["Vedligeholdelse",-698010,-503255,-451259,-534333,-432225,-415964,-357646,-365452,-342982,-316005]
["Investeringer over driften",-56370,-41090,-37380,-71823,-41758,-25608,-42286,-24736,-27168,-36672]
["Lønomkostninger",-2201193,-1787508,-1697267,-1818895,-1540935,-1481138,-1300372,-1181309,-1107396,-1080378]
["Ejendomsskat og forsikringer",-230038,-186417,-190113,-196734,-187423,-171036,-157285,-149632,-143730,-133280]
["Diverse omkostninger",-376222,-300419,-307651,-351572,-289911,-307532,-268450,-250328,-254672,-246095]
["Kontante kapacitetsomkostninger",-4314262,-3447881,-3382281,-3751257,-3182691,-3074509,-2790806,-2656115,-2581332,-2467009]
[null,null,null,null,""]
["Afskrivninger",-1342155,-1171529,-1198793,-1203231,-1113249,-1125880,-1021390,-998707,-976850,-971173]
["Nedskrivninger",-5789,18059,-96570,-738,-9201,-11112,0,-2487,-909,37]
["Tab/gevinst",-4464,-63037,19191,16044,15434,24690,-5428,76637,24982,11455]
["Kapacitetsomkostninger i alt",-5666670,-4664388,-4658453,-4939182,-4289707,-4186810,-3817624,-3580673,-3534108,-3426690]
[null,null,null,null,""]
["Resultat af primær drift",3763378,4501335,523140,3759298,2583995,238428,753062,1499031,2080798,1320429]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",368514,316438,303616,411419,353503,350465,317464,355451,358535,335574]
[null,null,null,null,""]
["Forpagtningsindtægt",267815,270046,248453,161293,126992,144436,102773,75523,74916,81972]
["Forpagtningsafgift",-408550,-297133,-274357,-475297,-338421,-339493,-245516,-250503,-300551,-238375]
["Renteindt, landbrug og fin.tilskud",39512,48536,38419,50920,48636,40134,50294,25727,24645,19146]
["Realiseret gevinst/tab finansaktiver",-136632,-79303,-97244,-264035,-153620,-160649,-145769,-181289,-105510,-291247]
["Renteudgifter, landbrug",-607854,-733772,-861379,-1042938,-955539,-899107,-1134527,-1040011,-1063625,-1128517]
["Finansomkostninger ialt, landbrug",-845708,-791626,-946108,-1570057,-1271952,-1214679,-1372745,-1370554,-1370125,-1557021]
[null,null,null,null,""]
["Driftsresultat",3286184,4026147,-119352,2600660,1665546,-625787,-302219,483989,1069208,98982]
[null,null,null,null,""]
["Ejerløn",-443421,-457838,-462074,-518885,-399669,-396183,-422938,-433765,-441544,0]
["Korr. værdiændring stambes/foderbeh.",378940,-484510,65005,56660,-752373,-260390,-3525]
["Driftsresultat efter ejerløn mv.",3221703,3083799,-516421,2138436,513504,-1282359,-728682]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-16053,-6794,-13477,-11553,-13523,-2420,-1598,-3288,-4685,-1883]
["Nedskrivning immaterielle aktiver",-1490,0,-8408,0,-3803,-15786,-3031,-7655,-7729,-8207]
["Gevinst/tab immaterielle aktiver",0,28922,959,21608,24551,10741,-2162,-741,41889,-3800]
["Anden virksomhed og engangsposter",17902,292344,76489,65917,-20933,41100,52970,96192,24607,23690]
["Renteindtægter, privat",9040,32054,13756,10260,18429,37255,23930,24079,25438,2377]
["Renteudgifter, privat",-38231,-46068,-44731,-55715,-65220,-78452,-92443,-93572,-117796,-75406]
["Urealiseret regulering værdipapirer",69366,630440,57292,224797,153148,-26082,270223,116829,113004,1454]
["Urealiseret regulering gæld",10161,-3134,-73876,1008,-56409,51883,-100419,3344,-147935,14389]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",3336878,4953911,-111349,2856981,1701787,-607555,-154749,619177,996002,51523]
[null,null,null,null,""]
["Private indtægter/omkostninger",281213,280897,266209,210349,190031,259070,259994,243095,227825,207129]
[null,null,null,null,""]
["Årets resultat før skat",3618091,5234809,154860,3067330,1891817,-348485,105244,862272,1223827,258652]
[null,null,null,null,""]
["Skat af årets resultat",-1236917,-1679686,93155,-826805,-621914,210540,-215167,-306832,-79149,68265]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",40151524,36812685,38260959,37758091,36124180,37345624,35803189,35297234,33080878,34127286]
["Stamplanter",0,0,0,0,252]
["Betalingsrettigheder EU",23906,24441,25072,18904,19751,19479,55168,46037,25116,31554]
["Mælkekvoter og andre leveringsrettigheder",144678,56643,101220,73443,91913,20466,17390,24469,45674,31796]
["Inventar og maskiner",5072466,3867294,4101324,4838555,4463691,4101884,3997976,4003160,3945765,4042876]
["Besætning",5652600,5389880,4444320,5063442,4724946,3808666,3764261,4133927,4043705,3887099]
["Beholdning",1240484,1012026,1065432,1287772,991539,1007634,918896,994149,1156535,844439]
["Tilgodehavende",2093729,1745122,1964047,1896478,1459024,1827754,1478977,1188355,1250935,877754]
["Andelskapital og financielle kontrakter",988185,610920,448253,584171,408007,347921,428083,308345,306488,274492]
["Landbrugsaktiver i alt",55367572,49519010,50410627,51520855,48283303,48479427,46463940,45995676,43855096,44117295]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1828276,1895634,1796118,1894700,2479932,2443810,1557240,652134,753382,543154]
["Private aktiver",522159,492462,534517,358451,353150,226657,241202,1405915,1456119,1327359]
["Øvrige aktiver udenfor landbrug",82244,137372,78492,15645,23929,251958,397196,418693,169543,70829]
["Værdipapirer og indlån",1483272,1509844,1586835,1593591,3201284,2891760,2832545,2679241,3146407,1002476]
["Hensættelser (positive)",181460,337922,108428,225199,186085,525593,288371]
[null,null,null,null,""]
["Aktiver i alt",59464984,53892246,54515017,55608440,54527684,54819205,51780494,51151659,49380547,47061113]
[null,null,null,null,""]
["Ansvarlig lånekapital",-76910,-120206,-92762]
["Realkreditinstitutter",-31135336,-29434191,-29247630,-29148378,-28632292,-30309789,-28237905,-28006468,-27720110,-28332501]
["Pengeinstitutter",-3717906,-4083447,-5639706,-7554204,-7717199,-7438708,-7181057,-7427486,-6470083,-6554876]
["Pante- og gældsbreve",-384461,-177919,-370010,-421391,-294192,-133497,-157878]
["Anden langfristet gæld",-648186,-690679,-647342,-1267766,-1341858,-96139,-23431]
["Anden gæld",-4881223,-3361814,-2980264,-4194287,-3834804,-2993790,-3073171,-2966695,-3047000,-2441743]
["Kassekredit",-1308143,-1319960,-2441100,-1554263,-2683161,-3362477,-3009938,-2701811,-2512149,-2369752]
["Gæld i alt",-42152165,-39188215,-41418815,-44451911,-44503506,-44334401,-41683380,-41102459,-39749342,-39698871]
[null,null,null,null,""]
["Hensættelser (negative)",-5061869,-4623955,-3912090,-3550316,-3577721,-3856393,-3159370,-3103347,-2620018,-1911549]
[null,null,null,null,""]
["Egenkapital",12250949,10080076,9184112,7606213,6446457,6628411,6937743,6945853,7011187,5450693]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",3274895,4304477,-73838,2621121,1597822,-625892,-317762,510688,1001457,49570]
["Private indtægter",281213,280897,266209,210349,190031,259070,259994,243095,227825,207129]
["Resultat før regulering og skat",3556108,4585374,192371,2831470,1787853,-366823,-57768,753783,1229283,256699]
[null,null,null,null,""]
["Privat",-284684,-331522,-259147,-299088,-287511,-317436,-297716,-319989,-300266,-284227]
["Formueindtægter/-udgifter",-25451,-11607,-20696,-22975,-26669,-38167,-27326,-40780,416031,-68498]
["Privat udtræk",-310136,-343128,-279843,-322063,-314180,-355604,-325042,-356159,124334,-313886]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-811036,-476068,-55997,"",-189613,-14852,-32414,-24839,-116535,-13684]
["Betalt skat",-571021,-554360,-136833,-288670,-122379,-52799,-83357,-60490,-60851,-37149]
["Ændring i udskudt skat",-665897,-1125326,229987,-538135,-499534,263339,-131809,-246342,-18298,105414]
["Skat af årets resultat",-1236917,-1679686,93155,-826805,-621914,210540,-215167,-306832,-79149,68265]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1198019,2086492,-50314,1052225,662146,-526738,-630391,50646,1177278,11078]
["Regulering ialt fra resultat",61983,649434,-37511,235860,103965,18337,163013,108489,-5455,1954]
["Værdireguleringer",147241,-55306,126936,232948,-179426,146025,145224,424479,-610691,-315526]
["Pensionsindbetaling",-205256,-184117,-72071,-80333,-63688,-36569,-63702,-56206,-41715,-36012]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1201988,2496504,-32960,1440700,522996,-398945,-385856,527255,519420,-558688]
[null,null,null,null,""]
["Egenkapital primo",11056489,7583569,9217070,6165512,5923395,7029746,7303980,6418598,6491767,6009381]
[null,null,null,null,""]
["Egenkapital ultimo",12250949,10080076,9184112,7606213,6446457,6628411,6937743,6945853,7011187,5450693]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",3618091,5234809,154860,3067330,1891817,-348485,105244,862272,1223827,258652]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",895188,-1066691,190709,184241,-925203,-296895,0]
["Afskrivninger m.v., landbrug",1369951,1194378,1297099,1177870,1099790,1119765,1033610,936241,923301,973570]
["Afskrivninger andre erhverv",20928,23762,12820,25813,35813,16846,22572,-8060,-6319,2615]
["Regulering I/S",-4719,-57678,-12505,6490,23608,0,0,-49,-1234,8704]
["Gevinst/tab finansaktiver",-4639,4274,-2140,-7319,-10278,-6480,-2769,-1728,-1857,-2056]
["Urealiseret regulering finansaktiver",-69366,-630440,-57292,-224797,-153148,26082,-270223,-116829,-113004,-1454]
["Gevinst/tab gæld",5743,43844,17862,17172,12284,-22695,56778,7243,10465,46415]
["Urealiseret regulering gæld",-10161,3134,73876,1008,56409,-51883,100419,-3344,-147935,14389]
["Øvrige tilbageførsler",614,-118109,-101,-30372,304,-2322,617]
["Tilbageførsel i alt",2203539,-603524,1520328,1148089,139579,1079313,941004,813475,959286,1013404]
[null,null,null,null,""]
["Betalt skat",-571021,-554360,-136833,-288670,-122379,-55549,-79143,-60490,-60851,-37149]
["Privat",-292215,-331522,-259147,-299088,-287511,-317436,-297716,-319989,-300266,-284227]
["Afskrivninger privat tlbf.",2737,24827,20340,20027,22949,24364,19267,41210,25490,24537]
["Formueindtægter/-udgifter",-25451,-11607,-20696,-22975,-26669,-38167,-27326,-40780,416031,-68498]
["Pensionsindbetaling",-205256,-184117,-72071,-80333,-51814,-44743,-67525,-56206,-41715,-36012]
["Privat udtræk, skat og pension i alt",-1091206,-1056778,-468406,-671038,-465424,-431531,-452443,-492338,-47137,-377003]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-814591,-458747,-49245,-698937,-314127,-84371,-36629,-24839,-116535,-13684]
[null,null,null,null,""]
["Til invest og afdrag",3915833,3115760,1157537,2845443,1251845,192620,486614]
[null,null,null,null,""]
["Besætning (realforskydning)",-602780,-94056,-148129,-80995,-164076,186782,582761,-202810,-291311,-896556]
["Beholdninger (realforskydninger)",-50210,-154890,128128,-104968,-16911,43708,29457,89289,-274911,-96687]
["Flerårige afgrøder",0,0,0,0,0,0,0,-208,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",3262842,2866814,1137536,2659480,1070858,423110,1098832,1113696,1569754,-98190]
[null,null,null,null,""]
["Investeringer"]
["Jord",-463494,-123744,-601739,-232183,-868371,-452712,-445296,-458778,-111701,-123656]
["Immaterielle aktiver",-2197,-3958,-6770,33333,-6812,-1616,-1169,-4565,-10905,-2744]
["Grundforbedring",-24356,-19216,-26601,-13811,-14904,-14347,-14895,-14589,-9339,-3105]
["Stamplanter",0,0,0,0,-503,0,0]
["Driftsbygninger",-1063802,-372984,-415233,-302423,-559410,-379484,-546400,-605554,-653881,-258801]
["Inventar markbrug",-277087,-193735,-202402,-245098,-182316,-187628,-109982,-231427,-202382,-181612]
["Inventar husdyrbrug",-892389,-195016,-194136,-294044,-308384,-254092,-289411,-319399,-305082,-117789]
["Inventar andet",-2813,-20597,-357,410,-2962,-6706,-187,1081,26,-29649]
["Beboelse, landbrug",-162839,-54081,-49030,-59852,-83396,-37790,-36124,-42914,-83591,-61497]
["Private aktiver",-48934,-69846,-156628,358451,-17961,-10513,-36521,-31886,-44229,-37497]
["Aktiver udenfor landbrug",-13472,174773,-38823,-19751,12014,-28568,-38236,-44503,13410,-1052]
["Investeringer ialt",-2951384,-878405,-1691718,-1238656,-2033004,-1373457,-1518220,-1752535,-1407674,-817402]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",311458,1988409,-554182,1420824,-962145,-950347,-419388,-638839,162080,-915592]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-192767,-99179,404103,-536357,164250,437749,-447564,576160,-289366,612860]
["Realkreditinstitutter",654108,-69208,-506775,-29148378,308256,140211,610590,-28006468,-27720110,-28332501]
["Pengeinstitutter lån, netto",-1058365,-1383407,447000,-303064,477302,534353,-74347,569855,159613,-145162]
["Anden gæld",232364,422059,-401104,-4194287,18635,-73620,348769,-2966695,-3047000,-2441743]
["Kassekredit, ændring",41253,-863050,765226,-874932,-104259,-177782,-96499,121267,20431,466262]
["Ændring hensættelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-323407,-1992784,708451,-1488769,864184,835751,324992,672065,-174208,914774]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",3274898,4304480,-73835,2621121,1597824]
["Private indtægter/omkostninger",281213,280897,266209,210349,190031]
["tilbf. værdiændr. stambesætning mm",378940,-606375,63842,26505,-752411]
["Beregnet skat",-1489595,-1567997,-212621,-1066086,-374411]
["Privat udtræk",-317667,-343128,-279843,-322063,-314180]
["Pensionsindbetaling",-205256,-184117,-72071,-80333,-51814]
["Konsolidering",1922534,1883760,-308319,1389495,295039,-649183]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-3254321,-3277743,218890,-2290894,-513326,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise",207,215,229]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",6.6,9.6999999999999993,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.79259009653170853},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":6.3435957814387764},4.5228958326180893,7.4956304341047955E-2,1.1452520120056469,2.8511338520306047,4.0125958224013516,3.4054247231657455]
["Virksomhedens overskudsmargin, pct",20.9,27.6,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":3.7478788460778261},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":21.680617019005211},18.044420198769316,0.382506843628107,5.7608614827881075,12.687248451591616,16.524347086508968,15.82387751845733]
["Dækningsgrad, pct",56.9,59.8,{"$f":"D37*100/D27","v":46.765051867075741},{"$f":"E37*100/E27","v":55.406152202199763},53.799064228254423,43.6787815055133,47.203991804057488,48.025988490109192,51.638850201261498,49.31288830199216]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":23.112307462874917},38.160843231737537,-5.8351749194696234,27.638405603419205,18.586255985264465,-5.9770433668038994,-6.0961900721891835,-6.2449493244386254,-6.2977067934431075,0]
["Soliditetsgrad, pct",19.600000000000001,17.3,{"$f":"D148*100/D108","v":16.84693962399388},{"$f":"E148*100/E108","v":13.678162883188236},11.822356144816274,12.091403003746588,13.398371595296098,13.578939834580927,14.198277309483833,11.582159138480215]
["Rentedækningsgrad",10.199999999999999,13.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",53.3,36,53.1,42.4,37.299999999999997,37.6,34.5,45.3,42.9,31.5]
["Vinterbyg, ha",14.4,14.1,12.4,19.600000000000001,15.3,12.6,10.199999999999999,11.6,14.6,18.7]
["Vårhvede",0.1,0.3,0.9,0,0.9,0.3,0.1,4.8,2.2999999999999998,0.9]
["Vinterhvede, ha",61.1,50.9,35.1,67.8,59.3,57.7,53,46,47.6,56.1]
["Triticale, ha",0.8,3,0.8,0.8,1.2,1.1000000000000001,1.6,1.4,3.7,4.3]
["Rug, ha",4.7,4.5999999999999996,4.8,7.2,7.6,11.1,6.6,6.8,5.7,6.1]
["Havre, ha",2.9,3.3,5.8,6.4,3.4,3.9,1.9,3.8,4.9000000000000004,3.8]
["Kernemajs/majs til modenhed, ha",0,3.3,0,0,0,0,0,1.1000000000000001,2.8,1.3]
["Blandsæd",0.1,0,0.5,0,0.1,0.2,0.2,0,0,0]
["Korn areal, ha",137.4,115.5,113.4,144.19999999999999,124.9,124.6,108.3,120.8,124.6,122.7]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0,0.5,1.4,1.3,0.4,0.5,1.1000000000000001,1.2,1.8]
["Almindelig rajgræs, ha",4.5999999999999996,4.4000000000000004,2.1,3,2.7,2.9,1.3,3.3,3.8,2.5]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0.1]
["Hundegræs, ha",0.4,0.4,0.4,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0.4,0.3,0.3,0.2]
["Rødsvingel, ha",3.3,1.9,1.4,1,0.4,2.4,1,0.6,0.2,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0.1,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0.2,0.2]
["Spinatfrø, ha",0.3,0.1,0.2,0.1,0.1,0.1,0,0.1,0,0]
["Frøareal ialt, ha",8.6,6.9,4.5999999999999996,5.8,4.4000000000000004,5.9,3.3,5.4,5.7,4.8]
[null,null,null,null,""]
["Sukkerroer",1.4,0.9,1.8,"",1.4,1.2,2.4,0.8,1,1]
["Spisekartofler",0,0,0.2,0,0.2,0,0,0,0.7,0.8]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.1,0,2.2999999999999998,3.6,1.6,1.4,1.5,1.6,0.6,0.5]
["Proceskartofler, ha",0.1,0.1,0.8,0.8,0.1,0,0,0,0,0.1]
["Stivelseskartofler",3.5,2,1.3,1.3,1.1000000000000001,1.4,2.2000000000000002,1.2,0.7,0.4]
["Raps, ha",19.2,14.7,13.3,21.3,19.399999999999999,17.399999999999999,13.9,16.100000000000001,15.8,15.4]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0,0.8,0,0.2,0.7,0.4,0.2,0,0,0.3]
["Ærter og andre bælgsæd",0,0,0,0,0,0.5,0.3,0.2,0,0]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0,0,0.1,0.1,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.2,0,0,0,0,0,0.2,0,1.6,0.1]
["Pil til energi, ha",0,0,0.1,0.1,0,0.2,0.2,0.3,0.1,0]
["Majs til energi, ha",0.7,0,0,0,0,4.2,0,1.4,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,1,0,0,0,0,0,0,0.1]
["Sædskiftegræs, ha",1,0.7,1.6,3.7,4.7,2.6,2,3,3,1.2]
["Helsæd, ha",0,0,0.4,0,0,0.5,0,0.3,0.1,0.1]
["Vedvarende græs, ha",7.1,3.5,4.9000000000000004,7.9,5.9,6.2,5.7,5,4.8,4.0999999999999996]
["Majs, ha",0.1,0,3.2,5.8,4.2,2.1,1.5,1.8,2.5,1.3]
["Kolbemajs, ha",0,0,0,0,0,0,3,2.5,0.1,0]
["Andet grovfoder, ha",0.2,0.1,0.1,0,0,0.1,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",179.6,145.1,149.1,197.2,168.7,168.7,144.6,160.80000000000001,161.30000000000001,152.9]
["Udyrkede arealer, ha",1.8,3.5,2.9,3.8,2.6,1.6,1.8,2.4,3,3.1]
["Randzoner, ha",1,0,0.1,0.1,0.2,0.6,0.6,0.5,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0,0,0.1,0.1,0,0,0,0,0.1]
["Landbrugsareal, ha",182.5,148.6,152.1,201,171.7,171,147,164,164,156]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",124,105.9,102.7,126.5,118.3,119.5,110.8,122.8,123.7,118.7]
["egen bortforpagtet areal, ha",40.4,46.2,51.9,21.1,25.9,27.8,22.8,19.100000000000001,16.7,17.100000000000001]
["Egen skov, krat, hede m.v.",3.4,4.4000000000000004,4.4000000000000004,3.9,5,6.5,5.8,5.6,4.7,4.8]
["Tilforpagtet dyrkbart landbrugsareal, ha",58.6,42.7,49.4,74.8,53.4,51.4,36.200000000000003,40.799999999999997,40.5,37.200000000000003]
["Tilforpagtet skov m.v., ha",0.7,1.2,1.1000000000000001,1.6,1.2,0,0.1,0.4,0.6,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",14.8,3.6,5.6,9.1999999999999993,12.1,10.5,7.8,8.6,7.9,3.9]
["Areal med lerjord (jb 5, 6), ha",91.7,63.1,71.2,90.6,80.8,74.400000000000006,60.7,64.2,68.900000000000006,69.099999999999994]
["Areal med fin sand (jb 2 og 4), ha",59.7,75.7,68.400000000000006,67.099999999999994,55.5,59.6,53.4,55.1,61.5,60]
["Areal med grovsand (jb 1 og 3), ha",20,17.2,20.8,34.4,21.3,26.8,24.7,33.5,24.7,21.9]
["Særlige jordbundstyper, ha",1.3,1.1000000000000001,1.1000000000000001,0.8,1.1000000000000001,1.3,0.8,1.3,1.4,0.9]
["Markvanding, antal brug",0.05,0.06,0.04,0.04,7.0000000000000007E-2,0.08,0.09,0.1,0.1,0.1]
["Herpå areal vand",181.72,203.99,392.09,434.25,192.76,225.41,193.3,164.25,127.35,121.36]
["Antal m3 vand forbrugt til vanding",0,762,0,0,0,0,0,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,61,45,58,53,57,51,54,54,54]
["Hkg vinterbyg pr ha",74,72,61,67,62,66,65,60,58,56]
["Hkg vårhvede pr ha",34,61,31,0,54,52,50,51,51,57]
["Hkg vinterhvede pr ha",85,78,66,83,69,76,73,70,73,67]
["Hkg triticale pr ha",62,63,51,71,59,59,61,56,61,61]
["Hkg rug pr ha",72,56,44,56,57,66,61,58,59,54]
["Hkg havre pr ha",71,56,38,62,62,63,54,55,62,55]
["Hkg kernemajs pr ha",0,73,0,0,0,0,0,163,44,35]
["Hkg græsfrø pr ha",0,0,20,15,10,19,18,13,11,73]
["Hkg alm. rajgræs pr ha",16,19,15,16,15,15,18,14,166,33]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,90,0,8]
["Hkg rødsvingel pr ha",13,17,12,14,13,9,13,14,15,0]
["Hkg sukkerroer pr ha",132,131,115,"",122,135,328,115,120,3008]
["Hkg spisekartofler pr ha",0,0,350,0,330,0,0,0,274,261]
["Hkg læggekartofler pr ha",216,193,279,356,329,274,280,309,201,245]
["Hkg proceskartofler pr ha",543,431,241,355,376,0,0,0,0,478]
["Hkg stivelsekartofler pr ha",511,535,451,336,499,415,426,455,160,420]
["Hkg raps pr ha",39,45,31,43,29,41,39,37,33,32]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",15,20,10,21,14,15,0,22,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1599999999999999,1.21,1.32,1.1499999999999999,1.1000000000000001,1.26,1.21,1.42,1.51,1.39]
["Kr pr kg solgt maltbyg",1.35,1.33,1.33,1.27,1.1399999999999999,1.22,1.24,1.28,1.65,1.62]
["Kr pr kg solgt hvede",1.25,1.24,1.33,1.1499999999999999,1.1000000000000001,1.2,1.23,1.45,1.59,1.37]
["Kr pr kg solgt rug",1.02,1.07,1.28]
["Kr pr kg solgt havre",1.1499999999999999,1.1299999999999999,1.2,1.03,1.02,1.06,0.99,1.31,0,0]
["Kr pr kg solgt kernemajs",1.57,1,0]
["Kr pr kg solgt raps",2.5,2.41,2.64,2.79,2.71,2.57,2.5499999999999998,2.9,3.37,2.98]
["Kr pr kg solgt fabriksroer",1.36,1.26,1.36,1.2,1.55,1.52,2.64,2.11,0.99,0.81]
["Kr pr kg solgt spisekartofler",0,0,1,1.45,1.31,0.84,1.07,1.1399999999999999,0.88,1.22]
["Kr pr kg solgt industrikartofler",0.88,0.98,0.92,0.79,0.88,0,0,0,1,0.28000000000000003]
["Kr pr kg solgt stivelseskartofler",0.43,0.38,0.35,0.32,0.45,0.56000000000000005,0.61,0.51,0.39,0.36]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",4.0999999999999996,0,2.6,8.6,5.9,0,0,0.5,1.8,0.7]
["Antal årsopdræt",3,0,2,7,5,0,0,1,2,1]
["Stk årsopdræt pr årsko",0.85,0,0.82,0.79,0.82,0,0,1.06,1.01,1.18]
["Udskiftningsprocent",100,0,125,54,45,0,0,37,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,4085,14860,6670]
["Kg EK mælk i alt",36463,22,26630,90859,63290,0,0,4407,16481,6844]
["Kg EK mælk pr ko",8977,0,10342,10530,10752,0,0,9297,9110,9162]
["Gennemsnitlig fedtprc.",6.02,0,4.3099999999999996,4.22,4.1500000000000004,0,0,4.1900000000000004,0,0]
["Gennemsnitlig proteinprc.",4.16,0,3.57,3.47,3.46,0,0,3.45,0,0]
["Gennemsnitlig celletal",172,0,265,214,150,0,0,166,0,0]
["Kr. pr. kg ekm",2.65,4.33,2.69,2.69,2.17,0,0,2.88,2.54,2.62]
["Pct. jerseybesætninger",3,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",3180,0,6979,6528,5601,6613,13225,8941,6191,5870]
["Kr pr solgt kvie levebrug",0,0,7121,3000,3167,0,0,10364,4184,8684]
["Kr pr købt kvie",4717,3370,2720,4750,6500,6507,4964,8901,3833,2883]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0.32,0,2.41,1.1000000000000001,1.52,0,0,16.52,3.2,3.62]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",3,0,1,3,2,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,1,1,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.1,0.1,0.1,0.1,0.2,0.4,1,0.5,0.2,0.1]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,5,4,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",138,353,282,306,350,176,242,27,0,0]
["Pris pr solgt slagtekalv",5060,8858,8046,8615,9441,8129,6700,5559,5015,6181]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",1182.5999999999999,1157.7,1177.5999999999999,1132,1061.5,1159,1083.8,943.3,979.2,982.1]
["Antal fravænnede grise pr årsso",32.799999999999997,32.1,32.799999999999997,32.5,31.4,31.3,30.6,29.8,29.8,28.8]
["Antal fravænnede grise produceret",38832,37187,38669,36816,33354,36319,33212,28120,29143,28320]
["Gennemsnitsvægt solgte 7 kg's grise",8.6999999999999993,8.6,7.5,7.7,6.8,7.5,7,7.3,7,7.5]
["Stk 7 kg's grise solgt",32646,33840,34221,30266,29073,32768,29379,24214,25413,24651]
["Gennemsnitspris solgte 7 kg's grise",313,288,221,296,257,224,252,265,265,234]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",12,6.2,5.8,10.7,8.4,11.8,11.2,8.1,0,0]
["Antal smågrise produceret",14219,7141,6878,12140,8934,13718,12104,7664,0,0]
["Stk 7 kg's grise købt",375,0,0,45,29,0,0,455,44,417]
["Kr pr købt 7 kg's gris",365,0,0,362,228,0,0,264,248,195]
["Antal smågrise solgt",3915,2499,2384,3353,2652,2031,2515,3531,1615,1591]
["Vægt 30 kg's grise solgt",30,31,31,31,28,30,28,22,30,31]
["Kr pr solgt 30 kg's gris",490,481,371,469,379,327,408,449,556,372]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",1372,672,1080,1312,947,668,577,889,961,1266]
["Antal egne producerede polte, stk",963,412]
["Stk 30 kg's grise købt",728,122,277,208,257,79,234,509,56,138]
["Kr 30 kg's grise købt",510,522,329,459,400,373,298,492,495,370]
["Stk slagtesvin solgt",1447,616,967,1197,892,645,572,830,878,1118]
["Antal sopolte købt",-416,-348,-396,-293,-336,-442,-441,-316,-316,-327]
["Vægt solgte slagtesvin",49,42,41,48,42,35,38,47,47,51]
["Pris pr solgt slagtesvin",1124,1060,807,961,910,896,936,982,968,871]
["Antal sopolte solgt",55,55,317,934,259,4,12,125,44,92]
["Pris pr solgt sopolt",1875,1833,1284,1357,1662,766,1581,1126,1794,1473]
["Pris pr købt sopolt",2058,1840,1482,1722,1635,1443,1747,1851,1781,1701]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,0,0,0,0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,0,0,0,0,0]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,0,0,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,1,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,9,6,6,33]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,4.9000000000000004,4.8,4.8,4.0999999999999996]
["Antal minkskind solgt",0,0,0,0,0,0,42,29,30,160]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,302,608,462,393]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,10,7,7,39]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,11,8,7,40]
["Antal minkskind, primo",0,0,0,0,0,0,39,29,29,150]
["Antal minkskind, ultimo",0,0,0,0,0,0,40,29,29,131]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",409174,396526,340295,468252,55575,495126,251007,316150,547701,410606]
["Korn IO",804368,493341,522512,718557,773959,524081,558375,705794,808199,608616]
["Frøafgrøder",108510,98412,57147,72755,46366,78638,45802,75152,61961,57017]
["Handelsroer",24475,14587,27419,27261,27529,24972,62580,18158,22364,16282]
["Kartofler",133859,76641,142325,217031,113347,84107,93361,91443,54805,51379]
["Raps",213168,178916,110101,255625,152777,188062,137770,173572,186136,145958]
["Ærter m.v.",0,1400,469,2836,3559,4990,-23236,-19456,-21093,2589]
["Andre industriafgrøder",0,20,10,229,455,0,0,668,0,0]
["Gartneriafgrøder",54,89,1622,2464,1910,1438,1551,857,990,877]
["Grovfoder excl. IO",7746,19,47954,52479,32398,16490,31512,35807,19423,14771]
["Grovfoder IO",230,550,1378,26014,43049,31198,34828,-4531,12926,5580]
["Energiafgrøder m.v.",10145,0,539,0,0,13563,0,10177,7161,252]
["Bruttoudbytte Planteavl incl. IO",1711729,1260502,1251772,1843503,1250924,1462663,1193550,1403791,1700573,1313927]
[null,null,null,null,""]
["Mælkesalg",96508,97,66722,237591,132558,0,0,12259,40693,17411]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,1280,6980,4792,0,0,424,1067,616]
["Non-GM tillæg",0,0,1712]
["Kvalitetsprogramtillæg (Arlagården)",0,0,1931,"",0,0,0,-4,0,-1]
["Sæsonregulering",0,0,0,0,0,0,0,0,24,-106]
["Køer salg",3742,36145,29635,29515,16448,307,1639,2159,4105,1376]
["Slagtekalve salg",1238,155,720,641,179,956,1256,27050,19673,2850]
["Spædkalve salg",518,0,1001,6485,4347,0,0,180,538,0]
["Kvier levebrug salg",0,0,979,38,67,0,0,301,837,806]
["Kvier køb",-15235,-76,-83,-86,-90,-417,-503,-516,-190,-111]
["Tilvækst køer og opdræt",59440,-39892,-21754,-13008,-5511,127,1221,1103,1991,93]
["Tilvækst kalve",-321,369,-479,1047,-55,-79,-857,-685,856,163]
["Kvæg, tilskud",51,58,75,0,209,35,127]
["Kvæg andet",-53010,270,3763,2868,1592,1651,683,-2687,-1659,1077]
["Bruttoudbytte Kvæg",92932,-2874,85502,272073,154535,2580,3567,39583,67935,24173]
[null,null,null,null,""]
["Sopolte salg",103268,101696,407224,1267032,429978,2908,18267,140294,78851,135429]
["7 kg's grise salg",10215583,9730859,7546185,8952084,7457727,7341635,7394973,6412539,6728788,5758282]
["Smågrise salg",1916686,1202491,883725,1572112,1004572,664443,1024894,1587131,897518,592011]
["Salgtesvin salg",1345014,607960,746847,1058334,757436,560087,526858,798667,831561,960814]
["7 kg's grise køb",-136981,0,-11305,-16149,-6696,0,-748,-119997,-10856,-81469]
["30 kg's grise køb",-371200,-63927,-91004,-95165,-102760,-29559,-69797,-250455,-27754,-51093]
["Soplte køb",-856809,-639684,-586791,-504561,-548412,-637899,-770452,-585047,-562242,-555860]
["Tilvækst salgtesvin",23131,42403,-18926,-7174,-4744,335,-26967,-9612,-42692,44871]
["Tilvækst smågrise",-354546,572187,-70494,-27620,226644,21227,-79457,69551,43689,237198]
["Tilvækst øvrige svin",-29750,656989,-36628,-71157,910852,-210118,-477408,142865,284088,614199]
["Svin andet",2706891,1202560,771098,1032925,776360,569055,680463,673083,668976,372883]
["Bruttoudbytte Svin",14561286,13413535,9539931,13160660,10900957,8282114,8220626,8859019,8889928,8027263]
[null,null,null,null,""]
["Æg salg",0,0,0,0,0,0,0,0,0,0]
["Høns indkøb",0,0,0,0,0,0,-17,-9,-5,0]
["Slagtekyllinger salg",0,0,0,0,0,0,0,0,0,0]
["Fjerkræ andet",0,75,248,219,221,199,267,168,240,-37]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,12547,17767,13668,62949]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,188,0]
["Pelsdyr andet",0,0,0,0,0,0,324,215,1038,-2280]
[null,null,null,null,""]
["Får",-15,-22,-49,0,7688,4006,-70,1983,2267,65]
["Husdyr i øvrigt",2795,9436,1776,129,-2635,499,-58,-751,-151,1711]
["Bruttoudbytte andre husdyr",2781,9489,1975,348,5274,4704,12994,19372,17245,62409]
[null,null,null,null,""]
["Maskinstationsindtægter",130613,111646,68826,97032,94654,54093,97132,77420,83653,67975]
["Skovindtægter",3280,3880,1638,1440,1529,9730,0]
["Andre landbrugsindtægter",197193,351442,130411,324429,368747,315439,154971,177806,114083,130781]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",16699813,15147619,11080054,15699484,12776620,10131322,9682840,10576990,10873416,9626528]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",0,0,0,0,1428,441,257,1200,0,0]
["Tilskud miljøforanstaltninger, MVJ",13789,3598,5384,2625,571,2354,810,2748,2436,3336]
["Lejeindtægter",73397,54514,57485,69662,57855,81518,84987,81663,59462,58597]
["Andre landbrugsindtægter, pasningsaftale",4088,3361,5354,4525,43868,8170,0,1303,2031,761]
["Andre landbrugsindtægter, videresalg",36527,173901,65360,154824,173366,130760,15947,8681,11655,4082]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",2586,3836,616,1440,860,7305,2592,8357,7651,1694]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,249,0,1117,0,0,6493]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,1194,745,2589,13805]
["Andre landbrugsindtægter, pelsning for andre",0,3454,0,3078,5483,2571,0,0,486,414]
["Andre landbrugsindtægter, sygedagpenge",3945,5553,2948,696,2433,5404,3905,3303,3108,2549]
["Andre landbrugsindtægter, øvrige",58771,99865,-12089,62247,84162,86647,44162,69806,24667,60272]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-113528,-83270,-120465,-140068,-110033,-110337,-102674,-116957,-96246,-80866]
["Gødning",-133235,-110250,-112274,-142046,-148075,-123764,-84414,-105116,-99281,-85957]
["Planteværn",-174088,-134441,-125170,-188843,-166857,-153369,-127984,-120281,-121500,-110529]
["Diverse. vedr. planteavl",-51044,-41734,-61711,-77434,-50210,-53205,-39904,-43799,-48154,-59160]
["Produktionsrådg. planteavl",-12120,-10898,17822,-4017,-677,-652,0]
["Stykomkostninger Mark",-484015,-380594,-401798,-552409,-475174,-440675,-354975,-386153,-365181,-336512]
["Foderkorn excl. IO",-696902,-962511,-814456,-705412,-337867,-708804,-635716,-731069,-731867,-640820]
["Foderkorn IO",-804368,-493341,-522512,-718557,-773959,-524081,-558375]
["Indkøbt kraftfoder",-460384,-322556,-376754,-421117,-471883,-424375,-431659,-414778,-409936,-313212]
["Indkøbt tilskudsfoder",-420558,-383965,-401223,-337557,-313518,-326886,-279360,-293054,-271975,-263908]
["Indkøbt smågrise blanding",-110000,-40164,-68828,-113273,-49941,-65711,-49192,-55376,-39658,-37295]
["Indkøbt færdigblanding",-1946120,-1609591,-1655745,-2202399,-1829669,-1787259,-1570147,-1712998,-1498183,-1566634]
["Indkøbt fjerkræfoder",-146,-2,-12,-80,-168,-61,-474,-735,-77,-1255]
["Indkøbt pelsdyrfoder",0,0,0,0,0,0,-5855,-4648,-3979,-16144]
["Indkøbt mælkeprodukter",-133497,-59603,-71450,-76675,-34347,-29779,-10486,-9607,-8473,-6234]
["Indkøbt hjælpeprodukter",-405315,-377214,-321180,-393030,-325135,-255541,-261125,-251517,-225805,-222273]
["Andet indkøbt kraftfoder",-23537,-2460,51994,-8597,-51077,3293,52518,-780,19155,-6741]
["Indkøbt grovfoder",-25170,-3965,-16054,-1265,-2863,-7019,-7126,-7891,-3670,-6405]
["Andet indkøbt foder",-225078,-148184,-157425,0,-125803,-96537,-109405,-105931,-106965,-94226]
["Eget grovfoder",47944,-928,-9103,-51674,-41350,-49842,-24030,5750,6557,-659]
["Andet eget foder",0,-647,-853,-155,-60,0,0]
["Dyrlæge og medicin",-837262,-640030,-600551,-615303,-524491,-550437,-486119,-438840,-405785,-375260]
["Produktionsrådgivning",-40717,-17359,-24290,-26042,-20515,-22368,-14232,-17511,-14765,-14884]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-716212,-537250,-507633,-622526,-524325,-414387,-366098,-365250,-370156,-361982]
["Skovomkostninger",-1858,-1531,-588,-828,-772,-5616,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-298,-5635,-6622,-770]
["Stykomkostninger i alt incl. IO",-7269765,-5981896,-5898461,-7001004,-5902918,-5706084,-5112153,-5497286,-5258509,-4879409]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-127191,-115494,-109091,-109276,-97288,-98775,-102536,-118412,-131732,-112469]
["Energi",-297721,-276353,-344430,-386073,-358369,-331291,-319318,-338640,-339553,-340897]
["Maskinstation diverse",-182441,-134793,-120340,-133985,-109115,-136991,-122207,-114515,-127469,-116870]
["Maskinstation høst af korn og frø",-36328,-26758,-23056,-37101,-30344,-24850,-26875]
["Maskinstation - optagning",-5390,-5728,-4623,-5328,-4476,-154,-1844,-437,-998,-704]
["Maskinstation, husdyrgødning",-101819,-69623,-91183,-89804,-77146,-76759,-81990,-75758,-70348,-64794]
["Maskinstation, høst af grovfoder",-1541,-443,-5887,-16333,-13702,-4412,-9996,-5737,-4087,-752]
["Vedligehold bygninger, gårdsplads mv.",-140919,-98145,-97229,-93861,-73279,-81446,-65095,-66930,-60405,-58750]
["Vedligehold grundforbedring",-31405,-24146,-28159,-24518,-17205,-22827,-20747,-20793,-20803,-18853]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-224,-340,-396,-372,-201,-153,0]
["Vedligehold markredskaber",-182250,-118288,-111110,-150447,-127945,-112589,-91622,-101728,-105538,-75966]
["Vedligehold staldinventar",-325472,-245539,-202713,-229886,-177288,-172495,-155630,-154188,-133601,-133578]
["Vedligehold andet inventar",-17739,-16797,-11654,-35249,-36307,-26455,-24552,-21812,-22635,-28858]
["Investeringer over driften",-56370,-41090,-37380,-71823,-41758,-25608,-42286,-24736,-27168,-36672]
["Lønomkostninger",-2201193,-1787508,-1697267,-1818895,-1540935,-1481138,-1300372,-1181309,-1107396,-1080378]
["Ejendomsskat",-65003,-56454,-55401,-55084,-52442,-48457,-44145,-42420,-37369,-35734]
["Forsikringer",-165034,-129963,-134712,-141650,-134981,-122578,-113140,-107212,-106360,-97546]
["Diverse omkostninger",-254409,-194741,-199003,-232466,-175970,-174929,-226908,-158863,-165779,-157646]
["Økonomirådgivning",-44902,-46178,-43926,-47851,-50509,-59682,-41542,-91465,-88893,-88449]
["Regnskab",-76910,-59500,-64722,-71256,-63432,-72921,0]
["Kontante kapacitetsomkostninger ialt",-4314262,-3447881,-3382281,-3751257,-3182691,-3074509,-2790806,-2656115,-2581332,-2467009]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-621878,-553369,-587204,-553431,-503394,-532353,-477824,-455948,-453473,-457981]
["Afskrivninger beboelse, landbrug",-44127,-35942,-36750,-27386,-27116,0,0]
["Afskrivninger grundforbedring",-9733,-11813,-8206,-8192,-9636,-8632,-7110,-7412,-6024,-4274]
["Afskrivninger stamplanter",0,0,0,-201,-252,0,0]
["Afskrivninger markredskaber",-222597,-187167,-171099,-207074,-189438,-191696,-160384,-173366,-168774,-160807]
["Afskrivninger staldinventar",-420861,-355896,-375856,-387198,-356542,-366743,-349725,-342806,-329202,-329407]
["Afskrivninger specialinventar",-3641,-5490,-1928,-4197,-10048,-9672,-10301,-3984,-5357,-4559]
["Afskrivninger bl. driftsmidler mv.",-19317,-21852,-17750,-15552,-16822,-16785,-16045,-15192,-14021,-14145]
["Afskrivninger i alt",-1342155,-1171529,-1198793,-1203231,-1113249,-1125880,-1021390,-998707,-976850,-971173]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,18059,-19377,0,-691,-1686,0,21629,0,0]
["Nedskrivninger, beboelse",0,0,-72945,0,-2346,-14632,0]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,40,0,39]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,-4248,-738,0,0,0,-2439,0,0]
["Nedskrivninger, staldinventar",-5789,0,0,0,-6164,-9426,0,-21629,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,-87,-909,-2]
["Nedskrivninger i alt",-5789,18059,-96570,-738,-9201,-11112,0,-2487,-909,37]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-65,-56060,0,-15389,7633,-3832,0,40853,0,0]
["Tab/gevinst, beboelse",-13715,-12008,-8154,-2697,0,-5355,-515]
["Tab/gevinst, grundforbedringer",-266,-579,0,4647,-1990,0,-106,-99,-405,345]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",11110,10492,26825,28459,9760,25952,-4758,33402,21805,11255]
["Tab/gevinst, staldinventar",-549,-17,334,1844,0,1590,2028,1983,5583,-55]
["Tab/gevinst, andet inventar",652,-1213,586,1010,779,-213,-279,2350,242,538]
["Tab/gevinst, blandede driftsmidler mv.",-1631,-3651,-400,-1831,-749,1193,-2313,-1853,-2242,-629]
["Tab/gevinst i alt",-4464,-63037,19191,16044,15434,24690,-5428,76637,24982,11455]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-5666670,-4664388,-4658453,-4939182,-4289707,-4186810,-3817624,-3580673,-3534108,-3426690]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",26175,34018,20560,38419,26705,17577,22392,6256,3108,6137]
["Forpagtningsindtægter",267815,270046,248453,161293,126992,144436,102773,75523,74916,81972]
["Forpagtningsudgifter",-408550,-297133,-274357,-475297,-338421,-339493,-245516,-250503,-300551,-238375]
["Renteindtægter",13913,15136,20322,13522,32286,30388,38264,35014,41630,14560]
["Aktieindkomst",8464,31436,11293,9239,8074,29424,13568,8535,5345,826]
["Renteudgifter, realkredit dkr, fast",-38827,-66203,-82363,-93408,-40814,-42156,-49613,-51303,-61756,-71907]
["Bidrag, realkredit dkr, fast",-40580,-33968,-37163,-38227,-15355,-17478,-11442]
["Renteudgifter, realkredit dkr, variabel",12322,8607,-5075,-51036,-63139,-65865,-83062,-89741,-139788,-127784]
["Bidrag, realkredit dkr, variabel",-231516,-216348,-234895,-179743,-158555,-132187,-88039]
["Renteudgifter, realkredit fr. valuta, fast",-126,-72,0,0,0,-418,0,0,0,-1136]
["Bidrag, realkredit fr. valuta, fast",-30,0,0,0,0,-32,0]
["Renteudgifter, realkredit fr.valuta, variabel",1177,-2483,-3106,-24364,-32665,-62996,-113310,-238096,-383376,-454059]
["Bidrag, realkredit fr. valuta, variabel",-34510,-41194,-62120,-77621,-98678,-135181,-144823]
["Renteudgifter, anden realkreditgæld",-866,-9328,-2149,-1810,-626,-492,-444,-272,-261,-513]
["Renteudgifter, pengeinstitut",-130234,-137992,-198601,-264233,-226348,-189615,-294355,-283792,-186014,-110700]
["Renteudgifter, kassekredit",-58213,-96728,-95083,-108466,-151189,-169742,-185394,-199498,-187071,-160398]
["Renteudgifter, udlandslån",-37361,-63358,-98838,-110641,-115461,-116619,-134518,-135790,-162427,-188152]
["Renteudgifter, prioritetsomkostninger",-33529,-49850,-28628,-38842,-39454,-40060,-38110,-18446,-25093,-22839]
["Renteudgifter, ansvarlige lån",-3580,-5741,-1484]
["Renteudgifter, finansiel leasing",-7781,-6771,-9305]
["Renteudgifter, øvrig gæld",-36739,-14782,-29713,-93790,-66190,-27414,-27083,-109401,-25170,-20020]
["Realiseret gevinst gæld",9089,2982,6881,11784,22746,69210,5590,3648,9650,14293]
["Realiseret tab gæld",-14779,-46611,-24468,-28256,-35030,-46524,-62368,-10891,-20114,-60781]
["Realiseret gevinst værdipapirer",16707,29336,13839,43194,18820,58141,18730,12291,29645,79924]
["Realiseret tab værdipapirer",-153339,-108639,-111083,-307229,-172440,-218791,-164499,-193580,-135155,-371170]
["Finansiering i alt",-874898,-805641,-977083,-1615513,-1318742,-1255885,-1441258,-1440047,-1462483,-1630123]
["Heraf renteudgift henført privat",-38283,-46284,-45006,-56416,-65220,-78452,-92443,-93572,-117796,-75406]
["Heraf rentendtægt henført privat",9040,32054,13756,10260,18429,37255,23930,24079,25438,2377]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",26727101,25585225,25219623,24733181,23374102,24258383,22925357,22284792,21308622,22033718]
["Driftsbygninger",10567133,9743832,10854997,11708685,10603572,10535037,10279932,10336706,10186570,11208672]
["Fast ejendom, i øvrigt",1838112,1619544,1934715,1335218,995450,2138529,2077184,1937376,1831249,1642451]
["Stamplanter",0,0,0,201,0,0,0]
["Betalingsrettigheder",25930,22572,24974,20920,23828,0,0,46341,31322,43065]
["Mælkekvote",0,0,0,0,0,0,0,3165,17297,13331]
["Andre immaterielle aktiver",157723,59426,77022,120683,106498,22183,18387,24612,33470,21975]
["Inventar markbrug",1879027,1536758,1406389,1624618,1530204,1355427,1306883,1279502,1166680,1163714]
["Inventar husdyrbrug",2635838,2422934,2807391,3201724,2960916,2826824,2791667,2677320,2731458,3002226]
["Inventar andet",27654,37795,15553,37843,28174,24419,25625,7692,13878,36110]
["Kvæg",5319,42224,45404,92697,60617,6323,13383,27823,30326,12273]
["Svin",5943582,4078300,4542693,5087577,3514501,3971464,4320245,3881835,3705485,2927432]
["Fjerkræ",0,0,0,12,13,15,72,46,47,0]
["Pelsdyr",0,0,0,0,0,0,12814,9528,8411,39884]
["Får",86,105,129,145,10882,6159,358,2682,295,78]
["Andre husdyr",3162,28181,717,947,10984,11488,150,9203,7831,10875]
["Beholdninger egen avl",678344,456537,609217,709824,539513,502479,515811,619617,486407,375493]
["Beholdninger indkøbt foder",268351,285110,283881,214549,277316,370119,258709,282118,244834,231814]
["Jordbeholdninger",100850,74353,73490,109056,96004,82052,64394,79476,69176,67375]
["Andre beholdninger",135587,121459,124928,134685,100464,96692,109440,102226,81207,73070]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1853188,2102673,1588316,1433270,1732060,1896445,1726967,1525708,1253115,1090272]
["Mellemregning I/S-interessenter",45935,46784,330480,189290,20802,13094,39777,35058,92418,93475]
["Andel I/S",63781,41566,45717,38322,38580,31200,-1181,1910,932,348087]
["Finansielle kontrakter og værdipapirer",1542823,1175600,1557041,1335133,21093,112654,32554,1118,33001,44413]
["Andelskapital",494110,306019,236861,261780,199285,181302,153418,154585,145299,148407]
["Leveringsrettigheder",54589,21615,20356,0,0,0,0]
["Kassekredit (positiv)",304952,36180,257119,175723,138357,50359,111028]
["Landbrugsaktiver ialt",53810355,48673943,50502141,51236041,46383215,48513895,46838288,45330439,43479330,44628210]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",599189,765917,680978,729389,1232624,1049124,517429,643492,763867,549994]
["Beboelse",1148765,1183603,1079897,1040396,1149370,1324572,1179157,1242137,1121116,1154682]
["Private aktiver",495269,472111,416041,290652,374241,252018,243979,202193,197672,179620]
["Immaterielle anlægsaktiver",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",143511,246306,55910,156350,233259,105979,307819,335853,66197,11870]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",22861,21169,16993,14864,11983,38840,28059,29314,22773,29650]
["Aktier mv",634876,597287,1020414,1032196,2730199,2697033,1530832,1754409,1894316,335680]
["Obligationer mv",359247,245928,143296,15595,-9484,54122,102209,64170,66131,141723]
["Pantebreve",0,0,133947,6371,91000,295375,293023,386668,456211,3855]
["Indlån mv.",637628,286243,392087,200744,319652,387998,61065,472232,315291,309326]
[null,null,null,null,""]
["Aktiver ialt primo",57851700,52492507,54441703,54736698,52525018,54616089,51047605,50478993,48483840,47352367]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-82508,-131886,0]
["Fast forrentet Dkr",-4008021,-3922472,-3951695,-4067116,-2214995,-1360582,-1371963,-1189323,-1287133,-1457436]
["Variabelt forrentet Dkr",-23153950,-21928620,-21181439,-17322599,-15568397,-13068552,-9252028,-6411648,-6537394,-5444922]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-3376942,-3663148,-5012918,-8569315,-10789077,-15816772,-17060367,-20931490,-19883987,-21353287]
["Diverse realkreditlån",56096,44767,361335,"",190020,80852,96799,91864,84336,75283]
["Realkreditinstitut gæld ialt primo",-30482817,-29469473,-29784718,-29584961,-28382449,-30165054,-27587560,-28440596,-27624178,-28180362]
["Variabelt forrentet Dkr",-3713634,-4346264,-3892071,-5149156,-4838300,-4202643,-4916485,-4443349,-3427714,-2011703]
["Fast forrentet Fremmed valuta",-101277,-162581,-335882,-192010,-212520,0,-11787,-60493,-43324,-52388]
["Variabelt forrentet fremmed valuta",-903383,-928500,-1061985,-2470902,-2273796,-2682599,-2325106,-2360481,-2831864,-4455837]
["Pante- og gældsbreve",-307825,-308293,-373754,-467395,-308144,-113982,-144232,-165109,-199055,-244642]
["Anden langfristet gæld",-741488,-716344,-628175,-1418031,-1362768,69210,0,-10846,-6271,-175747]
["Leasingforpligtelser",-456227,-476366,-393203,-373208,-336087,-184573,-147521,-218749,-229887,-174635]
["Mellemregning interessenter",-1132067,-352343,-367608,-485163,-204897,-24543,-105927,-96007,-44522,-217120]
["Moms",-429820,-101933,-237072,-257557,-132023,-114164,-152812,-137430,-240326,-113777]
["Leverandørgæld",-2236141,-1056208,-1889889,"",-1601940,-1474679,-1394633,-1306022,-1426788,-985186]
["Anden gæld, finansielle kontrakter",-419006,-891671,-350715,-512217,-1151494,-1320687,-745609,-1141059,-874946,-570921]
["Kassekredit",-1266891,-2183010,-1675875,-2429195,-2787420,-3540259,-3106437,-2580543,-2491718,-1903490]
["Gæld uden for landbruget",-107,0,0,0,-11376,0,0,-10894,-13963,0]
["Gæld i alt",-42273189,-41124872,-40990945,-45520570,-43603214,-43919408,-40651737,-40971579,-39454554,-39085808]
["Hensættelser (negative)",-4522022,-3784067,-4233688,-3050617,-3478380,-3784382,-3163238,-3088862,-2646255,-2300446]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",27198615,25615758,25778351,24988261,24190466,24903735,23463806,22757070,20909167,21387170]
["Driftsbygninger",11000788,9584584,10625334,11390033,10534369,10331070,10284416,10342083,10396975,11030285]
["Fast ejendom, i øvrigt",1952121,1612343,1857275,1379796,1399346,2110819,2230841,2198082,1774736,1709831]
["Stamplanter",0,0,0,0,252,0,0]
["Betalingsrettigheder",23906,24441,25072,18904,19751,19479,55168,46037,25116,31554]
["Mælkekvote",0,0,0,0,0,0,0,1619,12291,7606]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",144678,56643,101220,73443,91913,20466,17390,22850,33383,24190]
["Inventar markbrug",1944127,1555325,1461336,1695417,1534858,1377696,1252430,1357942,1229073,1194774]
["Inventar husdyrbrug",3101513,2261603,2626005,"",2900958,2699035,2724315,2637293,2705892,2815355]
["Inventar andet",26826,50365,13982,33236,27875,25153,21231,7924,10800,32747]
["Kvæg",64438,2701,23171,80737,55050,6371,13748,28241,33173,12529]
["Svin",5582417,5349880,4416645,4981625,4647253,3782907,3736413,4084640,3990570,3823700]
["Fjerkræ",0,0,0,0,13,15,15,46,47,40]
["Pelsdyr",0,0,0,0,0,0,13729,9743,9449,39716]
["Får",127,83,126,145,15381,8259,265,3508,3454,105]
["Andre husdyr",5619,37216,4378,935,7248,11114,92,7749,7011,11009]
["Beholdninger egen avl",737601,517715,550242,807769,522729,483359,460292,566733,668487,439750]
["Beholdninger indkøbt foder",262420,298386,314689,222192,261697,334269,303001,239519,320332,254290]
["Jordbeholdninger",95687,80483,74696,84155,100282,85563,70594,75102,71809,74545]
["Andre beholdninger",144776,115442,125805,173655,106831,104444,85009,112796,95906,75854]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1980094,1650923,1537533,1660726,1402914,1719968,1400108,1151021,1193464,821948]
["Mellemregning I/S interessenter",46855,16648,378142,203302,13198,12898,85166,-98530,-93409,-42476]
["Andel I/S",66781,77550,48373,32449,42913,94887,-6297,2718,4422,1701]
["Finansielle kontrakter",0,0,6461,915,7754,14918,175874,13744,1110,4259]
["Andelskapital",472265,324756,335281,282111,238261,195448,167672,161414,155347,162930]
["Leveringsrettigheder",59461,21615,26792,0,22828,25249,19123,0,0,0]
["Kassekredit (positiv)",456459,264549,79719,276623,139164,112306,65414]
["Landbrugsaktiver ialt",55367572,49519010,50410627,51520855,48283303,48479427,46639814,45729344,43558605,43913412]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",675414,693209,701391,876689,1337984,1104187,483164,652134,753382,543154]
["Beboelse",1152862,1202425,1094726,1018011,1141948,1339623,1186572,1211430,1257417,1143209]
["Private aktiver",522159,492462,534517,358451,353150,226657,241202,194485,198703,184150]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",170717,251972,71487,158464,230924,130911,319144,404319,78633,38982]
["Øvrige aktiver, udenfor landbrug",-88474,-114600,7005,-142819,-206995,121047,78052,14374,90910,31846]
[null,null,null,null,""]
["Aktier mv",671837,650273,1070337,1209923,2793309,2470206,1779579,1796011,2006006,274969]
["Obligationer mv",456094,324526,177874,85519,-3857,5950,77047,100259,47789,126838]
["Pantebreve",1553,0,87916,6371,88498,255030,304563,400518,415483,2567]
["Indlån mv.",810247,799593,330426,568402,323334,160574,382984,285827,496699,329118]
["Hensættelse (positive)",181460,337922,108428,225199,186085,525593,288371,216866,317402,368531]
[null,null,null,null,""]
["Aktiver ialt ultimo",59464984,53892246,54515017,55608440,54527684,54819205,51780494,51151659,49380547,47061113]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-76910,-120206,-92762]
["Fast forrentet Dkr",-4831672,-3718085,-3991302,-4634172,-2977703,-1867386,-1546987,-1118398,-1137873,-1402045]
["Variabelt forrentet Dkr",-23496617,-23171821,-21345780,-20831303,-16736491,-15757334,-12087722,-7603748,-7112728,-6447931]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-2876056,-2602026,-4328341,-4105810,-9270417,-12781859,-14663787,-19393919,-19560346,-20561984]
["Diverse realkreditlån",69009,57740,417793,"",352320,96790,60592,109597,90837,79459]
["Realkreditinstitut gæld ialt, ultimo",-31135336,-29434191,-29247630,-29148378,-28632292,-30309789,-28237905,-28006468,-27720110,-28332501]
["Variabelt forrentet Dkr",-2979289,-3436289,-4418655,-6001873,-4993704,-5438149,-4940546,-5127031,-3605850,-3583131]
["Fast forrentet Fremmed valuta",-87200,-127459,-146970,-165939,-108481,0,-10161,-53870,-33817,-48990]
["Variabelt forrentet Fremmed valuta",-651417,-519699,-1074081,-1386392,-2615014,-2000559,-2230350,-2246585,-2830416,-2922755]
["Pante- og gældsbreve",-384461,-177919,-370010,-421391,-294192,-133497,-157878,-217356,-152146,-222527]
["Anden langfristet gæld",-648186,-690679,-647342,-1267766,-1341858,-96139,-23431,-13346,-10575,-2432]
["Leasingforpligtigelser",-485080,-468993,-395531,-487672,-348557,-215523,-166514,-242124,-249307,-219062]
["Mellemregning I/S-interessenter",-1481322,-647682,-371513,-963269,-328228,-33963,-84124,34616,53050,54105]
["Moms",-308560,-412556,-154158,-236670,-206226,-89905,-118826,-153531,-135753,-140984]
["Leverandørgæld",-2174171,-1484638,-1747900,-2272725,-1753235,-1669814,-1521773,-1410645,-1341944,-1173889]
["Anden gæld, finansielle kontrakter mv",-432088,-347848,-311163,-233951,-1198557,-984586,-1181934,-820975,-1052344,-640534]
["Kassekredit",-1308143,-1319960,-2441100,-1554263,-2683161,-3362477,-3009938,-2701811,-2512149,-2369752]
["Gæld uden for landbruget",-1,-97,0,0,0,0,0,-10188,-11523,161]
["Gæld i alt ultimo",-42152165,-39188215,-41418815,-44451911,-44503506,-44334401,-41683380,-41102459,-39749342,-39698871]
["Hensættelser (negative)",-5061869,-4622454,-3912090,-3550316,-3577721,-3856393,-3159370,-3103347,-2620018,-1911549]
["Andre hensatte forpligtigelser",0,-1501,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",2000,1998,1969]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",47,48,47,48,47,47,47,45,43,43]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1311,1311,1311,1312,1311,1311,1311]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,1,1,1,1,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,12,16,18,16,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",663,674,665,648,650,659,665,665,659,658]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",62850,70894,80836,80004,73012,82671,124481,70105,62829,22112]
["Personlig indtjening, ægtefælle",252775,246484,216276,166220,149983,202378,178626,177333,172856,167505]
["Ejerløn",443421,457838,462074,518885,399669,396183,422938,433765,441544,0]
[null,3602]
[null,-820680]
[null,0]
[null,384765]
[null,517564]
[null,-1316]
[null,-5825]
[null,2.87]
[null,1736]
[null,20248]
[null,6481]
[null,-306637]
[null,0.98]
[null,0.34]
[null,1.01]
[null,70.5]
[null,0.5]
[null,0]
[null,0]
[null,"27-07-2021 09:32:15 af LFASMC"]
[null,"(([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 99999)) AND (([gtype] IN (1311,1331))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
[null,0]
[]
[null,66398]
[null,2472]
[null,131387]
[null,55517]
[null,3602]
[null,459514]
[null,-820680]
[null,0]
[null,0]
[null,0]
[null,0]
[null,0]
[null,-62828]
[null,62598]
[null,48174]
[null,17902]
[null,4149794]
[null,0]
[null,-17902]
[null,384765]
[null,61983]
[null,-1129521]
[null,53438519]
[null,1929053]
[null,1483272]
[null,-599445.68999999994]
[null,-33.049999999999997]
[null,53]
[null,0]
[null,30047]
[null,501966]
[null,632316]
[null,19129]
[null,16525]
[null,-43]
[null,69432]
[null,-5397489]
[null,-5923528]
[null,-204023]
[null,0]
[null,7338]
[null,0]
[null,322]
[null,74]
[null,3221]
[null,-165713]
[null,-160328]
[null,614251]
[null,440149]
[null,369446]
[]
[]
[null,-4096552]

{"sheet":"4.4 Frav. konv bedste","index":26,"n_rows":829,"n_cols":17,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
[4,null,null,null,null,null,null,null,null,null,null,null,"Udtrukket: 09-10-2018 14:14:05 af 001amwo"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig",null,null,null,null,null,null,null,null,null,null,null,"Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1311,1331))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik",null,null,null,null,null,null,null,null,null,null,null,"Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999)) AND (([gtype] IN (1311,1331))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad",null,null,null,null,null,null,null,null,null,null,null,"Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"År",2015,2015,2015,2015]
["Antal",21,21,21,26,28,24,27,40,40,40,null,"Antal",71,24,24,23]
["Antal vejet",30.14,43.2,37.92,35.11,38.96,52.15,53.11,54.47,65.7,95.37,null,"Antal vejet",151.74,52.15,51.81,47.78]
["Kredsnummer",180,199,197,200,192,222,213,234,206,230,null,"Kredsnummer",203,222,173,213]
["Ejendomsnummer",4725,4719,4919,4712,5130,4028,4692,4646,4506,3916,null,"Ejendomsnummer",4316,4028,5242,3627]
["Landbrugsareal, ha",207,126,200,174,113,168,146,144,149,139,null,"Landbrugsareal, ha",171,168,195,149]
["Årskøer",0,0,8,0,0,0,0,1,5,2,null,"Årskøer",0,0,0,0]
["Årssøer",1321,1636,1689,1524,1327,1299,1349,1069,1084,966,null,"Årssøer",1159,1299,1238,920]
["Antal slagtesvin produceret",1002,655,1372,1814,1030,832,241,648,836,722,null,"Antal slagtesvin produceret",668,832,491,680]
["Antal minktæver",0,0,0,0,0,0,0,0,0,88,null,"Antal minktæver",0,0,0,0]
["Dyreenheder",399,437,480,476,383,372,411,329,318,301,null,"Dyreenheder",364,372,434,278]
["Beregnet antal normtimer",13565,14728,16006,15052,12502,12734,13331,11205,11024,10451,null,"Beregnet antal normtimer",12066,12734,13462,9824]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1944862,918512,1552405,1360922,766317,1439440,1182233,1262453,1681010,1212000,null,"Bruttoudbytte Planteavl inkl. IO",1462663,1439440,1585730,1354564]
["Bruttoudbytte Kvæg",2865,1145,247085,1222,745,-454,2731,53108,150926,60213,null,"Bruttoudbytte Kvæg",2580,-454,2083,6430]
["Bruttoudbytte Svin",18433745,19938371,14559052,17761636,13469890,10179803,10802097,10393561,10461059,8121726,null,"Bruttoudbytte Svin",8282114,10179803,8386671,6097630]
["Bruttoudbytte andre husdyr",-116,483,2461,5,204,1813,-59,-1606,-694,165321,null,"Bruttoudbytte andre husdyr",4704,1813,12111,-173]
["Skovindtægter",7877,474,2982,0,699,0,0,null,null,null,null,"Skovindtægter",9730,0,7638,22617]
["Maskinstationsindtægter",76473,28004,28264,121129,116239,93655,45246,70799,42816,54636,null,"Maskinstationsindtægter",54093,93655,51367,13870]
["Andre landbrugsindtægter",300014,822055,204466,155494,95272,671244,122059,124700,91938,80973,null,"Andre landbrugsindtægter",315439,671244,167986,87008]
["Bruttoudbytte ialt",20765720,21709043,16596716,19400407,14449365,12385501,12154308,11903016,12427054,9694868,null,"Bruttoudbytte ialt",10131322,12385501,10213586,7581945]
[null,null,null,null,""]
["Stykomkostninger Mark",-534720,-283474,-453613,-396459,-253745,-399763,-316706,-333587,-338292,-281166,null,"Stykomkostninger Mark",-440675,-399763,-524817,-394089]
["Korn inkl. IO",-1640137,-2304877,-2232938,-1635956,-1202610,-1643757,-1627234,-4485294,-4590231,-3589272,null,"Korn inkl. IO",-1232885,-1643757,-1148663,-875790]
["Færdigblanding mv.",-4518274,-4070542,-4023909,-4780009,-3493252,-3328450,-3012086,null,null,null,null,"Færdigblanding mv.",-2989874,-3328450,-2908549,-2708542]
["Eget grovfoder inkl. IO",102,-1158,-29922,-16718,-8222,-752,-61750,null,null,null,null,"Eget grovfoder inkl. IO",-49842,-752,-145020,-211]
["Øvrige stykomkostninger husdyr",-1999074,-1658283,-1572225,-1530147,-1225189,-1060717,-1059277,-911109,-875590,-729405,null,"Øvrige stykomkostninger husdyr",-987192,-1060717,-1010308,-881884]
["Skovomkostninger",-3612,-80,0,-1009,0,-103,0,null,null,null,null,"Skovomkostninger",-5616,-103,-1021,-16616]
["Stykomkostninger i alt",-8695716,-8318415,-8312608,-8360299,-6183018,-6433541,-6077053,-5729990,-5804113,-4599843,null,"Stykomkostninger i alt",-5706084,-6433541,-5738378,-4877132]
[null,null,null,null,""]
["Dækningsbidrag",12070004,13390628,8284108,11040109,8266347,5951959,6077255,6173026,6622942,5095025,null,"Dækningsbidrag",4425238,5951959,4475208,2704813]
[null,null,null,null,""]
["Energi og brændstof",-421887,-473407,-637972,-526994,-447150,-456982,-514624,-463188,-489617,-388550,null,"Energi og brændstof",-430065,-456982,-481865,-344521]
["Maskinstation",-274668,-252676,-289301,-352456,-237738,-215342,-244994,-188345,-220983,-169064,null,"Maskinstation",-243166,-215342,-244380,-272217]
["Vedligeholdelse",-767731,-623558,-668019,-548081,-388215,-489876,-376894,-370756,-329772,-276124,null,"Vedligeholdelse",-415964,-489876,-446465,-302223]
["Investeringer over driften",-62386,-53259,-64316,-51950,-46911,-37324,-57674,-31385,-27268,-19795,null,"Investeringer over driften",-25608,-37324,-28083,-10138]
["Lønomkostninger",-2490026,-2443053,-2384704,-2157676,-1668614,-1691949,-1523566,-1242764,-1132509,-886299,null,"Lønomkostninger",-1481138,-1691949,-1573823,-1150559]
["Ejendomsskat og forsikringer",-238377,-210460,-247316,-184300,-174928,-182485,-166111,-136393,-128746,-121614,null,"Ejendomsskat og forsikringer",-171036,-182485,-190328,-137619]
["Diverse omkostninger",-393357,-364729,-344124,-353914,-277389,-295769,-266826,-228021,-237173,-214384,null,"Diverse omkostninger",-307532,-295769,-300705,-327774]
["Kontante kapacitetsomkostninger",-4648431,-4421142,-4635751,-4175371,-3240944,-3369728,-3150689,-2660851,-2566068,-2075830,null,"Kontante kapacitetsomkostninger",-3074509,-3369728,-3265648,-2545052]
[null,null,null,null,""]
["Afskrivninger",-1536954,-1473782,-1759424,-1325156,-1124897,-1335544,-1199721,-1090335,-986999,-968487,null,"Afskrivninger",-1125880,-1335544,-1180643,-837674]
["Nedskrivninger",-18308,-34527,-56518,0,0,-4907,0,-7648,-7,103,null,"Nedskrivninger",-11112,-4907,0,-29933]
["Tab/gevinst",-28368,-20084,55893,3694,13794,50487,-10875,204283,19501,15944,null,"Tab/gevinst",24690,50487,19258,2426]
["Kapacitetsomkostninger i alt",-6232061,-5949536,-6395799,-5496833,-4352047,-4659691,-4361286,-3554551,-3533573,-3028270,null,"Kapacitetsomkostninger i alt",-4186810,-4659691,-4427033,-3410233]
[null,null,null,null,""]
["Resultat af primær drift",5837943,7441093,1888309,5543276,3914300,1292269,1715968,2618475,3089368,2066755,null,"Resultat af primær drift",238428,1292269,48174,-705420]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",424991,262563,404847,334325,222722,357407,316202,320439,326269,297157,null,"Afkoblet EU-støtte mv.",350465,357407,405749,282942]
[null,null,null,null,""]
["Forpagtningsindtægt",157151,371414,374460,240900,191246,188148,92373,91541,83534,40198,null,"Forpagtningsindtægt",144436,188148,159904,79956]
["Forpagtningsafgift",-386540,-326647,-291672,-569724,-328806,-231398,-279479,-269923,-458121,-208802,null,"Forpagtningsafgift",-339493,-231398,-316752,-482125]
["Renteindt, landbrug og fin.tilskud",74172,127187,94955,44768,19512,41441,18794,5393,8495,6738,null,"Renteindt, landbrug og fin.tilskud",40134,41441,65233,11492]
["Realiseret gevinst/tab finansaktiver",-143105,-204702,-209563,-155620,-231616,-219463,-210008,-263179,-45123,-108900,null,"Realiseret gevinst/tab finansaktiver",-160649,-219463,-165161,-91569]
["Renteudgifter, landbrug",-583072,-840831,-1127085,-818809,-780778,-967840,-1261481,-877023,-922206,-1057536,null,"Renteudgifter, landbrug",-899107,-967840,-1061131,-648403]
["Finansomkostninger ialt, landbrug",-881395,-873578,-1158904,-1258484,-1130442,-1189113,-1639799,-1313191,-1333421,-1328302,null,"Finansomkostninger ialt, landbrug",-1214679,-1189113,-1317907,-1130649]
[null,null,null,null,""]
["Driftsresultat",5381539,6830078,1134253,4619117,3006580,460563,392371,1625722,2082217,1035610,null,"Driftsresultat",-625787,460563,-863983,-1553127]
[null,null,null,null,""]
["Ejerløn",-491713,-473502,-488820,-525522,-429191,-347802,-448453,-498044,-458835,0,null,"Ejerløn",-396183,-347802,-378033,-468665]
["Korr. værdiændring stambes/foderbeh.",547860,-718887,84476,119887,-918673,-171002,-9828,null,null,null,null,"Korr. værdiændring stambes/foderbeh.",-260390,-171002,-385469,-222318]
["Driftsresultat efter ejerløn mv.",5437686,5637689,729909,4213482,1658716,-58241,-65910,null,null,null,null,"Driftsresultat efter ejerløn mv.",-1282359,-58241,-1627485,-2244111]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-7297,-7876,-9502,-30147,-15878,-3544,-1597,-3719,-10250,-2835,null,"Afskrivning immaterielle aktiver",-2420,-3544,-3086,-470]
["Nedskrivning immaterielle aktiver",-875,0,0,0,-3791,-30673,-1711,-8507,-11624,-14971,null,"Nedskrivning immaterielle aktiver",-15786,-30673,-15359,0]
["Gevinst/tab immaterielle aktiver",0,0,1222,0,4506,0,0,0,-11950,-520,null,"Gevinst/tab immaterielle aktiver",10741,0,49465,-19525]
["Anden virksomhed og engangsposter",46808,310091,84995,66931,51402,73464,45772,23033,27530,45740,null,"Anden virksomhed og engangsposter",41100,73464,22434,26019]
["Renteindtægter, privat",13857,4395,6895,3876,14915,33113,913,604,504,714,null,"Renteindtægter, privat",37255,33113,74822,1041]
["Renteudgifter, privat",-29821,-36685,-31804,-50419,-48320,-50498,-65159,-52525,-47241,-60490,null,"Renteudgifter, privat",-78452,-50498,-146302,-35389]
["Urealiseret regulering værdipapirer",105507,14242,7699,516786,277535,185727,49737,66165,16677,-37448,null,"Urealiseret regulering værdipapirer",-26082,185727,-185833,-84023]
["Urealiseret regulering gæld",9835,-2313,-197810,-10047,-41924,71575,-235470,-11723,-107174,33666,null,"Urealiseret regulering gæld",51883,71575,51008,31342]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0,null,null,null,null,"Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",5519554,7111931,995948,5116097,3245025,739726,184856,1639049,1938689,999466,null,"Resultat før personlig indtjening",-607555,739726,-1016861,-1634133]
[null,null,null,null,""]
["Private indtægter/omkostninger",273686,293766,289191,237169,183571,253735,214327,184883,182802,199607,null,"Private indtægter/omkostninger",259070,253735,307282,212614]
[null,null,null,null,""]
["Årets resultat før skat",5793240,7405697,1285138,5353266,3428595,993461,399183,1823932,2121491,1199073,null,"Årets resultat før skat",-348485,993461,-709579,-1421519]
[null,null,null,null,""]
["Skat af årets resultat",-1910199,-2219131,78422,-1450557,-908102,-484097,-192570,-648664,-519831,-265513,null,"Skat af årets resultat",210540,-484097,532929,619078]
[null,null,null,null,""]
["BALANCE",null,null,null,null,null,null,null,null,null,null,null,"BALANCE"]
[null,null,null,null,""]
["Fast ejendom",37750491,37908951,53287611,33089628,28479516,45586696,37192325,31275574,27716275,30663008,null,"Fast ejendom",37345624,45586696,39214396,26325066]
["Stamplanter",0,0,0,0,null,null,null,null,null,null,null,"Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",9925,23731,53463,34490,11236,44607,80837,28303,17629,38631,null,"Betalingsrettigheder EU",19479,44607,6368,6271]
["Mælkekvoter og andre leveringsrettigheder",263326,106053,100140,209816,169143,27479,14850,27136,99653,46905,null,"Mælkekvoter og andre leveringsrettigheder",20466,27479,16925,16653]
["Inventar og maskiner",4968504,4663368,6309379,4886885,3960808,5628713,4739214,4348087,3892537,4358457,null,"Inventar og maskiner",4101884,5628713,3991991,2554687]
["Besætning",6862821,7831638,6519637,6309294,5239722,4267932,4649089,4475229,4444477,3825121,null,"Besætning",3808666,4267932,3780652,3337806]
["Beholdning",1488328,1285651,1696224,961121,707942,1189369,1077948,1003932,1195376,723283,null,"Beholdning",1007634,1189369,1070539,741082]
["Tilgodehavende",3001679,3196047,3675352,2226255,1669140,1922448,1086624,1033599,1092026,436147,null,"Tilgodehavende",1827754,1922448,2395724,1108536]
["Andelskapital og financielle kontrakter",1281885,745207,386009,823822,433736,514768,241982,404298,503723,239269,null,"Andelskapital og financielle kontrakter",347921,514768,334865,179982]
["Landbrugsaktiver i alt",55626959,55760646,72027815,48541311,40671242,59182012,49082869,42596158,38961696,40330822,null,"Landbrugsaktiver i alt",48479427,59182012,50811459,34270083]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1424610,1815493,1581879,1651657,1618430,1602884,1086619,433719,327396,243680,null,"Fast ejendom udenfor landbrug",2443810,1602884,3410510,2313355]
["Private aktiver",596429,521377,550726,339019,502319,359350,151997,1190436,1132064,1324621,null,"Private aktiver",226657,359350,187503,124294]
["Øvrige aktiver udenfor landbrug",187942,157865,179268,97598,152320,270598,662351,322494,87828,91591,null,"Øvrige aktiver udenfor landbrug",251958,270598,386194,86057]
["Værdipapirer og indlån",1770267,1218774,555204,2856794,1991817,727577,955135,441129,832020,629854,null,"Værdipapirer og indlån",2891760,727577,8057153,-347303]
["Hensættelser (positive)",0,7287,0,8165,33315,53831,228511,null,null,null,null,"Hensættelser (positive)",525593,53831,707030,843730]
[null,null,null,null,""]
["Aktiver i alt",59606207,59481442,74894892,53494542,44969443,62196251,52167482,44983936,41341004,42620568,null,"Aktiver i alt",54819205,62196251,63559849,37290216]
[null,null,null,null,""]
["Ansvarlig lånekapital",-243249,-348753,0,null,null,null,null,null,null,null,null,"Ansvarlig lånekapital",0,0,0,0]
["Realkreditinstitutter",-27988458,-29736068,-40676339,-26532583,-23701549,-35758082,-30159917,-25291324,-23392780,-26031937,null,"Realkreditinstitutter",-30309789,-35758082,-32826564,-21634577]
["Pengeinstitutter",-3303365,-4977373,-5334584,-5760881,-6409190,-5995436,-9521461,-5677888,-5343069,-5042452,null,"Pengeinstitutter",-7438708,-5995436,-8695550,-7651035]
["Pante- og gældsbreve",-22839,-264385,-548471,-791344,-391609,-74626,-73650,null,null,null,null,"Pante- og gældsbreve",-133497,-74626,-248545,-72996]
["Anden langfristet gæld",-913255,-1054861,-1356009,-728871,-1361465,-236780,-22248,null,null,null,null,"Anden langfristet gæld",0,0,0,0]
["Anden gæld",-7232190,-5024548,-4471288,-3620261,-3243499,-3405958,-2890360,-3533847,-3188863,-2427684,null,"Anden gæld",-2993790,-3405958,-3730285,-1745349]
["Kassekredit",-392095,-718872,-3119960,-522230,-1765243,-2115050,-2468836,-2351207,-2078023,-1371256,null,"Kassekredit",-3362477,-2115050,-4624782,-3355138]
["Gæld i alt",-40095450,-42124860,-55506651,-38886766,-36872554,-47585932,-45136473,-36854265,-34002734,-34873328,null,"Gæld i alt",-44334401,-47585932,-50129315,-34502098]
[null,null,null,null,""]
["Hensættelser (negative)",-5794148,-4665572,-4738269,-4444332,-2610745,-5004177,-2416221,-2157148,-2107513,-1749639,null,"Hensættelser (negative)",-3856393,-5004177,-4885709,-1487595]
[null,null,null,null,""]
["Egenkapital",13716609,12691010,14649972,10163444,5486144,9606143,4614789,5972523,5230757,5997602,null,"Egenkapital",6628411,9606143,8544825,1300523]
[null,null,null,null,""]
["EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,null,"EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",5412383,7107879,1194339,4639505,3024577,516642,373897,1596834,2063009,1021573,null,"Resultat efter finansiering",-625892,516642,-913055,-1561456]
["Private indtægter",273686,293766,289191,237169,183571,253735,214327,184883,182802,199607,null,"Private indtægter",259070,253735,307282,212614]
["Resultat før regulering og skat",5686069,7401644,1483529,4876674,3208148,770377,588224,1781716,2245811,1221181,null,"Resultat før regulering og skat",-366823,770377,-605774,-1348842]
[null,null,null,null,""]
["Privat",-331396,-297579,-250140,-282950,-305657,-351832,-300573,-294348,-275657,-267173,null,"Privat",-317436,-351832,-294757,-304490]
["Formueindtægter/-udgifter",-22594,-18718,-16292,-6132,-17763,-40120,-14868,-51945,-33305,-80904,null,"Formueindtægter/-udgifter",-38167,-40120,-44531,-29135]
["Privat udtræk",-353990,-316297,-266432,-289082,-323420,-391952,-315441,-361078,-304335,-301438,null,"Privat udtræk",-355604,-391952,-339288,-333625]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-1951968,-951596,-327111,"",-377203,-10210,-109911,-45628,-285310,-68265,null,"Ud- og indbetaling interessenter",-14852,-10210,0,-36021]
["Betalt skat",-895267,-941097,-277647,-540614,-175789,-112671,-100766,-95323,-93656,-61510,null,"Betalt skat",-52799,-112671,-60323,20704]
["Ændring i udskudt skat",-1014932,-1278034,356069,-909942,-732313,-371425,-91804,-553342,-426175,-204004,null,"Ændring i udskudt skat",263339,-371425,593252,598374]
["Skat af årets resultat",-1910199,-2219131,78422,-1450557,-908102,-484097,-192570,-648664,-519831,-265513,null,"Skat af årets resultat",210540,-484097,532929,619078]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1469912,3914620,968409,2443096,1599422,-115882,-29697,708704,1140819,654229,null,"Ændring af egenkapital fra drift, privat og skat",-526738,-115882,-412132,-1099410]
["Regulering ialt fra resultat",107171,4053,-198391,476592,220448,223084,-189041,42215,-124320,-22108,null,"Regulering ialt fra resultat",18337,223084,-103805,-72677]
["Værdireguleringer",89752,-51988,199924,73796,-26436,616441,-145253,384439,71354,-360417,null,"Værdireguleringer",-27104,497878,-645256,70223]
["Pensionsindbetaling",-321728,-250277,-104412,-106727,-60328,-53614,-91118,-60619,-45185,-54730,null,"Pensionsindbetaling",-36569,-53614,-36259,-18303]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0,null,"Øvrige egenkapitalbevægelser",0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1345107,3616407,865530,2886758,1733106,670029,-455109,1074738,1042670,-198900,null,"Ændring af egenkapital",-398945,670029,-742570,-1193001]
[null,null,null,null,""]
["Egenkapital primo",12371500,9074602,13784439,7276684,3753036,8938326,5069895,4897785,4188087,6196502,null,"Egenkapital primo",7029746,8938326,9291074,2494713]
[null,null,null,null,""]
["Egenkapital ultimo",13716609,12691010,14649972,10163444,5486144,9606143,4614789,5972523,5230757,5997602,null,"Egenkapital ultimo",6628411,9606143,8544825,1300523]
[null,null,null,null,""]
["PENGEBINDING",null,null,null,null,null,null,null,null,null,null,null,"PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",5793240,7405697,1285138,5353266,3428595,993461,399183,1823932,2121491,1199073,null,"Årets resultat før skat",-348485,993461,-709579,-1421519]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",1064041,-1560056,286806,318282,-1093521,-229761,0,null,null,null,null,"Værdiændring besætning/beholdning",-296895,-229761,-469423,-183086]
["Afskrivninger m.v., landbrug",1591801,1536269,1768328,1351609,1126266,1324181,1213905,905926,1001329,970766,null,"Afskrivninger m.v., landbrug",1119765,1324181,1130365,885176]
["Afskrivninger andre erhverv",12654,20857,16275,17509,15495,14379,20617,-1259,5932,5036,null,"Afskrivninger andre erhverv",0,0,0,0]
["Regulering I/S",-13599,-167339,-22826,-41064,-16796,0,0,440,-1630,-311,null,"Regulering I/S",0,0,0,0]
["Gevinst/tab finansaktiver",-23289,-2997,-6328,-11295,-12747,936,-2232,1802,223,-5624,null,"Gevinst/tab finansaktiver",-6480,936,-15141,-5183]
["Urealiseret regulering finansaktiver",-105507,-14242,-7699,-516786,-277535,-185727,-49737,-66165,-16677,37448,null,"Urealiseret regulering finansaktiver",26082,-185727,185833,84023]
["Gevinst/tab gæld",13196,52810,32703,6036,-3293,46102,42648,4013,14250,96813,null,"Gevinst/tab gæld",-22695,46102,35155,-160507]
["Urealiseret regulering gæld",-9835,2313,197810,-10047,41924,-71575,235470,11723,-107174,33666,null,"Urealiseret regulering gæld",-51883,-71575,-51008,-31342]
["Øvrige tilbageførsler",0,0,0,231,989,0,35,null,null,null,null,"Øvrige tilbageførsler",-2322,0,0,-7375]
["Tilbageførsel i alt",2529462,-132385,2265069,1134568,-219217,1128295,1460706,856481,1110600,1070462,null,"Tilbageførsel i alt",1079313,1128295,1319322,765604]
[null,null,null,null,""]
["Betalt skat",-895267,-941097,-277647,-540614,-175789,-120673,-113585,-95323,-93656,-61510,null,"Betalt skat",-55549,-120673,-60323,20704]
["Privat",-331396,-297579,-250140,-282950,-305657,-351832,-300573,-294348,-275657,-267173,null,"Privat",-317436,-351832,-294757,-304490]
["Afskrivninger privat tlbf.",27784,24854,20311,19880,25336,38524,23914,13872,16311,33210,null,"Afskrivninger privat tlbf.",24364,38524,15735,18265]
["Formueindtægter/-udgifter",-22594,-18718,-16292,-6132,-17763,-40120,-14868,-51945,-33305,-80904,null,"Formueindtægter/-udgifter",-38167,-40120,-44531,-29135]
["Pensionsindbetaling",-321728,-250277,-104412,-106727,-60328,-53614,-91118,-60619,-45185,-54730,null,"Pensionsindbetaling",-44743,-53614,-55608,-23279]
["Privat udtræk, skat og pension i alt",-1543201,-1482818,-628179,-916543,-534201,-527715,-496229,-590907,-703226,-454862,null,"Privat udtræk, skat og pension i alt",-431531,-527715,-439483,-317934]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-1968650,-888658,-305824,-648608,-666876,-212498,-97091,-45628,-285310,-68265,null,"Indskud/udlodning mv interessentskaber/selskaber",-84371,-212498,0,-36021]
[null,null,null,null,""]
["Til invest og afdrag",4810851,4901836,2616204,4922684,2008301,1381327,1220487,null,null,null,null,"Til invest og afdrag",256307,1591833,170260,-1107962]
[null,null,null,null,""]
["Besætning (realforskydning)",-945444,-363054,-215138,-388757,111222,133993,684926,-228820,-225462,-700621,null,"Besætning (realforskydning)",186782,133993,461695,-53703]
["Beholdninger (realforskydninger)",-197337,-216119,112917,19614,-107219,13611,-28593,31295,-338256,-86384,null,"Beholdninger (realforskydninger)",43708,13611,133047,-20319]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0,null,"Flerårige afgrøder",0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",3668069,4322662,2513982,4553541,2012304,1528931,1876820,2012198,1965147,1027668,null,"Likviditet før anlægsinvesteringer",0,0,0,0]
[null,null,null,null,""]
["Investeringer",null,null,null,null,null,null,null,null,null,null,null,"Investeringer"]
["Jord",-118144,-701451,-176887,-40722,-939688,-1425881,-560725,-94997,-153554,-171870,null,"Jord",-452712,-1425881,165828,-61316]
["Immaterielle aktiver",-2024,0,-4626,-61016,-4358,-13877,-3010,-3143,-6616,-7739,null,"Immaterielle aktiver",-1616,-13877,9389,-167]
["Grundforbedring",-2829,-12527,-40774,-10227,-5167,-39495,-5778,-21299,-7624,-2565,null,"Grundforbedring",-14347,-39495,-2267,0]
["Stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Stamplanter",0,0,0,0]
["Driftsbygninger",-434683,-625490,-166865,-472492,-364915,-284805,-148324,-633887,-386425,-332916,null,"Driftsbygninger",-379484,-284805,-238400,-635799]
["Inventar markbrug",-220369,-163244,-316292,-152704,-148133,-407885,-189418,-344193,-186294,-159443,null,"Inventar markbrug",-187628,-407885,-122672,-17675]
["Inventar husdyrbrug",-650619,-332185,-292515,-464158,-256204,-64700,-218465,-438625,-130225,-138660,null,"Inventar husdyrbrug",-254092,-64700,-238833,-477337]
["Inventar andet",0,-59759,0,0,0,-19512,0,9698,-17,-77086,null,"Inventar andet",-6706,-19512,0,0]
["Beboelse, landbrug",9319,-72846,-96505,-32767,-11598,-133358,-145174,-53973,-100280,-33951,null,"Beboelse, landbrug",-37790,-133358,-12055,38605]
["Private aktiver",-113011,-93241,-34368,339019,-24588,-26802,-37808,-12620,-45678,-29256,null,"Private aktiver",-10513,-26802,-1092,-2951]
["Aktiver udenfor landbrug",-21815,-115496,-47232,-57207,-138221,-95451,-8116,-163978,-14273,19595,null,"Aktiver udenfor landbrug",-28568,-95451,-3946,17727]
["Investeringer ialt",-1554174,-2176240,-1176065,-1394954,-1892872,-2511765,-1316816,-1757016,-1030988,-933890,null,"Investeringer ialt",-1373457,-2511765,-444050,-1138913]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",2113895,2146423,1337918,3158587,119433,-982834,560004,255182,934159,93778,null,"Likviditetsoverskud/-behov",-886660,-772328,320953,-2320897]
[null,null,null,null,""]
["Ændring finansaktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,"Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-699125,-1321445,-194434,-1278401,139860,742492,-354298,573275,-883029,185633,null,"Tilgodehav. og værdipapirer",437749,742492,432912,110404]
["Realkreditinstitutter",115713,-53045,-783547,-26532583,-168625,946033,38317,-25291324,-23392780,-26031937,null,"Realkreditinstitutter",140211,946033,-771985,249877]
["Pengeinstitutter lån, netto",-999177,-1746899,-160385,-2192790,290873,-600113,-144246,-606063,175051,-491222,null,"Pengeinstitutter lån, netto",534353,-600113,-34214,2389010]
["Anden gæld",-382892,1968896,-969465,-3620261,-68701,-28302,63272,-3533847,-3188863,-2427684,null,"Anden gæld",-73620,-28302,-491304,329832]
["Kassekredit, ændring",-162383,-993932,949315,-770478,-609900,-277568,-195522,516273,-115915,-97019,null,"Kassekredit, ændring",-177782,-277568,547318,-855128]
["Ændring hensættelser",0,0,0,0,0,0,0,0,0,0,null,"Ændring hensættelser",0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-2127865,-2146424,-1158516,-3167248,-416492,782541,-593269,-168794,-934162,-93781,null,"Likviditetsanvendelse/fremskaffelse",835751,782541,-320696,2147801]
[null,null,null,null,""]
["Konsolideringsanalyse",null,null,null,null,null,null,null,null,null,null,null,"Konsolideringsanalyse"]
["Resultat efter finansiering",5412387,7107881,1194342,4639505,3024579,null,null,null,null,null,null,"Resultat efter finansiering",0,0,0,0]
["Private indtægter/omkostninger",273686,293766,289191,237169,183571,null,null,null,null,null,null,"Private indtægter/omkostninger",0,0,0,0]
["tilbf. værdiændr. stambesætning mm",547860,-718887,81120,119887,-918748,null,null,null,null,null,null,"tilbf. værdiændr. stambesætning mm",0,0,0,0]
["Beregnet skat",-2470792,-2694661,-551384,-1906796,-779634,null,null,null,null,null,null,"Beregnet skat",0,0,0,0]
["Privat udtræk",-353990,-316297,-266432,-289082,-323420,null,null,null,null,null,null,"Privat udtræk",0,0,0,0]
["Pensionsindbetaling",-321728,-250277,-104412,-106727,-60328,null,null,null,null,null,null,"Pensionsindbetaling",0,0,0,0]
["Konsolidering",3087422,3421524,642425,2693960,1126020,134446,null,null,null,null,null,"Konsolidering",-649183,134446,-658179,-1494670]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0,null,null,null,null,null,null,null,"Nøgletal - konsolidering"]
["Ændring i resultat - nulkonsolidering",-5381420,-5956258,-1082971,-4452831,-1735024,0,0,null,null,null,null,"Ændring i resultat - nulkonsolidering",0,0,0,0]
["nulpunktsrente pct",null,null,null,null,null,null,null,null,null,null,null,"nulpunktsrente pct",0,0,0,0]
["nulpunktsmælkepris kr/kg EKM",null,null,null,null,null,null,null,null,null,null,null,"nulpunktsmælkepris kr/kg EKM",0,0,0,0]
["Nulpunktspris fravænnede grise",158,182,196,null,null,null,null,null,null,null,null,"Nulpunktspris fravænnede grise",0,0,0,0]
["Nulpunktspris smågrise",null,null,null,null,null,null,null,null,null,null,null,"Nulpunktspris smågrise",0,0,0,0]
["Nulpunktspris slagtesvin kg",null,null,null,null,null,null,null,null,null,null,null,"Nulpunktspris slagtesvin kg",0,0,0,0]
["Nulpunktspris minkskind",null,null,null,null,null,null,null,null,null,null,null,"Nulpunktspris minkskind",0,0,0,0]
[null,null,null,null,""]
["Øknomiske nøgletal",null,null,null,null,null,null,null,null,null,null,null,"Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",11.2,15.7,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.6726477057639055},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":10.119909789370622},8.5265375480393821,2.179844110204852,2.824859210718297,5.2719630951672745,6.6276006350928416,5.5108515096348203,null,"Virksomhedens afkast, pct.",-0.5,2.1,-0.2,-3.8]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":26.912815929329685},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":34.939412115034273},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":11.882585687433586},26.237521717972207,25.064582422826195,10.755220963608981,11.867257272071763,19.201192370068224,21.000512269440527,23.115817564509388,null,"Virksomhedens overskudsmargin, pct",-1.9,9.9,-0.9,-15.9]
["Dækningsgrad, pct",59.5,61.6,{"$f":"D37*100/D27","v":49.914139640637337},{"$f":"E37*100/E27","v":56.906584485572907},57.209067664911224,48.055859831588563,50.000830981080945,51.861024130354863,53.294545915709385,52.553835699464912,null,"Dækningsgrad, pct",42.7,48.7,43.4,35.5]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":35.873837331077965},52.276209694894263,4.8158590337237506,40.478237495085324,47.308054619054843,-3.6206206799128431,-9.7177357404639739,-8.3389214239945169,-8.7718660989222013,0,null,"Virksomhedens afkast til egenkapital, pct",74.3,211.2,-3.6,9.5]
["Soliditetsgrad, pct",23.5,18.3,{"$f":"D148*100/D108","v":19.560709160245533},{"$f":"E148*100/E108","v":18.999029844951284},12.199715259982206,15.444890721789646,8.8461026353543382,13.277012931905292,12.65270916013554,14.072083694426597,null,"Soliditetsgrad, pct",7.4,13.4,8,0.1]
["Rentedækningsgrad",17,23.8,null,null,null,null,null,null,null,null,null,"Rentedækningsgrad",0.7,2.2000000000000002,0.8,-1]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0,null,"Bilag 1: Produktionstekniske oplysninger, planteavl"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Gruppe 1","Gruppe 1","Gruppe 1","Alle","Alle","Alle",null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"År",2015,2015,2015,2015]
[null,null,null,null,""]
["Afgrødefordeling, ha",null,null,null,null,null,null,null,null,null,null,null,"Afgrødefordeling, ha"]
["Vårbyg, ha",56.2,24.9,73.2,31.2,30.9,39.799999999999997,39.299999999999997,47.3,38.700000000000003,30,null,"Vårbyg, ha",37.6,39.799999999999997,44.8,27.5]
["Vinterbyg, ha",16,17.399999999999999,16.899999999999999,25.9,14.2,13.4,10.8,11.8,15,17.399999999999999,null,"Vinterbyg, ha",12.6,13.4,13.5,10.6]
["Vårhvede",0.3,0,0.5,0,0.4,0,0,2.4,3.6,0,null,"Vårhvede",0.3,0,0,0.8]
["Vinterhvede, ha",80.5,49.9,56,62,39.5,49.4,52.7,37.6,45.6,53.9,null,"Vinterhvede, ha",57.7,49.4,64.7,59.3]
["Triticale, ha",2.2999999999999998,0.7,0,0.3,0.5,1.7,0.4,1.1000000000000001,1.8,0.4,null,"Triticale, ha",1.1000000000000001,1.7,0.8,0.9]
["Rug, ha",4.7,4.8,6.3,8.8000000000000007,1.8,20.2,6.5,2.2999999999999998,3.2,4.5999999999999996,null,"Rug, ha",11.1,20.2,5.6,7.3]
["Havre, ha",3.3,2.1,4,9.6,2.8,5.0999999999999996,0.4,2.4,3.9,3,null,"Havre, ha",3.9,5.0999999999999996,3.6,3]
["Kernemajs/majs til modenhed, ha",0,0,0,0,0,0,0,0.4,4.5999999999999996,0.7,null,"Kernemajs/majs til modenhed, ha",0,0,0,0]
["Blandsæd",0.2,0.1,0,0,0.2,0.6,0.7,0,0,0,null,"Blandsæd",0.2,0.6,0,0]
["Korn areal, ha",163.5,100,156.9,137.80000000000001,90.3,130.1,110.8,105.3,116.3,110,null,"Korn areal, ha",124.6,130.1,133.1,109.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0,1.6,0.5,1.3,1.3,0.2,1.2,1.6,0.1,null,"Græsfrø, ha",0.4,1.3,0,0]
["Almindelig rajgræs, ha",2.6,2.2000000000000002,4.5999999999999996,0,0.8,4.9000000000000004,0,1.9,3.4,4,null,"Almindelig rajgræs, ha",2.9,4.9000000000000004,2.6,1.1000000000000001]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0.2,null,"Italiensk rajgræs, ha",0,0,0,0]
["Hundegræs, ha",0,0,1.2,0,0,0,0,0,0,0,null,"Hundegræs, ha",0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0.6,0,0,null,"Engrapgræs, ha",0,0,0,0]
["Rødsvingel, ha",3.6,2,3.4,0.7,0,0.9,0,0,0,0,null,"Rødsvingel, ha",2.4,0.9,1.7,4.9000000000000004]
["Bakkesvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Bakkesvingel, ha",0,0,0,0]
["Strandsvingel, ha",0,0,0,null,null,null,null,null,null,null,null,"Strandsvingel, ha",0,0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0,null,"Rødkløver, ha",0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0.1,0,0,0,null,"Hvidkløver, ha",0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0.5,0,null,"Roefrø og andre frø",0,0,0,0]
["Spinatfrø, ha",0,0.4,0,0.4,0,0,0,0.2,0,0,null,"Spinatfrø, ha",0.1,0,0.2,0]
["Frøareal ialt, ha",6.2,4.5999999999999996,10.8,2.6,2.1,7.1,0.4,3.8,5.5,4.3,null,"Frøareal ialt, ha",5.9,7.1,4.5,6]
[null,null,null,null,""]
["Sukkerroer",0,0,2.6,"",1.5,1.6,3.7,2.1,1.1000000000000001,2.2999999999999998,null,"Sukkerroer",1.2,1.6,0,2.1]
["Spisekartofler",0,0,0,0,0,0,0,0,0,0,null,"Spisekartofler",0,0,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0,null,"Tidlige spisekartofler",0,0,0,0]
["Læggekartofler, ha",0.1,0,0,0,0,0,0,0.1,0,0,null,"Læggekartofler, ha",1.4,0,4.0999999999999996,0]
["Proceskartofler, ha",0.5,0,0,0,0,0,0,0,0,0,null,"Proceskartofler, ha",0,0,0,0]
["Stivelseskartofler",1.7,0,0,0,0,0,0,0.8,0.3,0,null,"Stivelseskartofler",1.4,0,4,0]
["Raps, ha",20.2,13.1,16.7,19.5,11.1,20.399999999999999,15.2,12.6,15.9,14.5,null,"Raps, ha",17.399999999999999,20.399999999999999,11.5,20.399999999999999]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0,null,"Andre olieprodukter, ha",0,0,0,0]
["Hestebønner, ha",0,0,0,null,null,null,null,null,null,null,null,"Hestebønner, ha",0,0,0,0]
["Ærter til konsum",0,0,0,0,0,0,0,0,0,0,null,"Ærter til konsum",0.4,0,1.2,0]
["Ærter og andre bælgsæd",0,0,0,0,0,0,0,0.3,0.1,0,null,"Ærter og andre bælgsæd",0.5,0,1.4,0]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0,null,"Græs/lucerne tørreri, ha",0,0,0,0]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0,null,"Andre industriafgrøder, ha",0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0,null,"Grønsager, ha",0,0,0,0]
["Frugt og bær, ha",0,0,0.1,0,0,0,0,0,0,0,null,"Frugt og bær, ha",0,0,0,0.1]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0,null,"Andre gartneriafgrøder",0,0,0,0]
["Energiafgrøder, ha",0,0,0,0,0,0,0.4,0,0,0.1,null,"Energiafgrøder, ha",0,0,0,0]
["Pil til energi, ha",0.1,0.1,0.2,0,0,0,0.2,0.3,0.1,0,null,"Pil til energi, ha",0.2,0,0.5,0.2]
["Majs til energi, ha",0.7,0,0,0,0,0,0,0.5,0,0,null,"Majs til energi, ha",4.2,0,12.4,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0.1,0.1,0.2,null,"Foderroer, ha",0,0,0,0]
["Sædskiftegræs, ha",2.7,0.9,1.6,2.2000000000000002,2.1,0.9,1.1000000000000001,3.8,1.9,0.9,null,"Sædskiftegræs, ha",2.6,0.9,6,0.7]
["Helsæd, ha",0,0.1,0,0,0,0,0,0.4,0,0,null,"Helsæd, ha",0.5,0,0.5,1]
["Vedvarende græs, ha",8.4,5.4,6.2,6.1,4.4000000000000004,3.2,2.6,2.7,3.2,3.4,null,"Vedvarende græs, ha",6.2,3.2,8.8000000000000007,6.8]
["Majs, ha",0,0,0,0,0,1.9,0,1.1000000000000001,1.3,0.3,null,"Majs, ha",2.1,1.9,4.3,0]
["Kolbemajs, ha",0,0,0,0,0,0,8.1,7.9,0,0,null,"Kolbemajs, ha",0,0,0,0]
["Andet grovfoder, ha",0.2,0,0,0,0,0,0.3,null,null,null,null,"Andet grovfoder, ha",0.1,0,0,0.2]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0,null,"Grøngødning, økologisk",0,0,0,0]
["Dyrket areal i alt, ha",204.2,124.1,195,170.1,111.5,165.2,142.80000000000001,142.19999999999999,145.9,136.1,null,"Dyrket areal i alt, ha",168.7,165.2,192.2,146.9]
["Udyrkede arealer, ha",1.5,1.8,4.5999999999999996,3.9,1.6,1.6,2.7,1.4,3.2,2.5,null,"Udyrkede arealer, ha",1.6,1.6,1.7,1.5]
["Randzoner, ha",1.1000000000000001,0,0.1,0.1,0.3,0.6,0.5,0.6,0,0,null,"Randzoner, ha",0.6,0.6,0.6,0.6]
["Juletræer/pyntegrønt i mark, ha",0.3,0.1,0.1,0,0,0,0.1,0,0,0,null,"Juletræer/pyntegrønt i mark, ha",0,0,0,0.1]
["Landbrugsareal, ha",207,126.1,199.8,174,113.4,167.5,146.1,144,149,139,null,"Landbrugsareal, ha",171,167.5,194.6,149.19999999999999]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",120,69,144.30000000000001,105.8,74.3,133.80000000000001,111.9,97.9,101.8,104.5,null,"Egen dyrkbart landbrugsareal, ha",119.5,133.80000000000001,131.9,90.5]
["egen bortforpagtet areal, ha",34.799999999999997,67.900000000000006,76.3,18.3,24.7,48.8,24.8,10.5,19.2,10,null,"egen bortforpagtet areal, ha",27.8,48.8,10.4,23.7]
["Egen skov, krat, hede m.v.",3.8,4.7,6.2,3.1,3.5,7.1,7.4,4,3.1,4.2,null,"Egen skov, krat, hede m.v.",6.5,7.1,8.3000000000000007,3.9]
["Tilforpagtet dyrkbart landbrugsareal, ha",87.1,57,55.5,68.3,39.1,33.5,34.200000000000003,46.3,47.2,33.799999999999997,null,"Tilforpagtet dyrkbart landbrugsareal, ha",51.4,33.5,62.7,58.6]
["Tilforpagtet skov m.v., ha",1.5,2.2000000000000002,1.8,2.7,3.5,0,0,0.8,1.1000000000000001,0.2,null,"Tilforpagtet skov m.v., ha",0,0,0,0]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,null,"Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",10.9,4.4000000000000004,7.7,25.7,17.100000000000001,2.9,15.2,5.4,7.6,4.9000000000000004,null,"Areal med lerjord (jb 7,9), ha",10.5,2.9,18.2,10.5]
["Areal med lerjord (jb 5, 6), ha",134.6,90,116.2,42.6,44.5,53.1,64.400000000000006,66.099999999999994,66.7,67.900000000000006,null,"Areal med lerjord (jb 5, 6), ha",74.400000000000006,53.1,66,106.7]
["Areal med fin sand (jb 2 og 4), ha",53,58.4,92.5,82.1,47,88.8,55.6,48.4,56.3,45.4,null,"Areal med fin sand (jb 2 og 4), ha",59.6,88.8,59.8,27.4]
["Areal med grovsand (jb 1 og 3), ha",20.7,5.6,22.7,23.4,4.5,26.5,10.7,23.4,17,20.5,null,"Areal med grovsand (jb 1 og 3), ha",26.8,26.5,47.7,4.5]
["Særlige jordbundstyper, ha",0.6,0.5,1.6,0.4,1.1000000000000001,0.5,0.4,1,1.4,0.3,null,"Særlige jordbundstyper, ha",1.3,0.5,2.5,0.8]
["Markvanding, antal brug",0.06,0.05,0.1,0.04,0.03,0.09,7.0000000000000007E-2,7.0000000000000007E-2,0.12,7.0000000000000007E-2,null,"Markvanding, antal brug",0.08,0.09,0.11,0.05]
["Herpå areal vand",11.35,11.35,236.06,11.35,11.35,147.38,50.42,34.5,55.61,146.19,null,"Herpå areal vand",225.41,147.38,342.36,70]
["Antal m3 vand forbrugt til vanding",0,0,0,0,0,0,0,0,0,0,null,"Antal m3 vand forbrugt til vanding",0,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0,null,"Antal tons gylle anvendt (økologer)",0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0,null,"Heraf tons konventionel gylle (økologer)",0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha",null,null,null,null,null,null,null,null,null,null,null,"Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,46,56,54,59,53,60,57,56,null,"Hkg vårbyg pr ha",57,59,52,62]
["Hkg vinterbyg pr ha",74,79,63,67,65,74,66,60,64,56,null,"Hkg vinterbyg pr ha",66,74,58,65]
["Hkg vårhvede pr ha",34,0,30,0,29,0,0,52,51,0,null,"Hkg vårhvede pr ha",52,0,0,52]
["Hkg vinterhvede pr ha",89,83,68,79,71,78,72,76,75,71,null,"Hkg vinterhvede pr ha",76,78,68,82]
["Hkg triticale pr ha",60,40,0,50,42,64,60,58,75,53,null,"Hkg triticale pr ha",59,64,55,55]
["Hkg rug pr ha",77,66,43,59,72,68,55,59,58,56,null,"Hkg rug pr ha",66,68,60,66]
["Hkg havre pr ha",64,61,42,67,65,57,60,60,64,56,null,"Hkg havre pr ha",63,57,56,81]
["Hkg kernemajs pr ha",0,0,0,0,0,0,0,857,49,31,null,"Hkg kernemajs pr ha",0,0,0,0]
["Hkg græsfrø pr ha",0,0,20,17,11,19,10,14,10,7,null,"Hkg græsfrø pr ha",19,19,0,0]
["Hkg alm. rajgræs pr ha",15,20,16,0,7,17,0,14,533,14,null,"Hkg alm. rajgræs pr ha",15,17,15,8]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,0,8,null,"Hkg italiensk rajgræs pr ha",0,0,0,0]
["Hkg rødsvingel pr ha",17,14,12,16,0,11,0,0,0,0,null,"Hkg rødsvingel pr ha",9,11,13,7]
["Hkg sukkerroer pr ha",0,0,117,"",126,125,483,132,132,3466,null,"Hkg sukkerroer pr ha",135,125,0,145]
["Hkg spisekartofler pr ha",0,0,0,0,0,0,0,0,0,0,null,"Hkg spisekartofler pr ha",0,0,0,0]
["Hkg læggekartofler pr ha",269,0,0,0,0,0,0,458,133,0,null,"Hkg læggekartofler pr ha",274,0,274,0]
["Hkg proceskartofler pr ha",543,0,0,0,0,0,0,0,0,0,null,"Hkg proceskartofler pr ha",0,0,0,0]
["Hkg stivelsekartofler pr ha",496,0,0,0,0,0,0,440,474,0,null,"Hkg stivelsekartofler pr ha",415,0,415,0]
["Hkg raps pr ha",40,45,36,40,31,42,41,42,35,32,null,"Hkg raps pr ha",41,42,39,42]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0,null,"Hkg rødkløver pr ha",0,0,0,0]
["Hkg spinatfrø pr ha",0,20,0,21,0,0,0,22,0,0,null,"Hkg spinatfrø pr ha",15,0,15,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0,null,"Priser"]
["Kr pr kg solgt byg",1.17,1.17,1.29,1.1100000000000001,1.17,1.27,1.25,1.46,1.63,1.39,null,"Kr pr kg solgt byg",1.26,1.27,1.19,1.28]
["Kr pr kg solgt maltbyg",1.27,0,1.58,1.33,1.01,1.17,1.22,1.32,1.56,1.6,null,"Kr pr kg solgt maltbyg",1.22,1.17,1.21,1.26]
["Kr pr kg solgt hvede",1.26,1.2,1.26,1.1599999999999999,1.1100000000000001,1.1599999999999999,1.25,1.55,1.61,1.37,null,"Kr pr kg solgt hvede",1.2,1.1599999999999999,1.21,1.22]
["Kr pr kg solgt rug",1.03,1.04,1.19,null,null,null,null,null,null,null,null,"Kr pr kg solgt havre",1.06,1.08,1,1.1399999999999999]
["Kr pr kg solgt havre",1.1200000000000001,1.19,1.2,1.04,1.08,1.08,0,1.21,0,0,null,"Kr pr kg solgt raps",2.57,2.56,2.59,2.56]
["Kr pr kg solgt kernemajs",0,0,0,null,null,null,null,null,null,null,null,"Kr pr kg solgt fabriksroer",1.52,1.76,0,1.34]
["Kr pr kg solgt raps",2.78,2.67,2.63,2.73,2.72,2.56,2.59,2.88,3.36,3.04,null,"Kr pr kg solgt spisekartofler",0.84,0,0.84,0]
["Kr pr kg solgt fabriksroer",0,0,1.36,1.22,1.54,1.76,4.18,1.94,1.76,1.55,null,"Kr pr kg solgt industrikartofler",0,0,0,0]
["Kr pr kg solgt spisekartofler",0,0,0,0,0,0,0,0,0,0,null,"Kr pr kg solgt stivelseskartofler",0.56000000000000005,1.19,0.55000000000000004,0]
["Kr pr kg solgt industrikartofler",0.88,0,0,0,0,0,0,0,1,0]
["Kr pr kg solgt stivelseskartofler",0.43,0,0,0,0,1.19,0,0.39,0.4,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg",null,null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2015,2015,2015,2015]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Antal årskøer",0,0,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Antal årsopdræt",0,0,0,0]
["Antal årskøer",0,0,7.5,0,0,0,0,1.5,5.4,2,null,"Stk årsopdræt pr årsko",0,0,0,0]
["Antal årsopdræt",0,0,6,0,0,0,0,2,5,2,null,"Udskiftningsprocent",0,0,0,0]
["Stk årsopdræt pr årsko",0,0,0.82,0,0,0,0,1.06,1.01,1.18,null,"Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0]
["Udskiftningsprocent",0,0,125,0,0,0,0,37,0,0,null,"Kg EK mælk i alt",0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,12807,44203,18441,null,"Kg EK mælk pr ko",0,0,0,0]
["Kg EK mælk i alt",0,0,77672,0,0,0,0,13818,49025,18018,null,"Gennemsnitlig fedtprc.",0,0,0,0]
["Kg EK mælk pr ko",0,0,10342,0,0,0,0,9297,9110,9162,null,"Gennemsnitlig proteinprc.",0,0,0,0]
["Gennemsnitlig fedtprc.",0,0,4.3099999999999996,0,0,0,0,4.1900000000000004,0,0,null,"Gennemsnitlig celletal",0,0,0,0]
["Gennemsnitlig proteinprc.",0,0,3.57,0,0,0,0,3.45,0,0,null,"Kr. pr. kg ekm",0,0,0,0]
["Gennemsnitlig celletal",0,0,265,0,0,0,0,166,0,0,null,"Pct. jerseybesætninger",0,0,0,0]
["Kr. pr. kg ekm",0,0,2.69,0,0,0,0,2.88,2.54,2.64]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0,null,"Kr pr solgt ko",6613,2000,0,13145]
[null,null,null,null,"",null,null,null,null,null,null,null,"Kr pr solgt kvie levebrug",0,0,0,0]
["Kr pr solgt ko",8937,0,6979,6851,8488,2000,5991,6160,6140,4533,null,"Kr pr købt kvie",6507,5350,8000,0]
["Kr pr solgt kvie levebrug",0,0,7121,3000,3167,0,0,10364,4184,8684]
["Kr pr købt kvie",0,0,0,4750,0,5350,4632,5166,6500,3287,null,"Ha grovfoder pr årsko",0,0,0,0]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0.21,0,0,0,0,9.26,0.63,0.76,null,"Pct. rørmalkning",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pct. karruselmalkning",0,0,0,0]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0,null,"Pct. robotmalkning",0,0,0,0]
["Pct. karruselmalkning",0,0,3,0,0,0,0,0,1,0,null,"Pct. malkestald sildeben",0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0,null,"Pct. malkestald andet",0,0,0,0]
["Pct. malkestald sildeben",0,0,1,0,0,0,0,2,2,2]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Årsammekøer",0.4,0.1,0.5,0.7]
[null,null,null,null,""]
["Årsammekøer",0,0,0,0,0,0.1,0.5,0.5,0,0,null,"Antal slagtekalve produceret",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal årsdyr(stude)",0,0,0,0]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,2,1,1,null,"Gennemsnits slagtevægt solgte kalve",176,0,285,25]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0,null,"Pris pr solgt slagtekalv",8129,0,7803,8577]
["Gennemsnits slagtevægt solgte kalve",320,0,0,0,0,0,227,238,0,0]
["Pris pr solgt slagtekalv",6906,0,0,0,0,0,6321,6932,6356,5720]
[null,null,null,null,"",null,null,null,null,null,null,null,"Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin",null,null,null,null,null,null,null,null,null,null,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
[null,null,null,null,"",null,null,null,null,null,null,null,"År",2015,2015,2015,2015]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Sohold"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Antal årssøer",1159,1299.0999999999999,1238,920.4]
["Sohold",null,null,null,null,null,null,null,null,null,null,null,"Antal fravænnede grise pr årsso",31.3,31.9,32.1,29.4]
["Antal årssøer",1320.7,1636.4,1688.5,1523.8,1326.5,1299.0999999999999,1349,1069.4000000000001,1084.2,966.4,null,"Antal fravænnede grise produceret",36319,41451,39687,27067]
["Antal fravænnede grise pr årsso",33,32.700000000000003,33.700000000000003,33.299999999999997,32.4,31.9,31.6,31.3,30.8,29.6,null,"Gennemsnitsvægt solgte 7 kg's grise",7.5,8.4,6.9,6.8]
["Antal fravænnede grise produceret",43632,53537,56939,50673,42941,41451,42656,33430,33368,28642,null,"Stk 7 kg's grise solgt",32768,37885,37020,22572]
["Gennemsnitsvægt solgte 7 kg's grise",8,9.8000000000000007,7.8,7.4,6.4,8.4,7.4,7.8,7.5,7.4,null,"Gennemsnitspris solgte 7 kg's grise",224,226,227,216]
["Stk 7 kg's grise solgt",36733,50845,50271,41965,39284,37885,37234,30150,28484,25092]
["Gennemsnitspris solgte 7 kg's grise",311,293,226,308,258,226,261,276,262,242,null,"Smågrise"]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal smågrise pr årsso",11.8,7,19.100000000000001,8.6999999999999993]
["Smågrise",null,null,null,null,null,null,null,null,null,null,null,"Antal smågrise produceret",13718,9092,23618,8031]
["Antal smågrise pr årsso",11.9,6.6,6.8,11.7,6.7,7,12.2,8.6999999999999993,0,0,null,"Stk 7 kg's grise købt",0,0,0,0]
["Antal smågrise produceret",15749,10809,11481,17781,8944,9092,16390,9258,0,0,null,"Kr pr købt 7 kg's gris",0,0,0,0]
["Stk 7 kg's grise købt",0,0,0,12,59,0,0,1426,42,37,null,"Antal smågrise solgt",2031,2971,870,2264]
["Kr pr købt 7 kg's gris",0,0,0,648,235,0,0,264,265,154,null,"Vægt 30 kg's grise solgt",30,30,29,30]
["Antal smågrise solgt",1631,2448,3516,5611,2511,2971,3786,4787,2128,1735,null,"Kr pr solgt 30 kg's gris",327,340,309,316]
["Vægt 30 kg's grise solgt",31,31,32,30,26,30,31,12,31,31]
["Kr pr solgt 30 kg's gris",495,467,373,471,398,340,419,470,701,389,null,"Slagtesvin og sopolte"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stk slagtesvin produceret",668,832,491,680]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stk 30 kg's grise købt",79,230,0,0]
["Slagtesvin og sopolte",null,null,null,null,null,null,null,null,null,null,null,"Kr 30 kg's grise købt",373,373,0,0]
["Stk slagtesvin produceret",1002,655,1372,1814,1030,832,241,648,836,722,null,"Stk slagtesvin solgt",645,828,518,584]
["Antal egne producerede polte, stk",2526,870]
["Stk 30 kg's grise købt",5,91,247,380,334,230,0,1539,21,20,null,"Antal sopolte købt",-442,-442,-546,-329]
["Kr 30 kg's grise købt",621,468,368,451,414,373,0,495,418,354,null,"Vægt solgte slagtesvin",35,30,31,44]
["Stk slagtesvin solgt",1119,651,1262,1452,897,828,250,541,774,637,null,"Pris pr solgt slagtesvin",896,968,820,849]
["Antal sopolte købt",-356,-605,-565,-349,-409,-442,-476,-327,-276,-251,null,"Antal sopolte solgt",4,2,9,0]
["Vægt solgte slagtesvin",46,33,35,47,34,30,37,45,48,54,null,"Pris pr solgt sopolt",766,705,780,0]
["Pris pr solgt slagtesvin",1127,1070,830,954,970,968,1133,992,971,878,null,"Pris pr købt sopolt",1443,1503,1407,1420]
["Antal sopolte solgt",0,2,636,318,170,2,1,59,122,1]
["Pris pr solgt sopolt",0,736,1480,1070,1019,705,863,1708,1834,3394]
["Pris pr købt sopolt",2001,1764,1599,1739,1566,1503,1783,1842,1717,1610,null,"Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
[null,null,null,null,"",null,null,null,null,null,null,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["Bilag 4: Mink og fjerkræ",null,null,null,null,null,null,null,null,null,null,null,"År",2015,2015,2015,2015]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Antal årshøns",0,0,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Antal hønepladser",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal producerede slagtekyllinger",0,0,0,0]
["Antal årshøns",0,0,0,0,0,0,0,0,0,0,null,"Kg æg solgt",0,0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0,null,"Antal slagtekyllinger solgt",0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,0,0,0,0,0,null,"Kg. slagtekylling solgt",0,0,0,0]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0,null,"Pct. burhøns",0,0,0,0]
["Antal slagtekyllinger solgt",0,0,0,0,0,0,0,0,0,0,null,"Pct. skrabehøns",0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0,null,"Pct. frilandshøns",0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0,null,"Pct. økologiske høns",0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0,null,"Antal minktæver (1. juli)",0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0,null,"Antal rævetæver (1.juli)",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Antal minkskind produceret pr tæve",0,0,0,0]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,88,null,"Antal minkskind solgt",0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0,null,"Kr. pr. solgt minkskind",0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,4.0999999999999996,null,"Antal minktæver, primo",0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,422,null,"Antal minktæver, ultimo",0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,393,null,"Antal minkskind, primo",0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,104,null,"Antal minkskind, ultimo",0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,0,0,0,106]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,395]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,345]
["Antal mink avlsdyr hanner, primo",0,0,0,null,null,null,null,null,null,null,null,"Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0,null,null,null,null,null,null,null,null,"År",2015,2015,2015,2015]
["Antal mink avlsdyr hanner sanering, primo",0,0,0,null,null,null,null,null,null,null,null,"Bruttoudbytte"]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0,null,null,null,null,null,null,null,null,"Korn excl. IO",495126,483755,330378,686177]
[null,null,null,null,null,null,null,null,null,null,null,null,"Korn IO",524081,592957,651355,310903]
[null,null,null,null,"",null,null,null,null,null,null,null,"Frøafgrøder",78638,96820,57809,81380]
[null,null,null,null,"",null,null,null,null,null,null,null,"Handelsroer",24972,36081,0,39927]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening",null,null,null,null,null,null,null,null,null,null,null,"Kartofler",84107,2937,243371,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Raps",188062,220817,118698,227526]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Ærter m.v.",4990,0,14614,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Andre industriafgrøder",0,0,0,0]
["Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,null,"Gartneriafgrøder",1438,0,0,4566]
["Korn excl. IO",471502,300996,369172,430819,8004,483755,87165,311113,553657,395864,null,"Grovfoder excl. IO",16490,5251,39437,3873]
["Korn IO",1044218,385805,819941,652262,612880,592957,730987,643461,818444,559864,null,"Grovfoder IO",31198,823,90346,211]
["Frøafgrøder",85264,70577,137964,37931,19562,96820,4432,61645,53396,60559,null,"Energiafgrøder m.v.",13563,0,39721,0]
["Handelsroer",0,0,41294,28409,29286,36081,100114,52512,26137,39144,null,"Bruttoudbytte Planteavl incl. IO",1462663,1439440,1585730,1354564]
["Kartofler",107828,0,0,0,0,2937,0,21917,11737,0]
["Raps",225700,159718,159171,210893,95027,220817,161805,146710,185300,138972,null,"Mælkesalg",0,0,0,0]
["Ærter m.v.",0,0,0,0,0,0,0,3718,0,0,null,"Økologi- og markedstillæg",0,0,0,0]
["Andre industriafgrøder",0,0,0,0,0,0,0,0,0,0,null,"Kvalitetstillæg",0,0,0,0]
["Gartneriafgrøder",171,258,4731,0,0,0,424,0,0,0,null,"Non-GM tillæg",0,0,0,0]
["Grovfoder excl. IO",0,0,16650,608,1557,5251,2671,48562,-6306,2907,null,"Kvalitetsprogramtillæg (Arlagården)",0,0,0,0]
["Grovfoder IO",0,1158,3482,0,0,823,94636,-31624,38452,14691,null,"Sæsonregulering",0,0,0,0]
["Energiafgrøder m.v.",10179,0,0,0,0,0,0,4440,193,0,null,"Køer salg",307,212,304,413]
["Bruttoudbytte Planteavl incl. IO",1944862,918512,1552405,1360922,766317,1439440,1182233,1262453,1681010,1212000,null,"Slagtekalve salg",956,0,1558,1348]
[null,null,null,null,"",null,null,null,null,null,null,null,"Spædkalve salg",0,0,0,0]
["Mælkesalg",359,209,194608,0,0,0,0,38437,121051,45817,null,"Kvier levebrug salg",0,0,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0,null,"Kvier køb",-417,-562,-655,0]
["Kvalitetstillæg",0,0,3733,0,0,0,0,1329,3173,1622,null,"Tilvækst køer og opdræt",127,-1115,498,1081]
["Non-GM tillæg",0,0,4992,null,null,null,null,null,null,null,null,"Tilvækst kalve",-79,0,-987,819]
["Kvalitetsprogramtillæg (Arlagården)",0,0,5633,"",0,0,0,-11,0,-3,null,"Kvæg, tilskud",35,0,102,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,71,120,null,"Kvæg andet",1651,1011,1264,2769]
["Køer salg",537,0,86437,739,268,212,907,3695,11532,2436,null,"Bruttoudbytte Kvæg",2580,-454,2083,6430]
["Slagtekalve salg",829,1,0,0,0,0,1719,9098,5215,5286]
["Spædkalve salg",0,0,2920,0,80,0,0,565,1600,0,null,"Sopolte salg",2908,1460,7048,0]
["Kvier levebrug salg",0,0,2854,113,217,0,0,943,2489,2122,null,"7 kg's grise salg",7341635,8552419,8397417,4875382]
["Kvier køb",0,0,0,-256,0,-562,-773,-542,-252,-210,null,"Smågrise salg",664443,1010211,268381,716541]
["Tilvækst køer og opdræt",1099,470,-63117,-173,-215,-1115,743,-1074,2560,655,null,"Salgtesvin salg",560087,797307,390540,485034]
["Tilvækst kalve",-448,749,-282,421,76,0,107,-2213,640,374,null,"7 kg's grise køb",0,0,0,0]
["Kvæg, tilskud",0,0,0,0,0,0,0,null,null,null,null,"30 kg's grise køb",-29559,-86011,0,0]
["Kvæg andet",489,-283,9307,379,318,1011,29,2882,2845,1994,null,"Soplte køb",-637899,-664661,-768207,-467392]
["Bruttoudbytte Kvæg",2865,1145,247085,1222,745,-454,2731,53108,150926,60213,null,"Tilvækst salgtesvin",335,-44734,-3532,53716]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tilvækst smågrise",21227,25270,-76655,122950]
["Sopolte salg",0,1649,941742,340551,173062,1460,663,100836,224549,4145,null,"Tilvækst øvrige svin",-210118,-113515,-386133,-124690]
["7 kg's grise salg",11436240,14913758,11373584,12941267,10141493,8552419,9709321,8317640,7470397,6071712,null,"Svin andet",569055,702057,557813,436090]
["Smågrise salg",807476,1142969,1311466,2643521,999253,1010211,1586782,2249369,1492018,675506,null,"Bruttoudbytte Svin",8282114,10179803,8386671,6097630]
["Salgtesvin salg",950962,570857,980250,1383348,776366,797307,279045,513359,722385,530738]
["7 kg's grise køb",0,0,0,-7840,-13942,0,0,-376246,-11160,-5686,null,"Æg salg",0,0,0,0]
["30 kg's grise køb",-2989,-42737,-90717,-171448,-138407,-86011,0,-761918,-8636,-7251,null,"Høns indkøb",0,0,0,0]
["Soplte køb",-713145,-1067964,-904247,-606642,-641409,-664661,-848276,-601833,-474423,-404527,null,"Slagtekyllinger salg",0,0,0,0]
["Tilvækst salgtesvin",20634,42247,-13102,16721,5786,-44734,-13863,45883,-68451,34355,null,"Fjerkræ andet",199,580,0,0]
["Tilvækst smågrise",-207653,874375,-119765,-5411,132739,25270,-52460,99976,-5565,211187]
["Tilvækst øvrige svin",54047,1086208,-43618,43497,868957,-113515,-619457,89530,299397,450767,null,"Minkskind salg",0,0,0,0]
["Svin andet",6088174,2417009,1123460,1184071,1165994,702057,760341,716964,820548,560780,null,"Mink i øvrigt salg",0,0,0,0]
["Bruttoudbytte Svin",18433745,19938371,14559052,17761636,13469890,10179803,10802097,10393561,10461059,8121726,null,"Pelsdyr andet",0,0,0,0]
[null,null,null,null,""]
["Æg salg",0,0,0,0,0,0,0,0,0,0,null,"Får",4006,68,11663,0]
["Høns indkøb",0,0,0,0,0,0,0,0,0,0,null,"Husdyr i øvrigt",499,1165,448,-173]
["Slagtekyllinger salg",0,0,0,0,0,0,0,0,0,0,null,"Bruttoudbytte andre husdyr",4704,1813,12111,-173]
["Fjerkræ andet",0,217,723,0,0,580,0,0,0,-103]
[null,null,null,null,"",null,null,null,null,null,null,null,"Maskinstationsindtægter",54093,93655,51367,13870]
["Minkskind salg",0,0,0,0,0,0,0,0,0,165717,null,"Skovindtægter",9730,0,7638,22617]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0,null,"Andre landbrugsindtægter",315439,671244,167986,87008]
["Pelsdyr andet",0,0,0,0,0,0,0,0,0,-6001]
[null,null,null,null,"",null,null,null,null,null,null,null,"Bruttoudbytte i alt incl. IO",10131322,12385501,10213586,7581945]
["Får",-47,-65,-143,0,174,68,-59,-1,36,207]
["Husdyr i øvrigt",-69,331,1882,5,31,1165,0,-1605,-730,5501,null,"Specificering af Andre landbrugsindtægter"]
["Bruttoudbytte andre husdyr",-116,483,2461,5,204,1813,-59,-1606,-694,165321,null,"Tilskud økologisk jordbrug",441,1282,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tilskud miljøforanstaltninger, MVJ",2354,-124,4652,2566]
["Maskinstationsindtægter",76473,28004,28264,121129,116239,93655,45246,70799,42816,54636,null,"Lejeindtægter",81518,102923,93583,45073]
["Skovindtægter",7877,474,2982,0,699,0,0,null,null,null,null,"Andre landbrugsindtægter, pasningsaftale",8170,0,23929,0]
["Andre landbrugsindtægter",300014,822055,204466,155494,95272,671244,122059,124700,91938,80973,null,"Andre landbrugsindtægter, videresalg",130760,355101,21192,4726]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre landbrugsindtægter, vindmøller",0,0,0,0]
["Bruttoudbytte i alt incl. IO",20765720,21709043,16596716,19400407,14449365,12385501,12154308,11903016,12427054,9694868,null,"Andre landbrugsindtægter, skov",7305,0,3365,19551]
[null,null,null,null,"",null,null,null,null,null,null,null,"Andre landbrugsindtægter, sten grus m.v.",0,0,0,0]
["Specificering af Andre landbrugsindtægter",null,null,null,null,null,null,null,null,null,null,null,"Andre landbrugsind, I/S resultat f. renter",0,0,0,0]
["Tilskud økologisk jordbrug",0,0,0,0,4641,1282,707,3762,0,0,null,"Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0]
["Tilskud miljøforanstaltninger, MVJ",15489,4732,9776,0,1410,-124,331,596,1939,845,null,"Andre landbrugsindtægter, pelsning for andre",2571,7483,0,0]
["Lejeindtægter",98597,86207,75441,79454,55609,102923,39310,41782,30188,27389,null,"Andre landbrugsindtægter, sygedagpenge",5404,2660,6943,6728]
["Andre landbrugsindtægter, pasningsaftale",0,0,10946,0,159,0,0,0,3173,0,null,"Andre landbrugsindtægter, øvrige",86647,201920,21961,30981]
["Andre landbrugsindtægter, videresalg",42644,495196,5670,5037,33757,355101,1852,795,21206,6538]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",7877,345,0,0,699,0,278,4146,4945,1962,null,"Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,0,0,3001,15530,null,"År",2015,2015,2015,2015]
["Andre landbrugsindtægter, pelsning for andre",0,10021,0,0,0,7483,0,0,360,0,null,"Udsæd",-110337,-79896,-166774,-82364]
["Andre landbrugsindtægter, sygedagpenge",6239,83,3873,0,2493,2660,447,7590,1744,1085,null,"Gødning",-123764,-113202,-146644,-110481]
["Andre landbrugsindtægter, øvrige",129167,225470,87813,50685,-2796,201920,79135,66029,25383,50537,null,"Planteværn",-153369,-150333,-157967,-151698]
[null,null,null,null,"",null,null,null,null,null,null,null,"Diverse. vedr. planteavl",-52553,-54920,-52945,-49545]
[null,null,null,null,"",null,null,null,null,null,null,null,"Produktionsrådg. planteavl",-652,-1412,-487,0]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Stykomkostninger Mark",-440675,-399763,-524817,-394089]
[null,null,null,null,"",null,null,null,null,null,null,null,"Foderkorn excl. IO",-708804,-1050800,-497308,-564887]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Foderkorn IO",-524081,-592957,-651355,-310903]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Indkøbt kraftfoder",-424375,-564412,-539124,-147114]
["Udsæd",-123061,-63460,-117231,-92961,-57927,-79896,-89926,-96827,-86461,-66198,null,"Indkøbt tilskudsfoder",-326886,-492108,-325531,-148035]
["Gødning",-151660,-76083,-140312,-97199,-80247,-113202,-74550,-88733,-88503,-66790,null,"Indkøbt smågrise blanding",-65711,-34514,-141879,-17167]
["Planteværn",-192594,-106639,-140666,-139924,-85018,-150333,-118442,-109712,-116552,-98066,null,"Indkøbt færdigblanding",-1787259,-1646103,-1555746,-2192351]
["Diverse. vedr. planteavl",-50198,-25578,-50517,-65517,-30553,-56332,-33788,-38315,-46776,-50112,null,"Indkøbt fjerkræfoder",-61,-170,-8,0]
["Produktionsrådg. planteavl",-17207,-11714,-4887,-856,-554,-1412,0,null,null,null,null,"Indkøbt pelsdyrfoder",0,0,0,0]
["Stykomkostninger Mark",-534720,-283474,-453613,-396459,-253745,-399763,-316706,-333587,-338292,-281166,null,"Indkøbt mælkeprodukter",-29779,-13866,-56134,-18568]
["Foderkorn excl. IO",-595919,-1919073,-1412997,-983695,-589729,-1050800,-896247,-835631,-815279,-514391,null,"Indkøbt hjælpeprodukter",-255541,-399583,-243323,-111586]
["Foderkorn IO",-1044218,-385805,-819941,-652262,-612880,-592957,-730987,null,null,null,null,"Andet indkøbt kraftfoder",3293,-23495,40028,-7304]
["Indkøbt kraftfoder",-459575,-653370,-661484,-402415,-405091,-564412,-659126,-427750,-460841,-228345,null,"Indkøbt grovfoder",-7019,-734,-13762,-6565]
["Indkøbt tilskudsfoder",-523061,-621976,-735836,-614326,-439238,-492108,-337752,-345721,-280891,-267773,null,"Andet indkøbt foder",0,0,0,0]
["Indkøbt smågrise blanding",-25188,-33149,-78923,-225584,-78265,-34514,-62449,-65043,-14655,-22878,null,"Eget grovfoder",-49842,-752,-145020,-211]
["Indkøbt færdigblanding",-2664933,-1767266,-1478812,-3014880,-2132563,-1646103,-1345314,-1726584,-1742624,-1660974,null,"Andet eget foder",0,0,0,0]
["Indkøbt fjerkræfoder",-462,-5,0,0,0,-170,-26,0,0,-61,null,"Dyrlæge og medicin",-550437,-570808,-629042,-442971]
["Indkøbt pelsdyrfoder",0,0,0,0,0,0,0,0,0,-42499,null,"Produktionsrådgivning",-22368,-12640,-18536,-37141]
["Indkøbt mælkeprodukter",-148738,-119302,-121406,-72067,-32779,-13866,-7433,-9093,-11369,-6074,null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",-414387,-477269,-362730,-401772]
["Indkøbt hjælpeprodukter",-450097,-551450,-555472,-259151,-271657,-399583,-369242,-301244,-244642,-176147,null,"Skovomkostninger",-5616,-103,-1021,-16616]
["Andet indkøbt kraftfoder",-3301,-6546,-10577,-21576,2974,-23495,-10191,-8237,-270,-6724,null,"Diverse vedrørende andet",0,0,0,0]
["Indkøbt grovfoder",-324,-8144,-38767,-1401,-1219,-734,-2357,-2382,-1675,-11230,null,"Stykomkostninger i alt incl. IO",-5706084,-6433541,-5738378,-4877132]
["Andet indkøbt foder",-242596,-309332,-342633,0,-135414,-153465,-218197,-168887,-169159,-77163]
["Eget grovfoder",102,-1158,-29922,-16718,-8222,-752,-61750,17114,8070,-460,null,"Kapacitetsomkostninger"]
["Andet eget foder",0,0,0,0,0,0,0,null,null,null,null,"Brændstof",-98775,-99760,-122884,-71557]
["Dyrlæge og medicin",-1116262,-954629,-907102,-802551,-642231,-570808,-613323,-498255,-452098,-352835,null,"Energi",-331291,-357222,-358981,-272964]
["Produktionsrådgivning",-40280,-24011,-20072,-26598,-21302,-12640,-13811,-15384,-19486,-15272,null,"Maskinstation diverse",-136991,-135410,-79905,-200617]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-853764,-679643,-645051,-700998,-561656,-477269,-432143,-394859,-400480,-361244,null,"Maskinstation høst af korn og frø",-24850,-18291,-21096,-36078]
["Skovomkostninger",-3612,-80,0,-1009,0,-103,0,null,null,null,null,"Maskinstation - optagning",-154,0,0,-489]
["Diverse vedrørende andet",0,0,0,0,0,0,0,-2610,-3525,-54,null,"Maskinstation, husdyrgødning",-76759,-61307,-130987,-34822]
["Stykomkostninger i alt incl. IO",-8695716,-8318415,-8312608,-8360299,-6183018,-6433541,-6077053,-5729990,-5804113,-4599843,null,"Maskinstation, høst af grovfoder",-4412,-334,-12391,-211]
[null,null,null,null,"",null,null,null,null,null,null,null,"Vedligehold bygninger, gårdsplads mv.",-81446,-112790,-79383,-49473]
["Kapacitetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Vedligehold grundforbedring",-22827,-20544,-33754,-13469]
["Brændstof",-140509,-124978,-149140,-77249,-49536,-99760,-110709,-117078,-135923,-101463,null,"Vedligehold stamplanter",0,0,0,0]
["Energi",-281378,-348430,-488832,-449745,-397614,-357222,-403915,-346110,-353694,-287087,null,"Vedligehold skov",-153,-19,-379,-54]
["Maskinstation diverse",-76390,-113969,-131047,-122345,-95449,-135410,-97536,-99598,-144178,-94098,null,"Vedligehold markredskaber",-112589,-104582,-145411,-85736]
["Maskinstation høst af korn og frø",-45451,-31300,-21829,-59579,-23458,-18291,-22614,null,null,null,null,"Vedligehold staldinventar",-172495,-223837,-177514,-111018]
["Maskinstation - optagning",-615,0,-4105,258,-1191,0,0,-491,-890,0,null,"Vedligehold andet inventar",-26455,-28104,-10024,-42473]
["Maskinstation, husdyrgødning",-150509,-107281,-130039,-170791,-113041,-61307,-117377,-70029,-44474,-50100,null,"Investeringer over driften",-25608,-37324,-28083,-10138]
["Maskinstation, høst af grovfoder",-1704,-126,-2280,0,-4598,-334,-7467,0,-2678,-189,null,"Lønomkostninger",-1481138,-1691949,-1573823,-1150559]
["Vedligehold bygninger, gårdsplads mv.",-157171,-135054,-172628,-113872,-66278,-112790,-63258,-69151,-52035,-54550,null,"Ejendomsskat",-48457,-53790,-54811,-35748]
["Vedligehold grundforbedring",-43994,-26105,-49843,-39515,-19612,-20544,-23621,-18925,-18046,-19058,null,"Forsikringer",-122578,-128695,-135517,-101872]
["Vedligehold stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Diverse omkostninger",-177322,-196166,-179856,-154010]
["Vedligehold skov",0,-72,-38,-721,0,-19,0,null,null,null,null,"Økonomirådgivning",-59682,-41540,-64276,-74501]
["Vedligehold markredskaber",-203064,-107481,-135519,-85902,-76121,-104582,-89599,-88210,-93119,-53882,null,"Regnskab",-72921,-60278,-60256,-100455]
["Vedligehold staldinventar",-340305,-316520,-303970,-254090,-181666,-223837,-177791,-167879,-138293,-120039,null,"Kontante kapacitetsomkostninger ialt",-3074509,-3369728,-3265648,-2545052]
["Vedligehold andet inventar",-23197,-38327,-6022,-53981,-44539,-28104,-22625,-26591,-28279,-28594]
["Investeringer over driften",-62386,-53259,-64316,-51950,-46911,-37324,-57674,-31385,-27268,-19795,null,"Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-532353,-631685,-588635,-362913]
["Lønomkostninger",-2490026,-2443053,-2384704,-2157676,-1668614,-1691949,-1523566,-1242764,-1132509,-886299,null,"Afskrivninger beboelse, landbrug",0,0,0,0]
["Ejendomsskat",-68164,-62930,-77917,-49704,-44184,-53790,-45920,-35833,-31985,-30610,null,"Afskrivninger grundforbedring",-8632,-12106,-9307,-4108]
["Forsikringer",-170213,-147530,-169399,-134596,-130743,-128695,-120191,-100560,-96762,-91004,null,"Afskrivninger stamplanter",0,0,0,0]
["Diverse omkostninger",-272677,-237608,-227420,-245297,-176591,-193951,-234483,-146039,-151040,-137791,null,"Afskrivninger markredskaber",-191696,-222631,-209200,-138953]
["Økonomirådgivning",-50673,-58036,-46200,-44745,-45165,-41540,-32343,-81982,-86134,-76593,null,"Afskrivninger staldinventar",-366743,-430398,-345552,-320248]
["Regnskab",-70006,-69085,-70503,-63873,-55633,-60278,0,null,null,null,null,"Afskrivninger specialinventar",-9672,-21327,-6523,-365]
["Kontante kapacitetsomkostninger ialt",-4648431,-4421142,-4635751,-4175371,-3240944,-3369728,-3150689,-2660851,-2566068,-2075830,null,"Afskrivninger bl. driftsmidler mv.",-16785,-17396,-21425,-11087]
[null,null,null,null,"",null,null,null,null,null,null,null,"Afskrivninger i alt",-1125880,-1335544,-1180643,-837674]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-704564,-728432,-875845,-653280,-560941,-631685,-569137,-545361,-472338,-457862]
["Afskrivninger beboelse, landbrug",-44915,-42891,-56499,-26694,-29154,0,0,null,null,null,null,"Nedskrivninger, driftsbygninger",-1686,-4907,0,0]
["Afskrivninger grundforbedring",-4458,-5952,-9752,-3835,-5025,-12106,-5274,-5645,-2719,-3141,null,"Nedskrivninger, beboelse",-14632,-27317,-15359,0]
["Afskrivninger stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Nedskrivninger, grundforbedringer",0,0,0,0]
["Afskrivninger markredskaber",-192711,-105923,-208228,-167521,-124406,-222631,-158090,-150278,-115904,-138372,null,"Nedskrivninger stamplanter",0,0,0,0]
["Afskrivninger staldinventar",-578691,-554843,-593971,-458259,-389107,-430398,-454471,-371957,-378021,-349624,null,"Nedskrivninger, markredskaber",0,0,0,0]
["Afskrivninger specialinventar",0,-15329,-531,0,0,-21327,-1257,-5300,-7228,-6535,null,"Nedskrivninger, staldinventar",-9426,0,0,-29933]
["Afskrivninger bl. driftsmidler mv.",-11615,-20413,-14598,-15569,-16264,-17396,-11492,-11795,-10790,-12953,null,"Nedskrivninger, andet inventar",0,0,0,0]
["Afskrivninger i alt",-1536954,-1473782,-1759424,-1325156,-1124897,-1335544,-1199721,-1090335,-986999,-968487,null,"Nedskrivninger, blandede driftsmidler",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Nedskrivninger i alt",-11112,-4907,0,-29933]
["Nedskrivninger, driftsbygninger",0,-34527,-56518,0,0,-4907,0,0,0,0]
["Nedskrivninger, beboelse",0,0,0,0,0,-27317,0,null,null,null,null,"Tab/gevinst, driftsbygninger",-3832,-7976,-3195,0]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,103,null,"Tab/gevinst, beboelse",-5355,0,3424,-20718]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Tab/gevinst, grundforbedringer",0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,0,0,0,0,-7648,0,0,null,"Tab/gevinst, stamplanter",0,0,0,0]
["Nedskrivninger, staldinventar",-18308,0,0,0,0,0,0,0,0,0,null,"Tab/gevinst, markredskaber",25952,59666,15615,368]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0,null,"Tab/gevinst, staldinventar",1590,21,3281,1467]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,0,-7,0,null,"Tab/gevinst, andet inventar",-213,-620,0,0]
["Nedskrivninger i alt",-18308,-34527,-56518,0,0,-4907,0,-7648,-7,103,null,"Tab/gevinst, blandede driftsmidler mv.",1193,-604,3557,591]
[null,null,null,null,"",null,null,null,null,null,null,null,"Tab/gevinst i alt",24690,50487,19258,2426]
["Tab/gevinst, driftsbygninger",-206,-10402,0,-2906,0,-7976,0,128027,0,0]
["Tab/gevinst, beboelse",-2532,0,0,0,0,0,0,null,null,null,null,"Kapacitetsomkostninger i alt",-4186810,-4659691,-4427033,-3410233]
["Tab/gevinst, grundforbedringer",0,0,0,0,0,0,0,-312,0,909]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Finansomkostninger"]
["Tab/gevinst, markredskaber",-21353,4018,58120,11693,13992,59666,-7838,70276,15454,15271,null,"Finansieringstilskud",17577,21910,21709,8368]
["Tab/gevinst, staldinventar",732,-2171,975,-24,0,21,0,-736,6242,980,null,"Forpagtningsindtægter",144436,188148,159904,79956]
["Tab/gevinst, andet inventar",0,-7362,1709,0,0,-620,0,4503,0,-240,null,"Forpagtningsudgifter",-339493,-231398,-316752,-482125]
["Tab/gevinst, blandede driftsmidler mv.",-5008,-4166,-4910,-5069,-198,-604,-3038,2525,-2195,-977,null,"Renteindtægter",30388,20726,65150,3238]
["Tab/gevinst i alt",-28368,-20084,55893,3694,13794,50487,-10875,204283,19501,15944,null,"Aktieindkomst",29424,31918,53197,926]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, realkredit dkr, fast",-42156,-62945,-33368,-28996]
["Kapacitetsomkostninger i alt",-6232061,-5949536,-6395799,-5496833,-4352047,-4659691,-4361286,-3554551,-3533573,-3028270,null,"Bidrag, realkredit dkr, fast",-17478,-21977,-11046,-19541]
[null,null,null,null,"",null,null,null,null,null,null,null,"Renteudgifter, realkredit dkr, variabel",-65865,-119370,-34958,-40983]
["Finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,"Bidrag, realkredit dkr, variabel",-132187,-130591,-157944,-106000]
["Finansieringstilskud",63892,89339,55070,23777,13321,21910,2445,1307,4884,455,null,"Renteudgifter, realkredit fr. valuta, fast",-418,-1216,0,0]
["Forpagtningsindtægter",157151,371414,374460,240900,191246,188148,92373,91541,83534,40198,null,"Bidrag, realkredit fr. valuta, fast",-32,-93,0,0]
["Forpagtningsudgifter",-386540,-326647,-291672,-569724,-328806,-231398,-279479,-269923,-458121,-208802,null,"Renteudgifter, realkredit fr.valuta, variabel",-62996,-96332,-37902,-53823]
["Renteindtægter",11167,39079,40634,22769,7753,20726,17056,4366,3861,6754,null,"Bidrag, realkredit fr. valuta, variabel",-135181,-91117,-209678,-102493]
["Aktieindkomst",12969,3163,6145,2098,13352,31918,206,323,253,242,null,"Renteudgifter, anden realkreditgæld",-492,-3,-12,-1547]
["Renteudgifter, realkredit dkr, fast",-66059,-76172,-139933,-81972,-52154,-62945,-37174,-56692,-57982,-66088,null,"Renteudgifter, pengeinstitut",-189615,-186610,-221385,-158444]
["Bidrag, realkredit dkr, fast",-54037,-36412,-72163,-33918,-23303,-21977,-12752,null,null,null,null,"Renteudgifter, kassekredit",-169742,-111718,-217586,-181190]
["Renteudgifter, realkredit dkr, variabel",16986,3374,-15548,-27200,-28865,-119370,-55151,-72039,-137355,-127165,null,"Renteudgifter, udlandslån",-116619,-94481,-182461,-69384]
["Bidrag, realkredit dkr, variabel",-198268,-191830,-292966,-148784,-129283,-130591,-70649,null,null,null,null,"Renteudgifter, prioritetsomkostninger",-40060,-30440,-41023,-49515]
["Renteudgifter, realkredit fr. valuta, fast",4,0,0,0,0,-1216,0,0,0,0,null,"Renteudgifter, øvrig gæld",-27414,-25344,-24916,-32382]
["Bidrag, realkredit fr. valuta, fast",-96,0,0,0,0,-93,0,null,null,null,null,"Realiseret gevinst gæld",69210,6923,1035,211113]
["Renteudgifter, realkredit fr.valuta, variabel",684,-4872,4904,-26201,-21733,-96332,-143462,-210746,-297038,-428305,null,"Realiseret tab gæld",-46524,-53024,-36216,-50606]
["Bidrag, realkredit fr. valuta, variabel",-26460,-84404,-115321,-74215,-86695,-91117,-198044,null,null,null,null,"Realiseret gevinst værdipapirer",58141,48350,116451,5599]
["Renteudgifter, anden realkreditgæld",-2739,-865,-1652,-1110,-166,-3,-223,0,0,0,null,"Realiseret tab værdipapirer",-218791,-267814,-281612,-97168]
["Renteudgifter, pengeinstitut",-101867,-140200,-174322,-156605,-186453,-186610,-420798,-117000,-129957,-109057,null,"Finansiering i alt",-1255885,-1206498,-1389413,-1164997]
["Renteudgifter, kassekredit",-22821,-59256,-104367,-43431,-121711,-111718,-126927,-153295,-135838,-102762,null,"Heraf renteudgift henført privat",-78452,-50498,-146302,-35389]
["Renteudgifter, udlandslån",-24919,-108433,-147527,-139230,-120522,-94481,-175734,-216655,-159234,-149615,null,"Heraf rentendtægt henført privat",37255,33113,74822,1041]
["Renteudgifter, prioritetsomkostninger",-43555,-62006,-18742,-41691,-16699,-30440,-27146,-21645,-17085,-23180]
["Renteudgifter, ansvarlige lån",-11322,-16657,0]
["Renteudgifter, finansiel leasing",-5693,-8304,-8218,null,null,null,null,null,null,null,null,"Bilag 7: Specifikation af aktiver og passiver"]
["Renteudgifter, øvrig gæld",-59535,-39101,-41132,-90927,-44806,-25344,-15932,-77463,-20708,-15042]
["Realiseret gevinst gæld",3432,2642,7015,24268,14155,6923,720,684,10154,15122,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["Realiseret tab gæld",-16628,-55018,-38917,-28211,-10862,-53024,-43368,-4698,-24404,-111935,null,"År",2015,2015,2015,2015]
["Realiseret gevinst værdipapirer",30386,6543,12634,13760,17539,48350,20814,9908,50715,33179,null,"STATUS PRIMO"]
["Realiseret tab værdipapirer",-173491,-211245,-222197,-169380,-249154,-267814,-230822,-273087,-95838,-142079,null,"Jord",0,0,0,0]
["Finansiering i alt",-897359,-905869,-1183813,-1305026,-1163847,-1206498,-1704046,-1365113,-1380158,-1388079,null,"Driftsbygninger",0,0,0,0]
["Heraf renteudgift henført privat",-29821,-37119,-32604,-52512,-48320,-50498,-65159,-52525,-47241,-60490,null,"Fast ejendom, i øvrigt",36931949,43726136,40046731,26139408]
["Heraf rentendtægt henført privat",13857,4395,6895,3876,14915,33113,913,604,504,714,null,"Stamplanter",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Betalingsrettigheder",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Mælkekvote",0,0,0,0]
["Bilag 7: Specifikation af aktiver og passiver",null,null,null,null,null,null,null,null,null,null,null,"Andre immaterielle aktiver",22183,31023,18612,16406]
[null,null,null,null,"",null,null,null,null,null,null,null,"Inventar markbrug",1355427,1743073,1512980,761515]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Inventar husdyrbrug",2826824,3991793,2614317,1785823]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011,null,"Inventar andet",24419,25781,45568,0]
["STATUS PRIMO",null,null,null,null,null,null,null,null,null,null,null,"Kvæg",6323,1434,5544,12502]
["Jord",23706384,22203611,34614402,19885739,16387585,28493415,22223473,17931864,16173526,19898146,null,"Svin",3971464,4394558,4192208,3270344]
["Driftsbygninger",12520162,13591131,16556048,12274137,10521538,13405757,12913653,11197843,10049665,10427005,null,"Fjerkræ",15,43,0,0]
["Fast ejendom, i øvrigt",1700524,1657055,2676772,1048792,-566270,1826963,1669312,1645886,1339119,1082844,null,"Pelsdyr",0,0,0,0]
["Stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Får",6159,188,17849,0]
["Betalingsrettigheder",10124,28128,60408,37237,9878,0,0,25748,27883,56911,null,"Andre husdyr",11488,5702,26746,1257]
["Mælkekvote",0,0,0,0,0,0,0,9922,51455,30537,null,"Beholdninger egen avl",502479,491886,603037,405000]
["Andre immaterielle aktiver",268399,109531,7642,176200,181305,31023,14796,28884,65890,21891,null,"Beholdninger indkøbt foder",370119,505638,430663,156567]
["Inventar markbrug",1591116,826608,1756114,1078019,837808,1743073,1377509,978221,723223,1038394,null,"Jordbeholdninger",82052,80660,74506,91753]
["Inventar husdyrbrug",3316733,3856428,4683197,3806115,3225703,3991793,3578980,3082970,3309224,3365877,null,"Andre beholdninger",96692,124796,95380,67442]
["Inventar andet",0,106755,3188,0,0,25781,5407,10640,23010,67177,null,"Igangværende arbejde",0,0,0,0]
["Kvæg",7240,2679,125261,4276,3216,1434,9190,27464,55144,21850,null,"Tilgodehavende",1896445,1586352,2583249,1490149]
["Svin",6984655,5824152,6633397,6249426,4227628,4394558,5324683,4192623,4142287,2991662,null,"Mellemregning I/S-interessenter",13094,38100,0,0]
["Fjerkræ",0,0,0,0,0,43,0,0,0,0,null,"Andel I/S",31200,1560,63921,28069]
["Pelsdyr",0,0,0,0,0,0,0,0,0,104997,null,"Finansielle kontrakter og værdipapirer",3355065,1120412,8863152,-178683]
["Får",271,305,377,121,710,188,143,77,162,129,null,"Andelskapital",181302,171370,228320,141160]
["Andre husdyr",3068,518,494,519,455,5702,0,26246,21422,5862,null,"Leveringsrettigheder",0,0,0,0]
["Beholdninger egen avl",745248,457521,778549,484166,250769,491886,561735,521512,443750,362260,null,"Kassekredit (positiv)",50359,114709,2388,32146]
["Beholdninger indkøbt foder",289094,529335,599821,306977,283035,505638,331758,379630,291355,158025,null,"Landbrugsaktiver ialt",48513895,57074397,52908548,34405813]
["Jordbeholdninger",111018,65755,98081,83927,39239,80660,44787,50904,57456,64963]
["Andre beholdninger",131815,97795,164465,90144,53095,124796,111075,83181,64558,51651,null,"Fast ejendom udenfor landbrug",1049124,316524,1584203,1268469]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0,null,"Beboelse",1324572,1192149,1633572,1134036]
["Tilgodehavende",1911989,2613637,2526225,1433262,1573117,1586352,1213379,1258239,993549,812552,null,"Private aktiver",252018,379202,222003,145756]
["Mellemregning I/S-interessenter",0,6124,782556,0,10326,38100,0,10032,147005,11202,null,"Immaterielle anlægsaktiver",0,0,0,0]
["Andel I/S",79042,120594,65901,75489,301753,1560,0,18486,0,0,null,"Øvrige materielle anlægsaktiver",105979,175484,133759,0]
["Finansielle kontrakter og værdipapirer",1327745,456664,586726,2251403,42775,465,1354,0,0,44751,null,"Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",38840,108253,4797,0]
["Andelskapital",306937,251156,245282,182651,121256,171370,101527,104058,139575,104880,null,"Aktier mv",2697033,878337,7328605,-340248]
["Leveringsrettigheder",114335,13041,0,0,0,0,0,null,null,null,null,"Obligationer mv",54122,70108,87945,0]
["Kassekredit (positiv)",283479,75850,136374,362705,335053,114709,173143,null,null,null,null,"Pantebreve",295375,0,858151,7503]
["Landbrugsaktiver ialt",54081632,52451494,72520876,47579899,37839973,57074397,49737094,41584430,38119258,40723566,null,"Indlån mv.",387998,755022,177902,215249]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",276780,492147,652263,748829,366394,316524,361177,416807,312031,275530,null,"Aktiver ialt primo",54616089,60947555,64719373,36750672]
["Beboelse",1182907,1158809,852049,892332,1167971,1192149,934785,1060494,913699,1137348]
["Private aktiver",526371,476360,556177,274990,515142,379202,146059,160231,132529,206637,null,"GÆLD PRIMO"]
["Immaterielle anlægsaktiver",0,0,0,0,0,0,0,0,0,0,null,"Ansvarlig lånekapital",0,0,0,0]
["Øvrige materielle anlægsaktiver",107539,126751,133183,75286,106979,175484,602286,362675,38243,20111,null,"Fast forrentet Dkr",-1360582,-1659660,-1210859,-1196524]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",72303,52875,49445,44341,38883,108253,55808,11187,19232,27675,null,"Variabelt forrentet Dkr",-13068552,-19224490,-12452285,-7018294]
["Aktier mv",413867,132876,171387,2026110,1312584,878337,144513,193640,-11113,82596,null,"Fast forrentet fremmed valuta",0,0,0,0]
["Obligationer mv",492605,45806,163734,34874,60703,70108,80238,24003,11097,32934,null,"Variabelt forrentet fremmed valuta",-15816772,-14055918,-19960699,-13245134]
["Pantebreve",0,0,0,0,0,0,0,0,0,6718,null,"Diverse realkreditlån",80852,52762,97891,93033]
["Indlån mv.",1519185,380656,220080,225289,231797,755022,150127,658199,316225,348060,null,"Realkreditinstitut gæld ialt primo",-30165054,-34887305,-33525952,-21366919]
[null,null,null,null,"",null,null,null,null,null,null,null,"Variabelt forrentet Dkr",-4202643,-4451096,-5366762,-2669189]
["Aktiver ialt primo",58673190,55317774,75319194,51909718,41646565,60947555,52211143,44265544,39897827,42861175,null,"Fast forrentet Fremmed valuta",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Variabelt forrentet fremmed valuta",-2682599,-2134118,-3305966,-2605265]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0,null,"Pante- og gældsbreve",-113982,-84696,-248576,0]
["Ansvarlig lånekapital",-260952,-382640,0,null,null,null,null,null,null,null,null,"Anden langfristet gæld",69210,6923,1035,211113]
["Fast forrentet Dkr",-5739098,-3740105,-7168885,-2982227,-2099655,-1659660,-1242846,-1361227,-1108199,-1513731,null,"Leasingforpligtelser",-184573,-329216,-152952,-61000]
["Variabelt forrentet Dkr",-19439511,-18846367,-25262063,-14394510,-13195225,-19224490,-7738335,-6212133,-6503873,-5007196,null,"Mellemregning interessenter",-24543,0,-22050,-54031]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0,null,"Moms",-114164,-158663,-104957,-75582]
["Variabelt forrentet fremmed valuta",-2779535,-7238045,-9581721,-9010197,-8907020,-14055918,-21170816,-18403449,-15684733,-19261428,null,"Leverandørgæld",-1474679,-1919443,-1379561,-1092412]
["Diverse realkreditlån",88129,57056,504265,"",117818,52762,97735,119578,61167,122091,null,"Anden gæld, finansielle kontrakter",-1320687,-978940,-2523057,-389893]
["Realkreditinstitut gæld ialt primo",-27870016,-29767461,-41508405,-26044543,-24084081,-34887305,-30054261,-25857231,-23235639,-25660265,null,"Kassekredit",-3540259,-2392618,-4077464,-4210266]
["Variabelt forrentet Dkr",-3652628,-4897891,-3641814,-4408576,-3963543,-4451096,-6413679,-2392948,-2506836,-1723633,null,"Gæld uden for landbruget",0,0,0,0]
["Fast forrentet Fremmed valuta",0,0,-697445,-177737,-150900,0,0,-189676,-88266,-93850,null,"Gæld i alt",-43919408,-47570715,-50708763,-32572485]
["Variabelt forrentet fremmed valuta",-436264,-1703686,-1296650,-3392336,-2100910,-2134118,-3265507,-3696588,-2561794,-3266424,null,"Hensættelser (negative)",-3784382,-4440567,-4970313,-1782284]
["Pante- og gældsbreve",-34139,-279293,-543391,-844010,-363360,-84696,-79204,-300885,-397873,-84241]
["Anden langfristet gæld",-1225384,-1188102,-1376915,-855378,-1385303,6923,0,-4220,-688,-448964,null,"STATUS ULTIMO"]
["Leasingforpligtelser",-340539,-339255,-600037,-194022,-167091,-329216,-65479,-100007,-145561,-173117,null,"Jord",0,0,0,0]
["Mellemregning interessenter",-2922561,-515132,-1072196,-310434,-71722,0,-52333,-100054,-16040,0,null,"Driftsbygninger",0,0,0,0]
["Moms",-471462,-108020,-260053,-293170,-103784,-158663,-177240,-167985,-210598,-192474,null,"Fast ejendom, i øvrigt",2110819,1905415,2776307,1613383]
["Leverandørgæld",-3413786,-1349074,-2520248,"",-1841234,-1919443,-1487051,-1539184,-2148734,-1116324,null,"Stamplanter",0,0,0,0]
["Anden gæld, finansielle kontrakter",-338342,-609399,-734536,-335828,-673076,-978940,-599333,-1360046,-466822,-563666,null,"Betalingsrettigheder",19479,44607,6368,6271]
["Kassekredit",-554478,-1712804,-2170646,-1292708,-2375142,-2392618,-2664358,-1834934,-2193937,-1468275,null,"Mælkekvote",0,0,0,0]
["Gæld uden for landbruget",0,0,0,0,0,0,0,0,0,0,null,"Leveringsrettigheder",0,0,0,0]
["Gæld i alt",-41520550,-42852757,-56422335,-41073306,-37280147,-47570715,-44858444,-37543758,-33972787,-34791233,null,"Andre immaterielle aktiver",20466,27479,16925,16653]
["Hensættelser (negative)",-4781140,-3390415,-5112420,-3559728,-2173502,-4440567,-2285170,-1824001,-1834445,-2002190,null,"Inventar markbrug",1377696,1985852,1445348,640605]
[null,null,null,null,"",null,null,null,null,null,null,null,"Inventar husdyrbrug",2699035,3608464,2507598,1914081]
["STATUS ULTIMO",null,null,null,null,null,null,null,null,null,null,null,"Inventar andet",25153,34397,39045,0]
["Jord",23823603,22821450,34792510,19925436,17184225,30654160,22849080,18131849,16377390,19159577,null,"Kvæg",6371,319,5055,14403]
["Driftsbygninger",12250075,13445538,15793138,12091025,10319391,13027120,12577508,11059201,9960239,10313663,null,"Svin",3782907,4261579,3725888,3322320]
["Fast ejendom, i øvrigt",1676814,1641963,2701962,1073166,975899,1905415,1765737,2084524,1378648,1189768,null,"Fjerkræ",15,43,0,0]
["Stamplanter",0,0,0,0,0,0,0,null,null,null,null,"Pelsdyr",0,0,0,0]
["Betalingsrettigheder",9925,23731,53463,34490,11236,44607,80837,28303,17629,38631,null,"Får",8259,290,23897,0]
["Mælkekvote",0,0,0,0,0,0,0,5076,36563,20023,null,"Andre husdyr",11114,5702,25812,1083]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0,null,"Beholdninger egen avl",483359,480801,528420,437290]
["Andre immaterielle aktiver",263326,106053,100140,209816,169143,27479,14850,22061,63090,26881,null,"Beholdninger indkøbt foder",334269,490425,317714,181792]
["Inventar markbrug",1601897,887947,1924007,1074996,869322,1985852,1393362,1192477,815895,1073063,null,"Jordbeholdninger",85563,82470,90214,83893]
["Inventar husdyrbrug",3366607,3631599,4382715,"",3091486,3608464,3341702,3146833,3058041,3222133,null,"Andre beholdninger",104444,135673,134191,38106]
["Inventar andet",0,143822,2657,0,0,34397,4150,8777,18601,63261,null,"Igangværende arbejde",0,0,0,0]
["Kvæg",7891,3898,61862,4523,3078,319,10039,24176,58345,22879,null,"Tilgodehavende",1719968,1672851,2330649,1109209]
["Svin",6851682,7826982,6456912,6304233,5235109,4261579,4638903,4428012,4367668,3687971,null,"Mellemregning I/S interessenter",12898,37531,0,0]
["Fjerkræ",0,0,0,0,0,43,0,0,0,106,null,"Andel I/S",94887,212066,65075,-673]
["Pelsdyr",0,0,0,0,0,0,0,0,0,104555,null,"Finansielle kontrakter",14918,35708,7750,0]
["Får",401,240,368,121,1145,290,147,76,168,276,null,"Andelskapital",195448,190448,246221,145850]
["Andre husdyr",2847,518,494,417,390,5702,0,22966,18295,9334,null,"Leveringsrettigheder",25249,0,62048,12902]
["Beholdninger egen avl",943353,468099,776374,488475,294516,480801,481382,522887,657376,428320,null,"Kassekredit (positiv)",112306,288612,18846,21230]
["Beholdninger indkøbt foder",325684,645855,661939,289265,304778,490425,442340,339492,391036,189729,null,"Landbrugsaktiver ialt",48479427,59182012,50811459,34270083]
["Jordbeholdninger",108690,73812,97596,59363,56049,82470,64854,52291,61678,58050]
["Andre beholdninger",110602,97885,160315,124019,52599,135673,89373,89261,85286,47184,null,"Fast ejendom udenfor landbrug",1104187,410734,1742515,1168850]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0,null,"Beboelse",1339623,1192149,1667996,1144506]
["Tilgodehavende",2909038,2971051,2837190,2118733,1353470,1672851,1054484,980765,1027505,435133,null,"Private aktiver",226657,359350,187503,124294]
["Mellemregning I/S interessenter",0,0,779754,44960,0,37531,32140,null,null,null,null,"Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0]
["Andel I/S",92641,224996,58408,62563,315670,212066,0,33803,0,0,null,"Påbegyndte investeringer udenfor landbrug",0,0,0,0]
["Finansielle kontrakter",0,0,18844,2732,17886,35708,0,0,0,1,null,"Øvrige materielle anlægsaktiver",130911,269358,112294,0]
["Andelskapital",278976,260068,309805,221162,161860,190448,110819,108638,152165,118803,null,"Øvrige aktiver, udenfor landbrug",121047,1241,273900,86057]
["Leveringsrettigheder",129744,13041,0,0,6138,0,1422,0,0,0]
["Kassekredit (positiv)",873165,472098,57360,592160,247852,288612,129741,null,null,null,null,"Aktier mv",2470206,615753,7048276,-470038]
["Landbrugsaktiver ialt",55626959,55760646,72027815,48541311,40671242,59182012,49082869,42281468,38545618,40209341,null,"Obligationer mv",5950,-65118,82969,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Pantebreve",255030,0,739994,7503]
["Fast ejendom udenfor landbrug",277841,608549,686579,810556,482534,410734,354948,433719,327396,243680,null,"Indlån mv.",272880,465554,204761,136462]
["Beboelse",1146769,1206944,895300,841101,1135896,1192149,960182,1041064,983057,1121876,null,"Hensættelse (positive)",525593,53831,707030,843730]
["Private aktiver",596429,521377,550726,339019,502319,359350,151997,149372,149009,202744]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,0,null,null,null,null,"Aktiver ialt ultimo",54819205,62196251,63559849,37290216]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",170848,167094,176816,115559,138925,269358,651869,535254,51543,42954,null,"GÆLD ULTIMO"]
["Øvrige aktiver, udenfor landbrug",17094,-9230,2452,-17962,13394,1241,10482,-212761,36285,48637,null,"Ansvarlig lånekapital",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Fast forrentet Dkr",-1867386,-2173151,-1503151,-1928631]
["Aktier mv",460311,252837,167079,2513714,1548697,615753,176260,156956,15210,71315,null,"Variabelt forrentet Dkr",-15757334,-21773434,-13927107,-11176036]
["Obligationer mv",685387,98261,151530,231522,46292,-65118,2681,35113,11401,35994,null,"Fast forrentet fremmed valuta",0,0,0,0]
["Pantebreve",0,0,0,0,0,0,0,113,0,3327,null,"Variabelt forrentet fremmed valuta",-12781859,-11902059,-17510038,-8615127]
["Indlån mv.",1497735,1339774,293955,703718,396827,176942,547682,431998,1043512,357766,null,"Diverse realkreditlån",96790,90561,113732,85217]
["Hensættelse (positive)",0,7287,0,8165,33315,53831,228511,112608,103094,281918,null,"Realkreditinstitut gæld ialt, ultimo",-30309789,-35758082,-32826564,-21634577]
[null,null,null,null,"",null,null,null,null,null,null,null,"Variabelt forrentet Dkr",-5438149,-4625607,-5221019,-6560388]
["Aktiver ialt ultimo",59606207,59481442,74894892,53494542,44969443,62196251,52167482,44983936,41341004,42620568,null,"Fast forrentet Fremmed valuta",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Variabelt forrentet Fremmed valuta",-2000559,-1369829,-3474532,-1090647]
["GÆLD ULTIMO",null,null,null,null,null,null,null,null,null,null,null,"Pante- og gældsbreve",-133497,-74626,-248545,-72996]
["Ansvarlig lånekapital",-243249,-348753,0,null,null,null,null,null,null,null,null,"Anden langfristet gæld",-96139,-236780,-3589,-43003]
["Fast forrentet Dkr",-6385952,-3354762,-6903148,-3281222,-2105360,-2173151,-995362,-1106215,-901706,-1531428,null,"Leasingforpligtigelser",-215523,-427920,-161834,-41932]
["Variabelt forrentet Dkr",-20198137,-21944120,-25774897,-18822677,-13804559,-21773434,-10551892,-6576409,-7239041,-6922646,null,"Mellemregning I/S-interessenter",-33963,0,-31060,-74178]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0,null,"Moms",-89905,-124270,-101246,-40103]
["Variabelt forrentet fremmed valuta",-1490383,-4498745,-8584064,-4872694,-8163826,-11902059,-18624048,-17751651,-15318365,-17675983,null,"Leverandørgæld",-1669814,-2184613,-1539361,-1249424]
["Diverse realkreditlån",86016,61559,585770,"",372196,90561,11385,142951,66332,98120,null,"Anden gæld, finansielle kontrakter mv",-984586,-669155,-1896785,-339712]
["Realkreditinstitut gæld ialt, ultimo",-27988458,-29736068,-40676339,-26532583,-23701549,-35758082,-30159917,-25291324,-23392780,-26031937,null,"Kassekredit",-3362477,-2115050,-4624782,-3355138]
["Variabelt forrentet Dkr",-3003025,-3780771,-3650214,-2396613,-3929404,-4625607,-6360395,-2072130,-3359596,-2595502,null,"Gæld uden for landbruget",0,0,0,0]
["Fast forrentet Fremmed valuta",0,0,-428664,-123307,-135070,0,0,-168910,-76687,-87744,null,"Gæld i alt ultimo",-44334401,-47585932,-50129315,-34502098]
["Variabelt forrentet Fremmed valuta",-300340,-1196602,-1255705,-3240962,-2344716,-1369829,-3161066,-3436848,-1906786,-2359205,null,"Hensættelser (negative)",-3856393,-5004177,-4885709,-1487595]
["Pante- og gældsbreve",-22839,-264385,-548471,-791344,-391609,-74626,-73650,-322773,-391867,-25052,null,"Andre hensatte forpligtigelser",0,0,0,0]
["Anden langfristet gæld",-913255,-1054861,-1356009,-728871,-1361465,-236780,-22248,-4497,-1022,-4252]
["Leasingforpligtigelser",-230998,-363858,-553144,-220132,-228346,-427920,-73330,-140900,-222375,-180484]
["Mellemregning I/S-interessenter",-3902492,-1120635,-1083588,-473839,-240672,0,-44650,19031,64521,1015,null,"Bilag 8: Oplysninger vedr. ejer og bedrift"]
["Moms",-282294,-536298,-146168,-155679,-253653,-124270,-126030,-191109,-177908,-132985]
["Leverandørgæld",-2498936,-2378304,-2043398,-2492792,-1887167,-2184613,-1446854,-1807306,-1733722,-1223813,null,"Gruppering","Alle","Gruppe 1","Gruppe 2","Gruppe 3"]
["Anden gæld, finansielle kontrakter mv",-317470,-625453,-644991,-277820,-633661,-669155,-1199496,-988781,-594663,-852223,null,"År",2015,2015,2015,2015]
["Kassekredit",-392095,-718872,-3119960,-522230,-1765243,-2115050,-2468836,-2351207,-2078023,-1371256,null,"Etableringsår",1942,1997,1929,1896]
["Gæld uden for landbruget",0,0,0,0,0,0,0,0,0,424,null,"Ident",0,0,0,0]
["Gæld i alt ultimo",-40095450,-42124860,-55506651,-38886766,-36872554,-47585932,-45136473,-36854265,-34002734,-34873328,null,"Brugers alder",47,47,49,46]
["Hensættelser (negative)",-5794148,-4665572,-4738269,-4444332,-2610745,-5004177,-2416221,-2157148,-2107513,-1749639,null,"Ejendom købt i fri handel",0,0,0,0]
["Andre hensatte forpligtigelser",0,0,0,0,0,0,0,0,0,0,null,"Driftsgren (Gtype)",1311,1311,1311,1311]
[null,null,null,null,"",null,null,null,null,null,null,null,"Ejerform",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Egnet til analyse",1,1,1,1]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,"",null,null,null,null,null,null,null,"Økologisk produktion (%)",1,2,0,0]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3",null,"Økologisk jordbrug omlægningsår",16,47,0,0]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",2001,1999,1996]
["Ident",0,0,0,0,0,0,0,null,null,null,null,"Kommunenummer",659,682,664,628]
["Brugers alder",44,44,45,46,48,47,45,44,41,41,null,"Regionsnummer",0,0,0,0]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0,null,"Personlig indtjening, ejer",82671,42608,173020,28427]
["Driftsgren (Gtype)",1311,1311,1311,1311,1311,1311,1311,null,null,null,null,"Personlig indtjening, ægtefælle",202378,215854,206671,183015]
["Ejerform",1,1,1,1,1,1,1,1,1,1,null,"Ejerløn",396183,347802,378033,468665]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1,null,"Værdiændring kvæg",0,0,0,0]
[null,null,null,null,"",null,null,null,null,null,null,null,"Værdiændring svin",-303353,-237776,-474719,-189104]
["Økologisk produktion (%)",0,0,0,0,2,2,2,2,0,0,null,"Værdiændring mink",0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,39,47,48,49,0,0,null,"Værdiændringer stambesætning",-259373,-171073,-382410,-222329]
[null,null,null,null,"",null,null,null,null,null,null,null,"Værdiændringer handelsbesætning",-43980,-66704,-92309,33225]
[null,null,null,null,"",null,null,null,null,null,null,null,"Værdiændring korn",7474,7945,8355,6007]
["Kommunenummer",656,641,683,632,645,682,661,625,667,632,null,"Værdiændring grovfoder",-1017,71,-3059,11]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0,null,"DE pr ha eget jord",2.33,2.44,1.95,2.64]
["Personlig indtjening, ejer",11101,45150,64877,69274,65895,42608,58207,14034,11585,6355,null,"Jordpris excl bygningværdi pr ha",0,0,0,0]
["Personlig indtjening, ægtefælle",267687,270876,235651,202114,148835,215854,170043,158647,153337,156980,null,"Primært realkreditinstitut",0,0,0,0]
["Ejerløn",491713,473502,488820,525522,429191,347802,448453,498044,458835,0,null,"Primært pengeinstitut",0,0,0,0]

{"sheet":"4.5 Smågrise konv gns","index":27,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:26:15 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1312,1332))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",407,415,449,470,453,390,430,512,510,503]
["Antal vejet",769.67,738.47,803.69,762.14,729.58,768.2,804.54,758.33,737.86,801.53]
["Kredsnummer",226,226,236,243,247,245,240,247,226,228]
["Ejendomsnummer",3972,3778,3883,3798,3829,3793,3549,3754,3605,3526]
["Landbrugsareal, ha",214,170,142,181,170,184,190,177,171,162]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",896,816,870,883,860,803,767,718,702,687]
["Antal slagtesvin produceret",1774,1403,1468,1783,1884,1737,1787,1348,1492,1427]
["Antal minktæver",0,21,22,26,29,42,22,18,19,22]
["Dyreenheder",390,345,366,379,406,375,357,323,314,302]
["Beregnet antal normtimer",11863,10725,10944,11421,11168,10758,10425,9779,9513,9603]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1918715,1561744,1053932,1546093,1189770,1582401,1600717,1568439,1836310,1327755]
["Bruttoudbytte Kvæg",3849,3613,5174,3259,2474,3794,5849,6970,6214,7021]
["Bruttoudbytte Svin",14268502,14479809,10382037,13793420,12461602,8922908,9511947,9933443,9730324,8255231]
["Bruttoudbytte andre husdyr",8747,29248,65366,62896,82582,130426,50259,96738,92414,95434]
["Skovindtægter",7075,8937,11408,6037,8580,12897,0]
["Maskinstationsindtægter",92121,91427,92375,87259,75190,68201,66665,73858,69566,52870]
["Andre landbrugsindtægter",223914,216154,235961,226455,182363,151440,160543,150114,111177,105045]
["Bruttoudbytte ialt",16522922,16390932,11846252,15725419,14002560,10872067,11395980,11829563,11846004,9843356]
[null,null,null,null,""]
["Stykomkostninger Mark",-567961,-460090,-325221,-479473,-447621,-449076,-431172,-414946,-383456,-333677]
["Korn inkl. IO",-1717404,-1613077,-1485781,-1566380,-1464919,-1469964,-1431853,-5373805,-5086867,-4489395]
["Færdigblanding mv.",-4430519,-3813387,-4149835,-4169857,-4167410,-3866825,-3861141]
["Eget grovfoder inkl. IO",45,-1381,-1646,-3164,-505,-1712,-1696]
["Øvrige stykomkostninger husdyr",-1384620,-1145835,-1141437,-1132246,-1078035,-965265,-888372,-804569,-752195,-690645]
["Skovomkostninger",-5440,-3812,-3247,-2485,-2599,-4543,0]
["Stykomkostninger i alt",-8105899,-7037581,-7107166,-7353604,-7161089,-6757386,-6614234,-6593320,-6222518,-5513717]
[null,null,null,null,""]
["Dækningsbidrag",8417023,9353351,4739086,8371815,6841472,4114681,4781745,5236244,5623486,4329639]
[null,null,null,null,""]
["Energi og brændstof",-438356,-415756,-445492,-471091,-481829,-470975,-488642,-505090,-504652,-454119]
["Maskinstation",-289715,-255913,-230315,-237843,-224101,-235037,-228000,-217087,-209287,-184484]
["Vedligeholdelse",-721111,-549524,-476317,-568696,-473221,-421822,-439692,-424392,-372925,-316386]
["Investeringer over driften",-46259,-43727,-37118,-42978,-27309,-24239,-33473,-29954,-24622,-15313]
["Lønomkostninger",-1981541,-1627039,-1567969,-1591756,-1430098,-1321143,-1233243,-1112821,-1022350,-918009]
["Ejendomsskat og forsikringer",-222595,-195584,-184519,-190334,-182641,-173699,-167742,-150656,-141082,-129744]
["Diverse omkostninger",-385047,-350219,-326100,-343325,-316173,-302042,-290883,-280717,-265092,-240210]
["Kontante kapacitetsomkostninger",-4084623,-3437762,-3267830,-3446022,-3135372,-2948957,-2881675,-2720717,-2540010,-2258265]
[null,null,null,null,""]
["Afskrivninger",-1319189,-1106564,-1124431,-1175756,-1134551,-1079779,-1051237,-960445,-940583,-870636]
["Nedskrivninger",-13934,-50020,-66867,-56651,-15149,-104814,-67472,-126123,-31849,-14393]
["Tab/gevinst",6305,8015,-1889,18745,3244,28222,20865,45297,12800,12249]
["Kapacitetsomkostninger i alt",-5411441,-4586332,-4461017,-4659684,-4281828,-4105328,-3979519,-3761988,-3499642,-3131045]
[null,null,null,null,""]
["Resultat af primær drift",3005582,4767020,278069,3712131,2559643,9354,802226,1474256,2123843,1198595]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",437377,350266,292623,367747,348407,397648,404245,380457,372170,345179]
[null,null,null,null,""]
["Forpagtningsindtægt",201315,229357,257927,214894,195863,137668,122972,92459,108772,79089]
["Forpagtningsafgift",-429901,-350521,-333033,-445124,-419123,-417130,-395215,-366980,-363417,-329369]
["Renteindt, landbrug og fin.tilskud",24418,28394,29435,33602,25944,36263,34241,25210,29762,44321]
["Realiseret gevinst/tab finansaktiver",-50623,-36775,-50944,-82536,-124560,-83970,-120358,-126284,-122210,-124110]
["Renteudgifter, landbrug",-679968,-803975,-795726,-915353,-1069750,-1035512,-1068251,-1013529,-1169975,-1083615]
["Finansomkostninger ialt, landbrug",-934759,-933520,-892340,-1194517,-1391626,-1362681,-1426611,-1389125,-1517069,-1413683]
[null,null,null,null,""]
["Driftsresultat",2508200,4183766,-321648,2885361,1516425,-955679,-220141,465625,978945,130091]
[null,null,null,null,""]
["Ejerløn",-415729,-442643,-456292,-455827,-414509,-404592,-418885,-435933,-431556,0]
["Korr. værdiændring stambes/foderbeh.",194901,-287520,22853,85638,-564064,-177662,-190]
["Driftsresultat efter ejerløn mv.",2287372,3453603,-755087,2515173,537852,-1537932,-639215]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9327,-6718,-6329,-6615,-4214,-2699,-2485,-2221,-2327,-1349]
["Nedskrivning immaterielle aktiver",-1267,-1470,598,-1109,163,-60584,-41793,-45112,-4245,-36156]
["Gevinst/tab immaterielle aktiver",19543,11642,9422,10277,13215,20344,3295,23756,5223,-877]
["Anden virksomhed og engangsposter",374420,298494,72112,79777,56807,133356,63201,73664,77678,90609]
["Renteindtægter, privat",11797,33227,13418,22139,14874,22784,13590,13076,13560,16487]
["Renteudgifter, privat",-42769,-51857,-53591,-58410,-70179,-83919,-88401,-82190,-97068,-107303]
["Urealiseret regulering værdipapirer",110222,84448,18630,135650,115213,113889,-9516,117666,67218,-54722]
["Urealiseret regulering gæld",4171,-11767,-8043,12365,61192,7307,-14709,25111,-132204,-117827]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",891,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2970387,4539764,-275217,3081864,1704387,-805193,-297448,589391,906825,-81011]
[null,null,null,null,""]
["Private indtægter/omkostninger",298769,267617,240548,206292,237028,208304,206425,182546,189617,189424]
[null,null,null,null,""]
["Årets resultat før skat",3269156,4807382,-34669,3288156,1941415,-596889,-91023,771937,1096442,108412]
[null,null,null,null,""]
["Skat af årets resultat",-1379092,-1642886,-4310,-1142724,-848028,9227,-313929,-306379,-249067,30374]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",42837352,38094017,37625364,39966262,38570203,36647290,36554684,33545026,34121249,31667579]
["Stamplanter",7605,1999,1591,1983,1158]
["Betalingsrettigheder EU",21791,19606,21030,26289,24658,34206,38306,31380,28335,22657]
["Mælkekvoter og andre leveringsrettigheder",93709,26103,13013,35283,14940,20218,22810,27061,28627,27858]
["Inventar og maskiner",4955923,3807094,3878185,4317840,3924048,4064982,4091657,3881447,3900204,3700794]
["Besætning",5102650,5242108,4087423,4652878,4837469,3614422,3728207,4158840,3984081,3595081]
["Beholdning",1520420,1154242,956716,1290130,996904,1149682,1140598,1145622,1159033,818017]
["Tilgodehavende",1886947,1629757,1520649,1694277,1596161,1441142,1297716,1183955,1266885,1125436]
["Andelskapital og financielle kontrakter",1203926,1214648,681839,938948,700867,531250,555910,413218,422652,316475]
["Landbrugsaktiver i alt",57630323,51189574,48785808,52923890,50666409,47503193,47429888,44386549,44911066,41273898]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",2116142,2172446,2153272,2086576,2015361,1875304,1530290,629246,705445,722014]
["Private aktiver",544116,541288,577567,525644,502130,243163,236090,1352324,1341693,1272533]
["Øvrige aktiver udenfor landbrug",587358,281627,158660,179183,287867,570389,561952,511797,452923,564329]
["Værdipapirer og indlån",2243955,2062603,1931402,1950962,1657580,1626189,2008338,1855998,1793522,2181628]
["Hensættelser (positive)",133293,156254,263194,175346,341941,443192,394245]
[null,null,null,null,""]
["Aktiver i alt",63255186,56403792,53869904,57841600,55471288,52261430,52160803,48735914,49204649,46014402]
[null,null,null,null,""]
["Ansvarlig lånekapital",-129169,-239056,-186679]
["Realkreditinstitutter",-32083724,-29330437,-28975406,-31016524,-30253248,-28748124,-28941823,-26430155,-27265299,-25048269]
["Pengeinstitutter",-4736813,-6058854,-6529478,-7921300,-10030547,-8861247,-8096713,-8016076,-8131089,-7057265]
["Pante- og gældsbreve",-163519,-137404,-171589,-161867,-167051,-208426,-211925]
["Anden langfristet gæld",-685359,-477615,-353794,-538994,-529982,-87642,-80078]
["Anden gæld",-3357143,-3047065,-2800712,-3153120,-2859460,-2811433,-2760489,-2601818,-2799797,-2592113]
["Kassekredit",-1591629,-1360490,-2182498,-1658040,-2470353,-3162700,-2475231,-2363797,-2424013,-2609613]
["Gæld i alt",-42747355,-40650921,-41200156,-44577941,-46310641,-43879572,-42566259,-39411846,-40620199,-37307260]
[null,null,null,null,""]
["Hensættelser (negative)",-6354133,-4873976,-4220947,-4465468,-3368315,-3199921,-3305946,-3091253,-2595098,-2853245]
[null,null,null,null,""]
["Egenkapital",14153698,10878895,8448802,8798192,5792331,5181938,6288598,6232815,5989352,5853897]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2851647,4463631,-289709,2928867,1517926,-883449,-232239,470192,973160,129919]
["Private indtægter",298769,267617,240548,206292,237028,208304,206425,182546,189617,189424]
["Resultat før regulering og skat",3150417,4731248,-49162,3135159,1754954,-675145,-25814,652737,1162777,319343]
[null,null,null,null,""]
["Privat",-262050,-295058,-290623,-265621,-278877,-280449,-283119,-304759,-295685,-283303]
["Formueindtægter/-udgifter",-35455,-56249,-27254,-37648,-16920,-39338,-41205,-33549,-43148,-40794]
["Privat udtræk",-297505,-351307,-317877,-303269,-295797,-319788,-324324,-317972,-324597,-298066]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-113177,-166701,-45274,"",-65805,54470,-70890,-48563,-50265,-8819]
["Betalt skat",-641359,-614737,-146085,-444124,-173581,-71266,-120235,-111069,-72862,-53473]
["Ændring i udskudt skat",-737733,-1028149,141775,-698599,-674447,80494,-193694,-195311,-176205,83848]
["Skat af årets resultat",-1379092,-1642886,-4310,-1142724,-848028,9227,-313929,-306379,-249067,30374]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1360642,2570354,-416623,1540957,545323,-931236,-734958,-24848,538621,51651]
["Regulering ialt fra resultat",118740,76133,14492,153516,185570,78256,-65208,119199,-66335,-210930]
["Værdireguleringer",346869,114389,75323,326911,102396,142731,38550,210822,-165687,-579537]
["Pensionsindbetaling",-169719,-205497,-70289,-139189,-61908,-31388,-81441,-67894,-48869,-48070]
["Øvrige egenkapitalbevægelser",2133,0,0,11095,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1663266,2555379,-397308,1892771,772272,-741636,-843057,279879,217656,-952648]
[null,null,null,null,""]
["Egenkapital primo",12490455,8326772,8851923,6908050,5023417,5925537,7131652,5995533,5776284,6804537]
[null,null,null,null,""]
["Egenkapital ultimo",14153698,10878895,8448802,8798192,5792331,5181938,6288598,6275412,5993941,5851889]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",3269156,4807382,-34669,3288156,1941415,-596889,-91023,771937,1096442,108412]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",1046886,-1360796,264582,324224,-911017,-284008,0]
["Afskrivninger m.v., landbrug",1317869,1145117,1189495,1211109,1137292,1199310,1138828,1064849,960981,911161]
["Afskrivninger andre erhverv",48434,34444,40248,43681,38162,35332,33403,33477,19263,19329]
["Regulering I/S",-26089,-43178,-27375,-14014,-6719,0,0,1053,-903,-4082]
["Gevinst/tab finansaktiver",-7840,-9846,-10020,-8653,-6730,-33334,-3697,3612,-5719,-4850]
["Urealiseret regulering finansaktiver",-105621,-84448,-18843,-138599,-115213,-113889,9516,-117666,-67218,54722]
["Gevinst/tab gæld",-14934,22512,11754,-1661,2962,21990,21303,6479,14676,802]
["Urealiseret regulering gæld",-4171,11767,8043,12365,-61192,-7307,14709,-25111,-132204,-117827]
["Øvrige tilbageførsler",-263893,-187528,1604,-13705,-2130,-357,5393]
["Tilbageførsel i alt",1990620,-471956,1459489,1390017,75414,1101746,1219454,966693,1053285,1094909]
[null,null,null,null,""]
["Betalt skat",-624212,-614027,-145766,-444124,-172214,-84616,-110329,-111069,-72862,-53473]
["Privat",-262050,-295058,-290623,-265621,-278877,-280449,-283119,-304759,-295685,-283303]
["Afskrivninger privat tlbf.",26903,17400,16546,19277,29333,22265,21985,10355,18796,20881]
["Formueindtægter/-udgifter",-35455,-56249,-27254,-37648,-16920,-39338,-41205,-33549,-43148,-40794]
["Pensionsindbetaling",-169719,-205497,-70289,-139189,-61908,-41171,-82102,-67894,-48869,-48070]
["Privat udtræk, skat og pension i alt",-1064534,-1153431,-517386,-858015,-500586,-423309,-494770,-558493,-488360,-390893]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-99667,-139580,-56324,-149657,-62963,64752,-83385,-48563,-50265,-8819]
[null,null,null,null,""]
["Til invest og afdrag",4095598,3042414,851109,3670502,1453280,127736,513227]
[null,null,null,null,""]
["Besætning (realforskydning)",-326487,34486,-55234,-118944,-50439,220558,574764,-273682,-362678,-598956]
["Beholdninger (realforskydninger)",-66474,-172560,187351,-194691,67143,1165,86986,57417,-279090,24565]
["Flerårige afgrøder",0,0,0,1122,0,0,-155,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",3702637,2904340,983226,3357988,1469983,349459,1174822,1016759,1019598,238037]
[null,null,null,null,""]
["Investeringer"]
["Jord",-1061916,-606426,-653251,-672644,-347689,-464724,-433983,-289124,-542539,-307993]
["Immaterielle aktiver",-25711,-12164,-1927,-6293,-1401,1958,-1950,-3572,-3285,-5017]
["Grundforbedring",-33963,-9342,-19721,-15098,-8458,-17332,-14440,-13060,-11674,-6069]
["Stamplanter",-322,0,-72,1983,-838,0,0]
["Driftsbygninger",-804116,-250212,-571061,-643127,-332846,-384850,-407610,-409114,-658379,-307727]
["Inventar markbrug",-482465,-225696,-184232,-323531,-130504,-163506,-224273,-291430,-172590,-139175]
["Inventar husdyrbrug",-423847,-214250,-365443,-362736,-187887,-254862,-228552,-296977,-329260,-160218]
["Inventar andet",956,-7149,-7685,-10238,-23249,-9796,-3927,-5202,-5233,-7281]
["Beboelse, landbrug",-171478,-61711,-79391,-98522,-32734,-70972,-87957,-108312,-77682,-65243]
["Private aktiver",-76636,-43518,-65857,525644,-12165,-23474,-40809,-32330,-29598,-22030]
["Aktiver udenfor landbrug",-87086,-18558,-40924,-60667,-21215,-22648,-67052,-161691,-16155,145508]
["Investeringer ialt",-3166584,-1449025,-1989564,-2282644,-1098987,-1410204,-1510554,-1610814,-1846395,-875246]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",536053,1455315,-1006338,1075344,370996,-1060745,-335733,-594055,-826797,-637209]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-270323,-738214,241723,-278798,-33226,218368,-22820,215642,-120486,-100181]
["Realkreditinstitutter",439589,160944,544545,-31016524,226399,280010,52750,-26430155,-27265299,-25048269]
["Pengeinstitutter lån, netto",-1214632,-770674,-272962,-662157,142527,5607,358,372724,720660,323684]
["Anden gæld",223575,957550,-311464,-3153120,88713,-118605,86936,-2601818,-2799797,-2592113]
["Kassekredit, ændring",278235,-1061822,832071,-612728,-783195,672832,204573,41006,-320154,364619]
["Ændring hensættelser",389,-731,785,562,1164,2211,373,-46,3916,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-543166,-1452947,1034697,-1034026,-357617,1013197,289068,643099,869091,673953]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2851649,4463633,-289707,2928867,1517928]
["Private indtægter/omkostninger",298769,267617,240548,206292,237028]
["tilbf. værdiændr. stambesætning mm",-71757,-475764,25625,71237,-563264]
["Beregnet skat",-1199248,-1685896,-175634,-1033608,-352270]
["Privat udtræk",-297505,-351307,-317877,-303269,-295797]
["Pensionsindbetaling",-169719,-205497,-70289,-139189,-61908]
["Konsolidering",1412189,2012786,-587334,1730333,481582,-1012318]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-2463810,-3516302,560959,-2613868,-714578,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise",356,380]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",5.2,9.6999999999999993,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.21690804499567617},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":6.2739968869137783},4.3650705668475993,-0.28515593264480976,1.1590264717740422,2.6751315993167397,4.0970548932726194,3.252103295185758]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":19.20401246220251},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":29.60156872104649},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":0.94043246758552834},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":22.089064844631483},16.619018236665294,-1.3216989924730964,5.076737586412051,10.295587419416931,15.93355869202813,14.061291697668965]
["Dækningsgrad, pct",50.2,56.6,{"$f":"D37*100/D27","v":40.004939959068913},{"$f":"E37*100/E27","v":53.237468585097794},48.858722976370032,37.846354331701598,41.95992797460157,44.264052695775831,47.471586199025424,43.985394818596419]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":17.210484496701852},36.961382566887536,-8.8296423563956168,28.108502292289142,19.049653757701346,-7.8077352527181914,-6.6610236494684507,-6.9466833412690674,-7.1998706693976464,0]
["Soliditetsgrad, pct",22,19.100000000000001,{"$f":"D148*100/D108","v":15.683714602498641},{"$f":"E148*100/E108","v":15.210837874470968},10.442034444918603,9.9154156325228762,12.056175592235419,12.876360541837791,12.181655843129782,12.7175161376649]
["Rentedækningsgrad",9.1999999999999993,11.8]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",62.1,36.200000000000003,49.7,42.9,46.9,41.3,38.4,46.6,47.4,30.2]
["Vinterbyg, ha",15.6,15.5,10,17.7,14.5,16.899999999999999,17,15.9,14,16.600000000000001]
["Vårhvede",1.2,0.5,1.8,1.5,0.7,0.5,1.2,2.6,2,1.1000000000000001]
["Vinterhvede, ha",62,58.7,35.5,61.6,55.5,67.099999999999994,73.8,56.8,55.7,64.7]
["Triticale, ha",1.2,0.9,0.6,0.9,1,2.2000000000000002,2.6,2.4,3.3,4.5999999999999996]
["Rug, ha",11.5,9.5,5.9,10.8,8.6999999999999993,10.4,9.6999999999999993,8.8000000000000007,5.5,5.0999999999999996]
["Havre, ha",6,4.0999999999999996,5.7,4.4000000000000004,4.0999999999999996,3.6,3.9,5.7,5,3.8]
["Kernemajs/majs til modenhed, ha",1.9,2,1.4,1.1000000000000001,1,0.6,2.2000000000000002,1.5,2.5,0.9]
["Blandsæd",0.5,0.2,0.3,0.2,0.8,0.4,0.1,0.3,1.5,1.3]
["Korn areal, ha",161.9,127.7,111,141.30000000000001,133.19999999999999,143.1,149,140.5,136.9,128.19999999999999]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.5,0.3,0.3,0.3,0.4,0.5,0.7,0.8,1,1.9]
["Almindelig rajgræs, ha",4.7,3.8,2.2000000000000002,2.2000000000000002,1.7,2.5,3.6,2.7,2.9,1.8]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0.2,0,0.1,0.1]
["Hundegræs, ha",0.2,0.1,0.2,0.1,0.1,0,0.2,0.1,0.2,0]
["Engrapgræs, ha",0.4,0.3,0.3,"",0.2,0.1,0,0.1,0,0.1]
["Rødsvingel, ha",1.9,1.7,1.1000000000000001,0.8,0.9,0.9,1.5,1.2,1.1000000000000001,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.2,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0.1,0.1]
["Spinatfrø, ha",0.2,0.5,0.3,0.3,0.2,0.2,0.1,0.2,0.2,0]
["Frøareal ialt, ha",8.3000000000000007,7.1,4.8,4.3,3.8,4.3,6.4,5.4,5.7,4]
[null,null,null,null,""]
["Sukkerroer",1.5,1,1.1000000000000001,"",1.1000000000000001,1.3,1.4,1.2,0.9,1]
["Spisekartofler",0.1,0.3,0.1,0,0,0,0,0,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.2,0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1]
["Proceskartofler, ha",0.1,0,0,0.1,0.1,0.1,0,0.1,0.1,0]
["Stivelseskartofler",4.3,2.9,1.1000000000000001,2,2,1.7,1.4,0.6,0.9,0.6]
["Raps, ha",21,19,13.6,20.9,18.899999999999999,21.9,20.3,19.3,16.100000000000001,16.899999999999999]
["Andre olieprodukter, ha",0,0,0,0,0.2,0.1,0,0,0,0]
["Hestebønner, ha",1,1,1]
["Ærter til konsum",0,0,0,0,0.1,0.2,0,0,0.1,0]
["Ærter og andre bælgsæd",0.2,0,0,0.1,0.8,0.7,0.2,0.3,0.1,0]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0.1,0.2,0.3,0.5]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.4,0.5,0.3,0,0,0,0,0,0,0.6]
["Pil til energi, ha",0.4,0.1,0.1,0.4,0.2,0.2,0.1,0.1,0,0]
["Majs til energi, ha",0.2,0,0,0,0,0.1,0.4,0.2,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0,0.1,0.2,0.1,0.1,0.2,0.3,0.2,0,0]
["Sædskiftegræs, ha",0.8,1,0.9,0.7,0.8,1.2,1.4,1.1000000000000001,1.1000000000000001,1.9]
["Helsæd, ha",0,0.2,0.1,0,0,0.1,0.1,0.1,0,0.1]
["Vedvarende græs, ha",6.3,4.4000000000000004,3.5,3.9,3.8,4.3,4,3.8,4.2,3.2]
["Majs, ha",0.5,0.3,0.2,0.2,0.2,0.5,0.7,0.4,0.6,0.5]
["Kolbemajs, ha",0,0,0.2,0,0,0,0.1,0.1,0.1,0.1]
["Andet grovfoder, ha",0.7,0.3,0.2,0.2,0.1,0.1,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",208.6,166.2,138.4,177,165.5,180.2,186,174,167.8,158]
["Udyrkede arealer, ha",2.7,3.8,3.6,4,3.6,2.9,2.7,2.8,3,3.7]
["Randzoner, ha",2.6,0.2,0.2,0.2,0.3,0.6,0.7,0.5,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.1,0.1,0.1,0.2,0.3,0.3,0.3,0.1]
["Landbrugsareal, ha",213.9,170.2,142.30000000000001,181,169.6,183.9,189.7,177,171,162]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",151.6,120.6,100.4,125.2,117.5,123.1,128.6,121,119.5,112.6]
["egen bortforpagtet areal, ha",38.799999999999997,45.4,48.8,38.1,41,29.7,19.399999999999999,16.7,15.1,17.399999999999999]
["Egen skov, krat, hede m.v.",6.7,5.5,5.4,5.9,5.0999999999999996,6.1,6.1,5.0999999999999996,5.6,5.6]
["Tilforpagtet dyrkbart landbrugsareal, ha",62.4,49.6,41.9,56.1,52,60.8,61.1,56.5,51.3,49.1]
["Tilforpagtet skov m.v., ha",0.2,0.3,0.2,0.2,0.2,0.4,0.4,0.2,0.3,0.5]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",25.8,20.9,16.3,21.1,13.2,12.4,12.7,12.5,10.4,10.7]
["Areal med lerjord (jb 5, 6), ha",83.8,70.8,58.8,76.099999999999994,71.599999999999994,79.400000000000006,82.4,76,73.3,60.6]
["Areal med fin sand (jb 2 og 4), ha",65.5,54.3,43.2,57.1,57.9,64.5,60.7,57.8,55.9,56.1]
["Areal med grovsand (jb 1 og 3), ha",43.5,29.4,27.9,31.8,30,33.5,35.700000000000003,32.5,31.7,34]
["Særlige jordbundstyper, ha",3.6,2.2999999999999998,1.3,1,1,0.9,0.8,1.1000000000000001,0.9,1.2]
["Markvanding, antal brug",0.11,0.1,0.09,0.1,0.1,0.1,0.12,0.11,0.12,0.16]
["Herpå areal vand",120.17,113.71,121.02,130.22,124.29,130.08000000000001,117.89,109.41,118.83,116.09]
["Antal m3 vand forbrugt til vanding",1883,1104,2766,1241,988,622,993,244,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,63,43,58,56,58,57,57,53,55]
["Hkg vinterbyg pr ha",71,71,52,69,61,67,66,62,63,59]
["Hkg vårhvede pr ha",85,79,42,77,61,56,76,64,72,54]
["Hkg vinterhvede pr ha",84,83,63,83,70,78,76,73,73,66]
["Hkg triticale pr ha",66,65,57,71,55,57,57,57,55,54]
["Hkg rug pr ha",67,67,51,69,61,63,64,61,59,57]
["Hkg havre pr ha",67,60,40,62,58,58,54,55,59,54]
["Hkg kernemajs pr ha",88,98,83,86,108,49,87,78,100,42]
["Hkg græsfrø pr ha",11,18,11,15,9,14,13,12,14,11]
["Hkg alm. rajgræs pr ha",14,16,13,15,14,40,16,98,12,22]
["Hkg italiensk rajgræs pr ha",0,18,0,0,0,11,19,13,17,16]
["Hkg rødsvingel pr ha",15,13,33,14,14,15,13,13,14,0]
["Hkg sukkerroer pr ha",143,141,103,"",121,154,139,376,112,116]
["Hkg spisekartofler pr ha",240,214,259,0,0,0,0,0,43,163]
["Hkg læggekartofler pr ha",285,236,245,274,253,248,299,237,297,344]
["Hkg proceskartofler pr ha",472,437,383,405,365,360,282,273,297,361]
["Hkg stivelsekartofler pr ha",518,472,451,485,469,450,481,436,439,449]
["Hkg raps pr ha",35,43,34,43,29,42,42,92,36,37]
["Hkg rødkløver pr ha",0,0,0,0,0,0,1,0,0,0]
["Hkg spinatfrø pr ha",19,15,7,13,11,293,14,19,16,0]
[null,null,null,null,""]
["Priser",null,null,null,0,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.2,1.28,1.1399999999999999,1.08,1.25,1.22,1.39,1.65,1.37]
["Kr pr kg solgt maltbyg",1.23,1.48,1.39,1.23,1.17,1.26,1.3,1.49,1.65,1.62]
["Kr pr kg solgt hvede",1.25,1.22,1.29,1.1399999999999999,1.1200000000000001,1.2,1.24,1.46,1.62,1.36]
["Kr pr kg solgt rug",1.08,1.0900000000000001,1.2]
["Kr pr kg solgt havre",1.18,1.1599999999999999,1.17,1.04,1.03,1.1399999999999999,1.1200000000000001,1.23,0,0]
["Kr pr kg solgt kernemajs",0.84,1,0.49]
["Kr pr kg solgt raps",2.75,2.69,2.66,2.71,2.64,2.59,2.5099999999999998,2.91,3.01,2.99]
["Kr pr kg solgt fabriksroer",1.32,0.73,0.38,1.06,1.49,1.58,1.71,1.76,1.86,1.66]
["Kr pr kg solgt spisekartofler",0.96,1.1200000000000001,1.1000000000000001,15.89,0,0,0,0,0.32,0.56999999999999995]
["Kr pr kg solgt industrikartofler",0.45,0.78,0.76,0.78,0.7,0.53,0.42,0.55000000000000004,0.55000000000000004,0.73]
["Kr pr kg solgt stivelseskartofler",0.43,0.46,0.42,0.45,0.43,0.42,0.47,0.4,0.39,0.39]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0.1,0,0,0,0.1,0.1,0.1,0.1]
["Antal årsopdræt",0,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",25,0,0.95,0,0,0,1.02,1.29,2.38,2.62]
["Udskiftningsprocent",500,0,61,0,0,0,22,45,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,748,589,456,484]
["Kg EK mælk i alt",0,0,452,0,0,0,702,570,483,485]
["Kg EK mælk pr ko",0,0,7248,0,0,0,7587,7548,8085,7418]
["Gennemsnitlig fedtprc.",0,0,4.38,0,0,0,4.3,4.13,0,0]
["Gennemsnitlig proteinprc.",0,0,3.56,0,0,0,3.6,3.52,0,0]
["Gennemsnitlig celletal",0,0,285,0,0,0,250,303,0,0]
["Kr. pr. kg ekm",0,0,3.89,-63.59,0,0,5.79,2.85,2.4,2.48]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6177,7580,27773,8189,7790,8979,59317,8824,1138,1186]
["Kr pr solgt kvie levebrug",5842,3480,4470,4000,0,0,0,0,14164,3040]
["Kr pr købt kvie",1610,826,5106,3551,7312,5337,5557,6570,120028,5272]
[null,null,null,null,""]
["Ha grovfoder pr årsko",638.29,0,28.78,0,0,0,26.75,28.03,39.85,39.33]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.4,0.4,0.4,0.5,0.4,0.3,0.2,0.4,0.3,0.3]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,0,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",82,34,229,238,233,294,134,281,0,0]
["Pris pr solgt slagtekalv",1922,832,6911,7274,6489,6513,6993,8537,8377,6306]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",896.2,816.2,870.3,882.9,859.8,802.9,766.8,717.8,701.7,686.9]
["Antal fravænnede grise pr årsso",34.6,33.1,33.6,33.1,32,31.6,31.2,30.2,29.9,29.2]
["Antal fravænnede grise produceret",31007,26995,29278,29224,27550,25399,23895,21683,20956,20050]
["Gennemsnitsvægt solgte 7 kg's grise",8,8.1,7.5,6.1,8,7.5,10,7.2,8.4,8]
["Stk 7 kg's grise solgt",676,920,1405,1078,1119,1297,1023,946,744,690]
["Gennemsnitspris solgte 7 kg's grise",323,301,213,280,253,221,256,274,274,233]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",33,31.4,31.6,31.4,30.5,29,28.1,27.7,0,0]
["Antal smågrise produceret",29532,25624,27459,27731,26203,23316,21580,19868,0,0]
["Stk 7 kg's grise købt",35,135,279,270,66,82,140,111,56,67]
["Kr pr købt 7 kg's gris",156,257,210,273,249,224,246,258,309,232]
["Antal smågrise solgt",26590,23588,25316,25154,23280,21236,20121,18290,17644,17044]
["Vægt 30 kg's grise solgt",31,30,29,29,29,30,29,28,29,29]
["Kr pr solgt 30 kg's gris",471,477,363,474,408,353,411,437,430,363]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",1774,1403,1468,1783,1884,1737,1787,1348,1492,1427]
["Antal egne producerede polte, stk",205,128]
["Stk 30 kg's grise købt",63,66,59,172,77,45,103,57,136,118]
["Kr 30 kg's grise købt",346,374,315,407,382,334,404,407,321,318]
["Stk slagtesvin solgt",1625,1343,1365,1636,1770,1693,1705,1259,1326,1356]
["Antal sopolte købt",-323,-261,-253,-255,-257,-255,-238,-207,-195,-177]
["Vægt solgte slagtesvin",72,69,64,68,67,66,68,66,70,70]
["Pris pr solgt slagtesvin",1144,1029,803,963,881,832,923,973,964,864]
["Antal sopolte solgt",181,97,40,119,105,5,19,121,135,68]
["Pris pr solgt sopolt",2081,1362,1408,1432,933,2380,1603,1333,1563,1150]
["Pris pr købt sopolt",1962,1839,1574,1744,1588,1660,1789,1931,1889,1750]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",3,2,1,2,11,3,27,22,21,46]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",469,2239,2013,2359,3520,2918,570,2814,2528,2669]
["Kg æg solgt",0,0,0,0,144,0,420,360,397,843]
["Antal slagtekyllinger solgt",415,473,1901,2241,3390,2918,549,2596,2429,2416]
["Kg. slagtekylling solgt",968,1084,1219,945,898,1132,1180,974,1131,807]
["Pct. burhøns",0,0,0,0,0,0,1,0,0,1]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,21,22,26,29,42,22,18,19,22]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.0999999999999996,5.4,5.7,5.6,5.6,5.7,5.3,4.8,6.1]
["Antal minkskind solgt",0,106,113,145,140,229,119,97,107,133]
["Kr. pr. solgt minkskind",0,202,215,263,238,409,328,602,506,402]
["Antal mink avlsdyr tæver, primo",0,28,27,33,33,51,28,14,13,31]
["Antal mink avlsdyr tæver, ultimo",0,29,23,33,35,55,31,24,13,14]
["Antal minkskind, primo",0,102,110,136,116,222,111,90,96,121]
["Antal minkskind, ultimo",0,103,123,134,133,206,117,95,95,143]
["Antal mink avlsdyr hanner, primo",0,6,6]
["Antal mink avlsdyr hanner, ultimo",0,6,5]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",546035,422613,291504,416259,-81443,445273,396297,348916,691533,401849]
["Korn IO",835855,675693,513495,729468,982250,739489,811774,862942,819989,656301]
["Frøafgrøder",105804,90742,53519,54013,40176,59720,76725,75521,71129,44638]
["Handelsroer",28104,17073,15451,20315,21447,24561,36264,30610,18087,19017]
["Kartofler",167559,106795,38672,69104,64635,51545,43796,20261,28523,25111]
["Raps",203763,222464,122584,239853,147273,242083,212956,212567,195817,164443]
["Ærter m.v.",12432,6704,3160,10307,7874,7091,1722,2442,2676,763]
["Andre industriafgrøder",38,38,11,56,3,0,993,382,639,1694]
["Gartneriafgrøder",3929,2548,2060,1589,1826,2351,2589,2919,825,1413]
["Grovfoder excl. IO",9981,9021,8180,4556,4989,8023,10698,8340,3972,6002]
["Grovfoder IO",437,1441,2195,359,142,1317,2948,1956,1780,1157]
["Energiafgrøder m.v.",4778,6612,3101,213,599,949,3957,1583,1340,5367]
["Bruttoudbytte Planteavl incl. IO",1918715,1561744,1053932,1546093,1189770,1582401,1600717,1568439,1836310,1327755]
[null,null,null,null,""]
["Mælkesalg",5,0,1772,14,9,69,4026,1612,1137,1191]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,-15,0,0,0,37,16,19,12]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",0,0,0,-1,0,0]
["Sæsonregulering",0,0,0,-42,-19,0,0,0,0,0]
["Køer salg",1200,1251,3749,1331,677,1626,6584,977,717,834]
["Slagtekalve salg",1902,1430,1523,1970,1211,2968,930,3451,2735,4797]
["Spædkalve salg",186,56,8,69,275,6,27,0,0,42]
["Kvier levebrug salg",26,32,25,39,0,0,0,0,196,54]
["Kvier køb",-157,-165,-146,-304,-107,-103,-104,-166,-6037,-287]
["Tilvækst køer og opdræt",-888,-112,793,1038,-120,-955,-606,-33,611,341]
["Tilvækst kalve",493,63,7,404,-223,-532,74,-321,728,-729]
["Kvæg, tilskud",171,73,63,108,105,54,51]
["Kvæg andet",909,984,-2606,-1370,666,660,-5170,1436,6108,766]
["Bruttoudbytte Kvæg",3849,3613,5174,3259,2474,3794,5849,6970,6214,7021]
[null,null,null,null,""]
["Sopolte salg",377233,132684,56594,170110,97508,11281,29878,161779,211613,77748]
["7 kg's grise salg",218247,276736,299311,301548,282667,286748,262000,259437,204194,160481]
["Smågrise salg",12514303,11241448,9180725,11918804,9486896,7497119,8268073,7990837,7591196,6194240]
["Salgtesvin salg",1838170,1367664,1084454,1565567,1546745,1397997,1562748,1214642,1263703,1158804]
["7 kg's grise køb",-5456,-34847,-58561,-73672,-16370,-18338,-34324,-28636,-17410,-15546]
["30 kg's grise køb",-21901,-24753,-18471,-70116,-29381,-15130,-41504,-23019,-43572,-37447]
["Soplte køb",-633775,-479172,-398671,-444273,-407595,-423148,-426222,-400411,-367751,-309093]
["Tilvækst salgtesvin",40200,75723,-9977,-25413,11746,-6449,-37412,-22369,-23087,52558]
["Tilvækst smågrise",-614898,930966,-193674,-118074,344478,-46893,-147598,121262,138633,218981]
["Tilvækst øvrige svin",-150584,403694,-98787,-75069,642126,-164652,-390157,172092,240016,322766]
["Svin andet",706963,589667,539095,644008,502782,404373,466464,487828,532788,431736]
["Bruttoudbytte Svin",14268502,14479809,10382037,13793420,12461602,8922908,9511947,9933443,9730324,8255231]
[null,null,null,null,""]
["Æg salg",805,475,342,389,1538,525,3963,3548,3604,5987]
["Høns indkøb",-28,-5,-4870,-86,-57,-47,-261,-4140,-4418,-4459]
["Slagtekyllinger salg",6077,6895,24568,30298,45508,39507,7672,39937,36348,34738]
["Fjerkræ andet",-678,-1482,12693,-5819,-5308,-7547,-924,1442,6888,2097]
[null,null,null,null,""]
["Minkskind salg",0,21463,24165,38272,33331,93662,38862,58312,54389,53684]
["Mink i øvrigt salg",0,1213,285,286,2158,5370,60,0,101,843]
["Pelsdyr andet",0,-1061,-1938,-1398,4294,-1170,112,-2776,-4811,2166]
[null,null,null,null,""]
["Får",773,606,609,-28,195,268,154,5,214,128]
["Husdyr i øvrigt",1798,1144,9511,982,923,-142,620,408,98,251]
["Bruttoudbytte andre husdyr",8747,29248,65366,62896,82582,130426,50259,96738,92414,95434]
[null,null,null,null,""]
["Maskinstationsindtægter",92121,91427,92375,87259,75190,68201,66665,73858,69566,52870]
["Skovindtægter",7075,8937,11408,6037,8580,12897,0]
["Andre landbrugsindtægter",223914,216154,235961,226455,182363,151440,160543,150114,111177,105045]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",16522922,16390932,11846252,15725419,14002560,10872067,11395980,11829563,11846004,9843356]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,0,0,0,0,256,0]
["Tilskud miljøforanstaltninger, MVJ",16600,3596,5325,1863,762,0,840,890,1015,1627]
["Lejeindtægter",104457,103144,102178,99669,97787,66383,64234,59519,50420,47675]
["Andre landbrugsindtægter, pasningsaftale",13807,30475,26401,14784,21506,14699,7460,9626,2446,3051]
["Andre landbrugsindtægter, videresalg",14469,17151,15491,12217,12904,5648,12415,2723,6209,3686]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6717,7716,9524,3101,4489,5923,7796,9117,8123,5619]
["Andre landbrugsindtægter, sten grus m.v.",4258,374,892,499,432,0,375,1792,382,1276]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,-1725]
["Andre landbrugsindtægter, udbet. kapitalfond",1,133,670,233,737,545,3434,2310,3180,10534]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,86,81]
["Andre landbrugsindtægter, sygedagpenge",3268,3427,3691,2954,3769,4258,2385,4725,3631,3990]
["Andre landbrugsindtægter, øvrige",57388,42588,59103,60956,48558,66881,61604,59413,35427,43354]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-139786,-101837,-85302,-101823,-103230,-102410,-106439,-105945,-99206,-81786]
["Gødning",-154271,-127711,-88469,-125034,-130944,-124720,-113039,-114852,-103185,-84569]
["Planteværn",-202959,-162859,-111259,-180936,-159806,-162241,-152382,-135958,-126934,-106776]
["Diverse. vedr. planteavl",-44479,-41326,-39211,-70475,-53641,-59705,-59313,-58191,-54131,-60546]
["Produktionsrådg. planteavl",-26466,-26358,-980,-1205,-1710,-1803,0]
["Stykomkostninger Mark",-567961,-460090,-325221,-479473,-447621,-449076,-431172,-414946,-383456,-333677]
["Foderkorn excl. IO",-881549,-937384,-972285,-836912,-482669,-730475,-620079,-751540,-749979,-585136]
["Foderkorn IO",-835855,-675693,-513495,-729468,-982250,-739489,-811774]
["Indkøbt kraftfoder",-664706,-496526,-514057,-584973,-599467,-629301,-536983,-539202,-434393,-371281]
["Indkøbt tilskudsfoder",-547185,-431903,-446813,-496309,-434351,-471420,-477768,-434779,-383481,-345702]
["Indkøbt smågrise blanding",-146858,-127545,-185162,-145690,-148555,-76998,-95883,-85540,-83990,-105079]
["Indkøbt færdigblanding",-2168422,-2063231,-2299381,-2185215,-2310917,-2002454,-2202589,-2150252,-2131032,-1996941]
["Indkøbt fjerkræfoder",-4248,-3716,-17681,-19541,-36439,-41172,-6647,-27364,-25089,-24360]
["Indkøbt pelsdyrfoder",-155,-14158,-15396,-18544,-14484,-13414,-16464,-13890,-11485,-13998]
["Indkøbt mælkeprodukter",-106116,-65896,-55766,-44374,-36268,-27344,-21384,-18039,-12602,-11840]
["Indkøbt hjælpeprodukter",-562660,-436623,-437544,-477366,-434443,-446593,-355074,-320487,-291491,-247170]
["Andet indkøbt kraftfoder",-27212,-32274,-23742,-25105,-19613,-27210,-26011,-47549,-31880,-27927]
["Indkøbt grovfoder",-3281,-8897,-4011,-3552,-2555,-3604,-1565,-3336,-3618,-4476]
["Andet indkøbt foder",-196254,-130852,-146839,0,-130007,-127313,-120774,-116145,-106246,-97890]
["Eget grovfoder",45,-1381,-1646,-3164,-505,-1712,-1696,-784,188,-138]
["Andet eget foder",-3422,-1765,-3443,-1162,-312,0,0]
["Dyrlæge og medicin",-771211,-632589,-609894,-606809,-587099,-530099,-471206,-421205,-381638,-353471]
["Produktionsrådgivning",-46048,-26501,-23638,-25794,-22625,-20280,-17718,-16488,-17679,-14324]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-582551,-486745,-504168,-499643,-465417,-414885,-393431,-363012,-350367,-321098]
["Skovomkostninger",-5440,-3812,-3247,-2485,-2599,-4543,0]
["Diverse vedrørende andet",0,0,-3737,0,-2893,0,-6018,-3865,-2511,-1752]
["Stykomkostninger i alt incl. IO",-8105899,-7037581,-7107166,-7353604,-7161089,-6757386,-6614234,-6593320,-6222518,-5513717]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-136497,-119808,-106651,-114549,-104064,-112025,-137389,-143746,-152335,-128650]
["Energi",-301859,-295948,-338841,-356542,-377765,-358950,-351252,-361345,-352318,-325469]
["Maskinstation diverse",-153440,-138145,-121686,-122944,-122064,-136102,-131585,-132326,-136531,-115571]
["Maskinstation høst af korn og frø",-27129,-31034,-24193,-30947,-26828,-24798,-25799]
["Maskinstation - optagning",-8962,-7422,-3532,-4667,-4355,-3001,-1288,-1085,-1226,-558]
["Maskinstation, husdyrgødning",-98337,-77178,-79801,-78811,-69775,-70323,-68409,-59144,-47726,-46271]
["Maskinstation, høst af grovfoder",-1846,-2135,-1102,-473,-1080,-813,-919,-802,-748,-387]
["Vedligehold bygninger, gårdsplads mv.",-139949,-114638,-96175,-115987,-89354,-71959,-86473,-82311,-63882,-57727]
["Vedligehold grundforbedring",-55103,-26101,-30864,-29582,-29024,-21458,-25663,-23847,-23119,-17796]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-380,-815,-835,-663,-500,-724,0]
["Vedligehold markredskaber",-184388,-143971,-112695,-147868,-127822,-124063,-129674,-125475,-110876,-92242]
["Vedligehold staldinventar",-315091,-238107,-205451,-228843,-186136,-166198,-156630,-146471,-126231,-105376]
["Vedligehold andet inventar",-26201,-25892,-30296,-45753,-40386,-37420,-41253,-46288,-48817,-43244]
["Investeringer over driften",-46259,-43727,-37118,-42978,-27309,-24239,-33473,-29954,-24622,-15313]
["Lønomkostninger",-1981541,-1627039,-1567969,-1591756,-1430098,-1321143,-1233243,-1112821,-1022350,-918009]
["Ejendomsskat",-69585,-61333,-56337,-58960,-57139,-51809,-50188,-43473,-39465,-35664]
["Forsikringer",-153010,-134251,-128182,-131374,-125502,-121890,-117554,-107183,-101617,-94080]
["Diverse omkostninger",-247402,-222326,-205372,-216926,-196177,-188422,-248152,-175931,-169830,-155146]
["Økonomirådgivning",-56630,-53097,-51036,-53598,-49178,-47383,-42731,-104786,-95262,-85064]
["Regnskab",-81015,-74795,-69693,-72801,-70818,-66237,0]
["Kontante kapacitetsomkostninger ialt",-4084623,-3437762,-3267830,-3446022,-3135372,-2948957,-2881675,-2720717,-2540010,-2258265]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-594234,-519286,-535937,-541611,-531691,-515316,-493659,-439870,-438218,-401842]
["Afskrivninger beboelse, landbrug",-40514,-35276,-34936,-33793,-29354,0,0]
["Afskrivninger grundforbedring",-13700,-9404,-8283,-9048,-10794,-8696,-8161,-8729,-7792,-7535]
["Afskrivninger stamplanter",-291,-304,-193,-225,-73,0,0]
["Afskrivninger markredskaber",-273756,-205737,-175108,-215633,-186506,-194901,-194631,-188123,-170544,-155540]
["Afskrivninger staldinventar",-373717,-314747,-349281,-354242,-356154,-338645,-334696,-305806,-306428,-289815]
["Afskrivninger specialinventar",-3596,-4102,-3178,-4879,-5105,-7712,-4813,-4457,-3699,-2842]
["Afskrivninger bl. driftsmidler mv.",-19381,-17708,-17514,-16326,-14873,-14509,-15278,-13459,-13903,-13062]
["Afskrivninger i alt",-1319189,-1106564,-1124431,-1175756,-1134551,-1079779,-1051237,-960445,-940583,-870636]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-4127,-28414,-42326,-35181,-221,-52606,-35171,-88909,-17022,-13029]
["Nedskrivninger, beboelse",-5671,-14612,-13362,-7875,-14095,-16125,-6912]
["Nedskrivninger, grundforbedringer",0,0,-425,-320,0,-46232,-16635,-257,0,-8]
["Nedskrivninger stamplanter",0,-18,0,0,0,0,0]
["Nedskrivninger, markredskaber",-1315,-2522,-3510,-7056,-659,-2117,-5789,-6985,-1259,-532]
["Nedskrivninger, staldinventar",-1824,-4453,-7079,-6007,-180,-3765,-9877,-25969,-352,-742]
["Nedskrivninger, andet inventar",-991,0,-103,0,-21,-94,0,-3396,-13217,0]
["Nedskrivninger, blandede driftsmidler",-6,0,-61,-212,27,0,0,-606,0,-82]
["Nedskrivninger i alt",-13934,-50020,-66867,-56651,-15149,-104814,-67472,-126123,-31849,-14393]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-17877,-5465,-10430,-8299,-2626,2613,-2003,-88,-4044,130]
["Tab/gevinst, beboelse",-3262,-8456,-186,-7877,-9144,-11703,-5601]
["Tab/gevinst, grundforbedringer",227,-94,-673,1552,-457,78,1609,299,332,-15]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",27948,21077,11322,33631,17565,25104,22644,38159,15029,10992]
["Tab/gevinst, staldinventar",1350,-211,502,485,-1825,1906,445,4061,2281,1722]
["Tab/gevinst, andet inventar",-514,2611,-856,629,923,-943,171,4427,734,654]
["Tab/gevinst, blandede driftsmidler mv.",-1567,-1447,-1568,-1376,-1194,-536,-2001,-1562,-1533,-1234]
["Tab/gevinst i alt",6305,8015,-1889,18745,3244,28222,20865,45297,12800,12249]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-5411441,-4586332,-4461017,-4659684,-4281828,-4105328,-3979519,-3761988,-3499642,-3131045]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",10014,13845,12819,14079,10855,20211,12605,5003,6519,10998]
["Forpagtningsindtægter",201315,229357,257927,214894,195863,137668,122972,92459,108772,79089]
["Forpagtningsudgifter",-429901,-350521,-333033,-445124,-419123,-417130,-395215,-366980,-363417,-329369]
["Renteindtægter",16524,17903,20037,23609,18807,20287,27244,25160,29152,45142]
["Aktieindkomst",9676,29873,9996,18053,11156,18549,7981,8123,7651,4668]
["Renteudgifter, realkredit dkr, fast",-45757,-65857,-59030,-44705,-38768,-35175,-42015,-42465,-49660,-62906]
["Bidrag, realkredit dkr, fast",-32924,-32499,-30545,-21172,-14852,-11156,-11480]
["Renteudgifter, realkredit dkr, variabel",14597,9243,-16340,-70745,-59932,-66085,-80471,-110007,-135715,-120621]
["Bidrag, realkredit dkr, variabel",-262192,-252437,-236550,-211584,-190521,-151028,-99366]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,-478,-715,-860,-1498,-621,-826,-1172]
["Bidrag, realkredit fr. valuta, fast",0,-19,-35,-310,-113,-358,-477]
["Renteudgifter, realkredit fr.valuta, variabel",316,-2824,-4731,-12649,-26550,-52284,-99261,-217310,-368444,-402994]
["Bidrag, realkredit fr. valuta, variabel",-30206,-31795,-46870,-96660,-123597,-122505,-152451]
["Renteudgifter, anden realkreditgæld",-8341,-9328,-2147,-1711,-1851,-241,-36,-3,-1671,-1303]
["Renteudgifter, pengeinstitut",-215429,-210994,-228795,-249816,-296650,-280401,-272848,-274129,-250143,-170854]
["Renteudgifter, kassekredit",-57065,-117332,-90744,-99740,-175585,-175980,-155913,-168682,-188625,-168562]
["Renteudgifter, udlandslån",-20344,-42711,-48272,-80555,-117591,-125968,-139235,-147689,-184578,-206519]
["Renteudgifter, prioritetsomkostninger",-51197,-43178,-34470,-44955,-37622,-33268,-40391,-30941,-34259,-27035]
["Renteudgifter, ansvarlige lån",-119,-209,-1863]
["Renteudgifter, finansiel leasing",-7990,-8522,-7305]
["Renteudgifter, øvrig gæld",-21110,-24766,-30103,-41979,-52458,-42130,-39907,-97393,-38446,-28151]
["Realiseret gevinst gæld",44989,8534,8333,46006,24309,7995,16300,6540,18515,14193]
["Realiseret tab gæld",-29966,-31136,-19851,-42709,-27434,-29976,-38091,-13002,-33147,-14959]
["Realiseret gevinst værdipapirer",33640,54260,29128,37977,33821,75213,28808,72797,39081,136139]
["Realiseret tab værdipapirer",-84263,-91034,-80072,-120513,-158381,-159183,-149166,-199081,-161291,-260249]
["Finansiering i alt",-965732,-952149,-932514,-1230788,-1446932,-1423808,-1501911,-1458222,-1600532,-1504464]
["Heraf renteudgift henført privat",-42859,-51766,-53827,-60046,-70016,-83919,-88401,-82190,-97068,-107303]
["Heraf rentendtægt henført privat",11797,33227,13418,22139,14874,22784,13590,13076,13560,16487]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",29353191,26892085,25569337,27340297,26259604,24412266,24272029,21902550,22012172,21419234]
["Driftsbygninger",9820499,9012120,9619147,9833040,10178819,9732247,9692867,9212887,9279705,8951480]
["Fast ejendom, i øvrigt",2040027,1896784,1844551,1935959,2028936,2157868,2190139,2159538,2198852,2027075]
["Stamplanter",7574,2303,1712,1209,393,0,0]
["Betalingsrettigheder",23432,22933,24261,27075,29328,0,0,31548,27431,39244]
["Mælkekvote",0,0,0,0,0,0,1427,2496,2127,4181]
["Andre immaterielle aktiver",76712,18958,13173,35088,21656,21024,22748,26140,25239,23943]
["Inventar markbrug",2073417,1630185,1380439,1636582,1477572,1561205,1461937,1292128,1259408,1178331]
["Inventar husdyrbrug",2572227,2203842,2448182,2496979,2615833,2618224,2674992,2467340,2594618,2631522]
["Inventar andet",33256,36330,25487,40281,23254,29284,21473,20620,12845,17285]
["Kvæg",9533,9004,8594,8298,7661,6933,7309,10464,8100,9078]
["Svin",5812972,3785432,4336015,4810239,3773976,3747638,4254795,3838670,3579936,2944796]
["Fjerkræ",64,462,5470,3275,743,420,655,7265,4912,3460]
["Pelsdyr",0,33103,37537,45421,45653,77273,38198,26723,24591,35471]
["Får",1712,2312,2133,347,309,302,370,415,187,158]
["Andre husdyr",2332,3175,3125,2358,2295,2414,1643,1621,3676,3162]
["Beholdninger egen avl",797382,532094,511531,533947,535359,513949,641477,661396,454864,433498]
["Beholdninger indkøbt foder",379000,318987,356206,313691,353078,408021,354738,343020,262237,261901]
["Jordbeholdninger",107518,87399,65527,93289,90313,94494,88948,78405,74607,69096]
["Andre beholdninger",166482,125512,114700,142731,130675,134384,142421,120217,88234,78088]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1727870,1483169,1516380,1570203,1723918,1580937,1615936,1368959,1494990,1288671]
["Mellemregning I/S-interessenter",75817,90001,101864,160907,275700,320866,134196,145224,148148,139598]
["Andel I/S",82084,52162,19951,-16059,18968,-11257,-38044,-45700,-31222,2991]
["Finansielle kontrakter og værdipapirer",2001433,2034832,1851724,1824506,7792,19974,7570,15722,13654,28580]
["Andelskapital",477560,442028,368846,416492,403769,330316,307661,239956,241667,184601]
["Leveringsrettigheder",110875,78094,48815,0,0,0,0]
["Kassekredit (positiv)",701956,190472,406623,307866,100645,153592,184650]
["Landbrugsaktiver ialt",56459768,48951971,48841469,51749325,50106247,47952281,48121017,43927604,43780978,41775444]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",998380,1038355,909155,906000,883899,857938,867657,599781,648997,687069]
["Beboelse",1176251,1182438,1217250,1139575,1199750,1154554,1177731,1175276,1111500,1082179]
["Private aktiver",511051,538594,553587,470166,535715,253495,227562,166221,175435,188946]
["Immaterielle anlægsaktiver",58,64,50,52,559,76,118,429,2251,2919]
["Øvrige materielle anlægsaktiver",471134,204091,96133,157297,212696,304610,265731,210828,245875,403916]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",10574,31613,39622,14818,47197,119279,132610,84397,135225,113825]
["Aktier mv",1042291,1228285,1215247,1147582,1079476,915307,953180,806485,640929,839292]
["Obligationer mv",251761,156010,146746,104795,115507,128220,185273,179859,182662,182603]
["Pantebreve",108667,127390,60208,76962,123773,196422,170190,168539,172889,369080]
["Indlån mv.",617308,388577,517866,341539,311968,271248,301952,484980,424389,365230]
[null,null,null,null,""]
["Aktiver ialt primo",61651247,53847388,53597332,56176975,54677383,52055434,52264035,47926156,47658634,46022230]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-238599,-255748,-167520]
["Fast forrentet Dkr",-3704831,-3110044,-2726253,-1935976,-1594548,-1063722,-1142963,-844612,-991598,-1108642]
["Variabelt forrentet Dkr",-25145403,-22982860,-21566904,-19675670,-16768976,-14174931,-10231688,-8110311,-6288631,-4826856]
["Fast forrentet fremmed valuta",-6294,-6797,-8070,-34962,-73666,-49750,-31504,-190556,-258258,-200878]
["Variabelt forrentet fremmed valuta",-2872607,-3107378,-4424171,-9245632,-11831436,-13230658,-17535475,-17165557,-19122988,-18605288]
["Diverse realkreditlån",60931,61337,278092,"",91200,65762,70404,52961,49815,39999]
["Realkreditinstitut gæld ialt primo",-31668205,-29145742,-28447305,-30668497,-30177424,-28453299,-28871225,-26258076,-26611660,-24701663]
["Variabelt forrentet Dkr",-5327591,-5745198,-5711755,-6717441,-7666233,-6404112,-5714789,-5128553,-3819083,-2560246]
["Fast forrentet Fremmed valuta",-67497,-76836,-68252,-138843,-115051,-139136,-129053,-336763,-274355,-386731]
["Variabelt forrentet fremmed valuta",-577216,-988475,-1042031,-1725206,-2226670,-2308368,-2260796,-2183192,-3322721,-3776670]
["Pante- og gældsbreve",-166401,-150342,-182060,-169064,-177389,-190044,-206048,-115498,-127556,-113930]
["Anden langfristet gæld",-644239,-465750,-364265,-589927,-548096,7963,0,-32235,-16218,-11852]
["Leasingforpligtelser",-410155,-330784,-222031,-268531,-279003,-232798,-237407,-245961,-245138,-196970]
["Mellemregning interessenter",-251133,-95320,-135996,-198096,-83534,-110646,-51422,-70485,-36791,-42218]
["Moms",-404556,-75236,-158623,-215315,-90558,-94249,-142296,-119684,-180888,-73075]
["Leverandørgæld",-2031119,-1397116,-2189208,"",-1536190,-1799218,-1489351,-1423396,-1247789,-1225871]
["Anden gæld, finansielle kontrakter",-275450,-299298,-312504,-327518,-468492,-656748,-557752,-655499,-716410,-575955]
["Kassekredit",-1313393,-2422312,-1350427,-2270768,-3253548,-2489868,-2270657,-2322790,-2744167,-2244994]
["Gæld uden for landbruget",-365,-4920,-1117,-8622,-940,-1976,-19678,-40775,-107791,-345708]
["Gæld i alt",-43375920,-41453077,-40353094,-45287114,-46623129,-42963889,-42021180,-38932906,-39450569,-36255883]
["Hensættelser (negative)",-5783265,-4065925,-4390577,-3978308,-2994534,-3246121,-3223437,-2955940,-2483806,-3229748]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",30713967,27504032,26199422,28110867,26648591,24898985,24843397,22254554,22401790,20817660]
["Driftsbygninger",9940427,8706082,9562332,9876609,9922562,9583306,9515409,9145877,9487468,8812402]
["Fast ejendom, i øvrigt",2182958,1883903,1863610,1978787,1999050,2164999,2212710,2144594,2231992,2037517]
["Stamplanter",7605,1999,1591,1983,1158,0,0]
["Betalingsrettigheder",21791,19606,21030,26289,24658,34206,38306,31380,28335,22657]
["Mælkekvote",0,0,0,0,0,0,0,1247,2936,2066]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",93709,26103,13013,35283,14940,20218,22810,25814,25691,25792]
["Inventar markbrug",2306868,1668680,1394748,1773202,1435260,1546828,1510437,1429222,1278613,1179818]
["Inventar husdyrbrug",2621229,2098943,2453537,"",2445601,2484738,2559657,2429551,2605609,2505215]
["Inventar andet",27827,39470,29900,46023,43187,33416,21564,22674,15982,15761]
["Kvæg",9138,8956,9395,9741,7317,5446,6777,10111,9439,8690]
["Svin",5087689,5195814,4033577,4591682,4772325,3529645,3679629,4109655,3935498,3539102]
["Fjerkræ",627,51,3820,3184,4866,372,891,4795,7373,3739]
["Pelsdyr",0,32128,35838,45789,50240,76658,39035,32281,27736,40554]
["Får",1963,2132,1986,286,422,285,312,344,403,183]
["Andre husdyr",3233,3027,2806,2197,2300,2016,1563,1654,3632,2813]
["Beholdninger egen avl",837894,602159,413617,684354,441039,541192,568431,586572,602536,403656]
["Beholdninger indkøbt foder",402412,335799,361889,378122,330061,384453,352379,346330,364506,258142]
["Jordbeholdninger",103420,86763,73842,81759,89581,97859,90771,83727,76381,69592]
["Andre beholdninger",176694,129521,107368,145895,136224,126179,129018,128993,115610,86628]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1735179,1479100,1358872,1535214,1344860,1056242,1216144,1089665,1150248,1015342]
["Mellemregning I/S interessenter",84928,82790,103612,150637,236375,399831,124656,-73916,-55121,-39600]
["Andel I/S",66840,67867,58165,8426,14926,-14931,-43083,-37642,-26646,-50807]
["Finansielle kontrakter",4599,6232,3804,15245,21416,6183,16832,3939,16017,11145]
["Andelskapital",515757,466423,425718,432318,417027,345882,321211,259429,244201,198266]
["Leveringsrettigheder",141720,102722,56371,0,70065,57209,28684,0,0,0]
["Kassekredit (positiv)",541849,639270,195946,414204,192359,121977,189182]
["Landbrugsaktiver ialt",57630323,51189574,48785808,52923890,50666409,47503193,47446720,44030850,44550229,40966333]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",939354,974945,901527,926329,832479,702051,736641,629246,705445,722014]
["Beboelse",1176788,1197501,1251745,1160247,1182882,1173253,1171062,1188445,1170050,1096031]
["Private aktiver",544116,541288,577567,525644,502130,243163,236090,163880,171643,176501]
["Immaterielle anlægsaktiver udenfor landbrug",58,64,50,52,450,66,103]
["Påbegyndte investeringer udenfor landbrug",2173,1006,0,2197,3108,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",456866,221494,123592,122021,234512,415099,397816,357546,325778,441686]
["Øvrige aktiver, udenfor landbrug",128261,59063,35018,57109,52905,155224,164034,154185,125899,120033]
[null,null,null,null,""]
["Aktier mv",1127698,1295958,1223356,1263599,1107272,1009784,990586,910722,665894,826680]
["Obligationer mv",322512,167808,162482,158376,110188,128566,174554,183816,179967,150526]
["Pantebreve",129926,88065,77879,75588,87218,153311,183898,178852,179226,378420]
["Indlån mv.",1205668,1150042,663631,867603,352901,334529,265054,386309,514331,455289]
["Hensættelse (positive)",133293,156254,263194,175346,341941,443192,394245,331282,401923,466531]
[null,null,null,null,""]
["Aktiver ialt ultimo",63255186,56403792,53869904,57841600,55471288,52261430,52160803,48735914,49204649,46014402]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-129169,-239056,-186679]
["Fast forrentet Dkr",-3874683,-3312303,-3402791,-2722810,-1824119,-1197432,-1343952,-982704,-932388,-960662]
["Variabelt forrentet Dkr",-26073003,-23581969,-22567810,-23599014,-18748297,-15833088,-14744475,-9699811,-8217967,-5528022]
["Fast forrentet fremmed valuta",-2227,-6419,-7799,-2646,-63123,-48057,-30438,-67896,-257543,-196244]
["Variabelt forrentet fremmed valuta",-2202356,-2504291,-3329312,-4971696,-9846523,-11753101,-12899395,-15741757,-17912849,-18403770]
["Diverse realkreditlån",68544,74544,332306,"",228815,83553,76436,62013,55447,40428]
["Realkreditinstitut gæld ialt, ultimo",-32083724,-29330437,-28975406,-31016524,-30253248,-28748124,-28941823,-26430155,-27265299,-25048269]
["Variabelt forrentet Dkr",-4370577,-5212365,-5583040,-6471002,-7675114,-6772172,-5802605,-5650248,-5697795,-3500791]
["Fast forrentet Fremmed valuta",-51520,-78907,-49965,-134517,-123793,-129339,-117073,-348512,-262824,-246274]
["Variabelt forrentet Fremmed valuta",-314716,-767582,-896473,-1315781,-2231641,-1959735,-2177035,-2017316,-2170470,-3310200]
["Pante- og gældsbreve",-163519,-137404,-171589,-161867,-167051,-208426,-211925,-115097,-117078,-111598]
["Anden langfristet gæld",-685359,-477615,-353794,-538994,-529982,-87642,-80078,-55889,-18925,-12562]
["Leasingforpligtigelser",-468478,-336931,-265097,-289503,-255487,-245142,-230870,-264784,-252389,-204099]
["Mellemregning I/S-interessenter",-267598,-144528,-136960,-241966,-128161,-102822,-50760,131931,143283,160901]
["Moms",-181472,-381866,-63942,-176657,-218635,-88180,-93488,-130498,-120380,-103252]
["Leverandørgæld",-2201326,-1843783,-2040455,-2194143,-1838158,-1816151,-1620691,-1490695,-1360291,-1271593]
["Anden gæld, finansielle kontrakter mv",-236897,-332842,-291474,-244296,-418106,-556646,-745243,-447034,-780493,-720780]
["Kassekredit",-1591629,-1360490,-2182498,-1658040,-2470353,-3162700,-2475231,-2363797,-2424013,-2609613]
["Gæld uden for landbruget",-1373,-7116,-2783,-6555,-912,-2491,-19437,-23905,-95120,-128630]
["Gæld i alt ultimo",-42747355,-40650921,-41200156,-44577941,-46310641,-43879572,-42566259,-39411846,-40620199,-37307260]
["Hensættelser (negative)",-6350457,-4869221,-4159030,-4440622,-3347578,-3131585,-3258277,-3048656,-2590510,-2855253]
["Andre hensatte forpligtigelser",-3676,-4755,-61917,-24846,-20737,-68336,-47669,-42597,-4588,2008]
[null,null,null,null,""]
[]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1998,1987,1902]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,51,50,50,49,47,46,46,45,45]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1312,1312,1312,1312,1312,1312,1312]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,0,0,0,0,3,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",646,642,638,642,638,640,629,628,634,637]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",179434,125908,80315,67783,70571,57718,68072,50531,45116,51398]
["Personlig indtjening, ægtefælle",214401,202004,187010,167500,163010,154310,150192,138347,137889,140193]
["Ejerløn",415729,442643,456292,455827,414509,404592,418885,435933,431556,0]

{"sheet":"4.6 Smågrise konv bedste","index":28,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:26:15 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1312,1332))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",136,139,150,157,151,130,144,171,170,168]
["Antal vejet",254.89,220.5,286.36,264.5,237.02,253.75,274.77,245.88,245.07,295.82]
["Kredsnummer",214,205,235,229,246,285,247,265,216,227]
["Ejendomsnummer",3942,3962,3744,3975,4065,3735,3608,3888,3659,3726]
["Landbrugsareal, ha",178,111,135,130,121,204,167,165,153,157]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",1005,975,1047,1093,1081,919,880,813,783,689]
["Antal slagtesvin produceret",2070,1418,1523,1559,1593,1540,1504,1179,1455,1317]
["Antal minktæver",0,0,0,0,27,105,14,48,47,41]
["Dyreenheder",445,412,442,460,498,419,398,361,341,295]
["Beregnet antal normtimer",12584,11636,12473,12810,12855,12039,11237,10640,10028,9508]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1466516,868843,1098875,1068105,828182,1814385,1452766,1532862,1681819,1336276]
["Bruttoudbytte Kvæg",6980,3126,3480,3943,1733,2723,827,4640,5097,5337]
["Bruttoudbytte Svin",17944602,18066568,13375253,17890483,16334483,10585971,11432916,11712534,11195069,8682959]
["Bruttoudbytte andre husdyr",679,-185,55437,493,43557,266846,60595,149042,198270,122808]
["Skovindtægter",5496,4853,13148,5617,12197,26713,0]
["Maskinstationsindtægter",47488,49203,80640,47305,75287,74427,65216,77297,67934,32576]
["Andre landbrugsindtægter",231514,197270,363070,204460,204508,196747,145667,166154,100142,82764]
["Bruttoudbytte ialt",19703276,19189678,14989903,19220405,17499946,12967811,13157989,13642530,13248331,10262720]
[null,null,null,null,""]
["Stykomkostninger Mark",-446508,-273527,-301303,-326251,-300752,-484646,-378339,-384701,-333957,-309075]
["Korn inkl. IO",-1739835,-1747416,-1769138,-1741160,-1913134,-1686234,-1633068,-5813906,-5504771,-4420195]
["Færdigblanding mv.",-5377227,-4590254,-5042054,-5271619,-4915200,-3992896,-4231433]
["Eget grovfoder inkl. IO",-547,245,-2693,-1311,259,-4216,-1409]
["Øvrige stykomkostninger husdyr",-1621360,-1364844,-1339376,-1365095,-1304000,-1022071,-948711,-873011,-822858,-662324]
["Skovomkostninger",-3197,-1398,-3622,-1369,-355,-6533,0]
["Stykomkostninger i alt",-9188673,-7977194,-8458186,-8706806,-8433182,-7196596,-7192960,-7071619,-6661586,-5391593]
[null,null,null,null,""]
["Dækningsbidrag",10514603,11212484,6531716,10513599,9066764,5771215,5965029,6570911,6586745,4871127]
[null,null,null,null,""]
["Energi og brændstof",-453982,-423085,-488665,-497754,-510816,-484142,-493104,-492571,-497014,-421469]
["Maskinstation",-284453,-216206,-234713,-215662,-216856,-265692,-223668,-208252,-211119,-174751]
["Vedligeholdelse",-732962,-531437,-527658,-595096,-474697,-445339,-421341,-415285,-354932,-300575]
["Investeringer over driften",-57667,-52100,-47724,-53322,-36549,-28558,-47981,-32957,-27188,-10086]
["Lønomkostninger",-2242491,-1819952,-1849191,-1860122,-1704127,-1560941,-1324073,-1188401,-1038583,-850150]
["Ejendomsskat og forsikringer",-212436,-174293,-204469,-183150,-179232,-195977,-163325,-147508,-130558,-119227]
["Diverse omkostninger",-390897,-366537,-363023,-363567,-335710,-311764,-284936,-274526,-239173,-212195]
["Kontante kapacitetsomkostninger",-4374888,-3583610,-3715444,-3768673,-3457986,-3292414,-2958427,-2759499,-2498567,-2088453]
[null,null,null,null,""]
["Afskrivninger",-1379887,-1101999,-1382721,-1217444,-1265758,-1241260,-1131192,-1031029,-927971,-804761]
["Nedskrivninger",-11054,-13379,-3907,-5190,-1063,-15709,-10594,-19777,-670,-51]
["Tab/gevinst",27184,17839,-11892,17990,10823,33355,29492,95176,10776,29159]
["Kapacitetsomkostninger i alt",-5738645,-4681149,-5113964,-4973316,-4713984,-4516027,-4070721,-3715129,-3416431,-2864106]
[null,null,null,null,""]
["Resultat af primær drift",4775958,6531335,1417753,5540283,4352781,1255188,1894308,2855782,3170314,2007020]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",373763,228249,288411,261796,250590,449277,366167,363101,335101,328101]
[null,null,null,null,""]
["Forpagtningsindtægt",229040,280928,348837,287815,282550,136250,189877,127331,133288,65745]
["Forpagtningsafgift",-523048,-404728,-324985,-561553,-444275,-399480,-436485,-397330,-475674,-356402]
["Renteindt, landbrug og fin.tilskud",36777,20549,42283,33814,28635,42490,26012,11366,17926,28162]
["Realiseret gevinst/tab finansaktiver",-34598,-60552,-89350,-142106,-236771,-171349,-194814,-147687,-114325,-105201]
["Renteudgifter, landbrug",-602809,-761236,-896054,-882624,-1074270,-1038729,-998072,-894836,-1024284,-907829]
["Finansomkostninger ialt, landbrug",-894638,-925039,-919269,-1264654,-1444131,-1430818,-1413483,-1301157,-1463070,-1275525]
[null,null,null,null,""]
["Driftsresultat",4255084,5834545,786894,4537425,3159240,273647,846992,1917727,2042345,1059596]
[null,null,null,null,""]
["Ejerløn",-401472,-431856,-435831,-441559,-403234,-356842,-457414,-474294,-463666,0]
["Korr. værdiændring stambes/foderbeh.",222521,-388996,44150,94624,-721522,-174489,0]
["Driftsresultat efter ejerløn mv.",4076133,5013693,395213,4190490,2034484,-257684,389578]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-9097,-6023,-9995,-6626,-6300,-2309,-2716,-2517,-3442,-1395]
["Nedskrivning immaterielle aktiver",-422,-664,-123,17,-373,-6445,-15048,-9118,-6322,-42872]
["Gevinst/tab immaterielle aktiver",37286,4108,12092,19359,694,82095,-2451,26163,-5690,-3384]
["Anden virksomhed og engangsposter",247518,481429,146292,71765,14889,215153,85985,94883,115341,93706]
["Renteindtægter, privat",14048,4917,20325,14785,6483,30525,5581,1448,6284,5950]
["Renteudgifter, privat",-44219,-42071,-57573,-47222,-59112,-78836,-64950,-60286,-72460,-69284]
["Urealiseret regulering værdipapirer",187902,-54026,59055,60336,146311,144732,18347,54039,7923,-38475]
["Urealiseret regulering gæld",6821,-4517,-2119,49706,94783,37954,-27233,75955,-145129,-95195]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",2742,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",4681028,6217696,955108,4698049,3359357,696536,844598,2098293,1938984,908647]
[null,null,null,null,""]
["Private indtægter/omkostninger",393365,216347,247560,188717,283213,217714,172032,162723,149896,163970]
[null,null,null,null,""]
["Årets resultat før skat",5074393,6434043,1202668,4886766,3642571,914250,1016629,2261016,2088880,1072617]
[null,null,null,null,""]
["Skat af årets resultat",-2277788,-2186546,-435858,-1590598,-1451537,-322592,-484033,-786330,-613466,-263090]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",38771796,30773361,45244913,34292616,37050244,42986372,36516871,32222098,29823820,27884691]
["Stamplanter",973,0,0,0]
["Betalingsrettigheder EU",17703,9087,29339,20108,15289,53811,50518,30220,16080,23622]
["Mælkekvoter og andre leveringsrettigheder",114814,7325,12014,11144,17779,13830,31110,23374,31150,21138]
["Inventar og maskiner",5163491,3709048,5353846,4460179,4512766,5367486,4871570,4537218,3974901,3512638]
["Besætning",5768195,6374006,4905535,5531945,6015330,4226339,4186522,4697524,4412812,3688886]
["Beholdning",1501396,1027667,1065327,1126224,1004888,1421538,1255228,1185845,1112149,812734]
["Tilgodehavende",2242311,1378029,2108040,1443020,1314569,1775613,1030635,1043013,958775,790935]
["Andelskapital og financielle kontrakter",1670238,1331570,976845,1211205,712390,610819,546383,377976,376247,321238]
["Landbrugsaktiver i alt",55250916,44610093,59695860,48096441,50643255,56455809,48488837,44117268,40705934,37055882]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1924096,1825034,2300398,1782581,1845455,2050816,1570644,448268,476152,474938]
["Private aktiver",641160,463809,616644,452928,434194,229947,238614,1315211,1260010,1214512]
["Øvrige aktiver udenfor landbrug",1364863,46256,246466,304920,352811,981317,595511,405900,254451,303205]
["Værdipapirer og indlån",2697623,1013837,3379093,1355715,940563,2079923,1094978,854144,1095400,1042813]
["Hensættelser (positive)",212927,249166,270737,224203,491033,366906,269560]
[null,null,null,null,""]
["Aktiver i alt",62091584,48208195,66509197,52216788,54707311,62164718,52258144,47140791,43791947,40091350]
[null,null,null,null,""]
["Ansvarlig lånekapital",-88486,-140887,-301848]
["Realkreditinstitutter",-29218151,-25532148,-35189271,-27985321,-30173746,-34297957,-29672314,-25983707,-25092488,-22563977]
["Pengeinstitutter",-3497163,-5699511,-6590364,-6953032,-9333353,-9052854,-7097575,-6878616,-6232181,-5113500]
["Pante- og gældsbreve",-157349,-167190,-117137,-158503,-109709,-216326,-247494]
["Anden langfristet gæld",-640292,-425713,-533272,-731208,-665722,-126269,-127536]
["Anden gæld",-3864091,-3761969,-3930495,-3584858,-3629759,-2955959,-2866704,-3147684,-2930370,-2091800]
["Kassekredit",-771777,-992253,-1585117,-903265,-1818569,-1995018,-1704274,-1723585,-1453697,-1703570]
["Gæld i alt",-38237308,-36719671,-48247504,-40361589,-45730859,-48644384,-41715897,-37733592,-35708735,-31472846]
[null,null,null,null,""]
["Hensættelser (negative)",-7574995,-4088198,-6363698,-3906774,-3393226,-4661048,-3506281,-3032026,-2543097,-2684023]
[null,null,null,null,""]
["Egenkapital",16279281,7400327,11897996,7948425,5583226,8859285,7035966,6375173,5540115,5934480]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",4472432,6278819,895939,4576752,3121500,440508,873698,1953771,2091645,1089968]
["Private indtægter",393365,216347,247560,188717,283213,217714,172032,162723,149896,163970]
["Resultat før regulering og skat",4865796,6495166,1143499,4765470,3404713,658222,1045729,2116494,2241540,1253939]
[null,null,null,null,""]
["Privat",-276035,-303491,-294014,-266230,-265804,-316947,-256998,-296339,-270652,-273207]
["Formueindtægter/-udgifter",-22466,-65378,-31140,-19742,-22454,-35609,-31989,-24626,-36514,-26376]
["Privat udtræk",-298501,-368869,-325154,-285972,-288258,-352555,-288987,-309097,-296754,-294376]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-246252,-327503,-90623,"",-86918,-37076,-111574,-200325,-97271,-60570]
["Betalt skat",-1034425,-785097,-298638,-641876,-270705,-159527,-148734,-159268,-115076,-82068]
["Ændring i udskudt skat",-1243363,-1401449,-137220,-948722,-1180832,-163065,-335299,-627062,-498389,-181022]
["Skat af årets resultat",-2277788,-2186546,-435858,-1590598,-1451537,-322592,-484033,-786330,-613466,-263090]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",2043254,3612248,291864,2528229,1578000,-54001,161135,820742,1235337,696473]
["Regulering ialt fra resultat",208597,-61123,59170,122793,235115,256028,-29100,144522,-152661,-181322]
["Værdireguleringer",211967,27084,26090,178023,353540,261962,72307,309090,-18988,-428247]
["Pensionsindbetaling",-249315,-258410,-105260,-162552,-91225,-52303,-125337,-124775,-66998,-57304]
["Øvrige egenkapitalbevægelser",-1690,0,0,31970,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",2226705,3319800,271603,2696967,2078173,411686,79005,1156391,1072333,-201005]
[null,null,null,null,""]
["Egenkapital primo",14052667,4080549,11626391,5251456,3525827,8448633,6956959,5225593,4473596,6130044]
[null,null,null,null,""]
["Egenkapital ultimo",16279281,7400327,11897996,7948425,5583226,8859285,7035966,6381984,5545929,5929039]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",5074393,6434043,1202668,4886766,3642571,914250,1016629,2261016,2088880,1072617]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",1166128,-1698905,347936,386243,-1146516,-279463,0]
["Afskrivninger m.v., landbrug",1335990,1100118,1396545,1191893,1261976,1150272,1132509,941103,933319,823305]
["Afskrivninger andre erhverv",84986,15801,38335,25744,51893,51344,47017,17383,-210,-4272]
["Regulering I/S",-51504,-79856,-75745,-374,5399,0,0,194,-2412,-10855]
["Gevinst/tab finansaktiver",-11436,-9164,-12201,-8927,-6302,-6332,-6854,-2006,-4167,-3639]
["Urealiseret regulering finansaktiver",-174009,54026,-59314,-60336,-146311,-144732,-18347,-54039,-7923,38475]
["Gevinst/tab gæld",-31474,6326,11991,24595,5491,25787,25271,12855,19240,960]
["Urealiseret regulering gæld",-6821,4517,2119,49706,-94783,-37954,27233,-75955,-145129,-95195]
["Øvrige tilbageførsler",-32372,-351894,-153,1526,-3552,726,14404]
["Tilbageførsel i alt",2279487,-959031,1649512,1510657,-72706,1039110,1221232,839533,1082975,939170]
[null,null,null,null,""]
["Betalt skat",-991262,-782721,-298638,-641876,-270705,-154306,-148734,-159268,-115076,-82068]
["Privat",-276035,-303491,-294014,-266230,-265804,-316947,-256998,-296339,-270652,-273207]
["Afskrivninger privat tlbf.",32506,21196,25342,16297,17491,28961,18710,16305,18732,21446]
["Formueindtægter/-udgifter",-22466,-65378,-31140,-19742,-22454,-35609,-31989,-24626,-36514,-26376]
["Pensionsindbetaling",-249315,-258410,-105260,-162552,-91225,-58802,-127275,-124775,-66998,-57304]
["Privat udtræk, skat og pension i alt",-1506573,-1388804,-703710,-1047034,-632697,-536702,-546286,-782041,-563873,-486588]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-213666,-254881,-125558,-380548,-95032,-42296,-111574,-200325,-97271,-60570]
[null,null,null,null,""]
["Til invest og afdrag",5633640,3831328,2022912,4969841,2842136,1361221,1591839]
[null,null,null,null,""]
["Besætning (realforskydning)",-333375,-189514,-192194,-209953,-177904,126214,562807,-494946,-487941,-669030]
["Beholdninger (realforskydninger)",-139717,-162407,147529,-189150,-11953,-103824,40859,-45340,-259478,-30453]
["Flerårige afgrøder",0,0,0,3234,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",5160549,3479406,1978248,4573973,2652279,1383611,2195505,1827250,1860562,825717]
[]
["Investeringer"]
["Jord",-754902,-790183,-1276734,-572726,-389427,-454024,-411880,-562646,-694584,-241607]
["Immaterielle aktiver",-50461,-2513,-3514,-5251,-3667,6273,-4125,-7881,-6896,-3764]
["Grundforbedring",-33078,-8473,-24983,-9610,-8433,-20260,-14899,-11473,-10996,-5447]
["Stamplanter",-973,0,0,0,0,0,0]
["Driftsbygninger",-833932,-385467,-813790,-756169,-513815,-404830,-625895,-589411,-420720,-522420]
["Inventar markbrug",-479935,-158821,-269657,-280817,-155403,-268081,-317961,-385449,-251536,-177227]
["Inventar husdyrbrug",-439374,-297810,-533376,-458681,-245793,-279108,-288639,-386671,-191619,-251959]
["Inventar andet",-2629,-2746,-11230,-829,-952,-21393,-1696,405,-13791,-17886]
["Beboelse, landbrug",-172571,-116867,-133757,-112759,-31292,-93695,-62583,-158124,-100362,-73493]
["Private aktiver",-131198,-16302,-88166,452928,-35955,-18003,-59780,-39533,-24545,-25722]
["Aktiver udenfor landbrug",-49049,-92889,-6183,1904,-19922,-15062,-81654,-141443,26108,248488]
["Investeringer ialt",-2948103,-1872071,-3161389,-2305345,-1404659,-1568183,-1869112,-2282226,-1688942,-1071035]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",2212446,1607336,-1183141,2268628,1247620,-184573,326393,-454976,171620,-245318]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-622544,-1140793,317025,-848541,25515,-47635,-73698,30170,-332294,38177]
["Realkreditinstitutter",285001,174276,1400329,-27985321,374800,317346,-20889,-25983707,-25092488,-22563977]
["Pengeinstitutter lån, netto",-1755944,-965919,-705448,-1038289,-591270,-243166,-221657,12197,195234,36235]
["Anden gæld",-88175,1460080,-399630,-3584858,185028,89507,173191,-3147684,-2930370,-2091800]
["Kassekredit, ændring",-52176,-1134145,631237,-913832,-1241477,56414,-109421,29701,-525080,-16038]
["Ændring hensættelser",-481,-701,-847,-423,-178,0,9366,-140,5098,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-2234317,-1607202,1242667,-2268373,-1247582,130829,-315003,492422,-170904,321803]
[]
["Konsolideringsanalyse"]
["Resultat efter finansiering",4472434,6278821,895941,4576752,3121503]
["Private indtægter/omkostninger",393365,216347,247560,188717,283213]
["tilbf. værdiændr. stambesætning mm",186854,-740944,49478,93110,-722172]
["Beregnet skat",-2003493,-2297661,-428938,-1673797,-702191]
["Privat udtræk",-298501,-368869,-325154,-285972,-288258]
["Pensionsindbetaling",-249315,-258410,-105260,-162552,-91225]
["Konsolidering",2501343,2829285,333627,2736262,1600459,48096]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-4357035,-4927767,-606403,-4268036,-2241062,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise",322,367,350]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",9.1999999999999993,15.7,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.304266953068987},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":10.233558485439207},7.6000504307369194,2.1711624762625745,3.2252379952208514,5.7135667182164251,6.7928070340434097,5.6514473413812034]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":23.862828699146274},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":34.838296921918129},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":9.6096485747773013},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":26.838908961595763},23.161791470670824,10.02132125460496,12.482439375804312,18.834285136261382,21.245725216255543,20.834340213900408]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":53.364745030217307},{"$f":"C37*100/C27","v":58.429766252461349},{"$f":"D37*100/D27","v":43.574104515552904},{"$f":"E37*100/E27","v":54.700194923051832},51.810239871597318,44.504157255222182,45.333895627971721,48.164900498661169,49.717545553473869,47.464288219887123]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":25.007013516137476},79.009549172624403,3.8671218245492769,52.025313190978089,48.686350865968883,-4.0278871263313007,-6.5010831490658143,-7.4317641661276497,-8.3604748636342077,0]
["Soliditetsgrad, pct",24.7,15.5,{"$f":"D148*100/D108","v":17.889249211654143},{"$f":"E148*100/E108","v":15.221972289831385},10.205630468658933,14.251307309075221,13.463865077182994,13.538135157723595,12.664266788594716,14.788823524276435]
["Rentedækningsgrad",15.5,14.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",51,23.8,49.2,31.8,37.299999999999997,43.7,36.200000000000003,44.2,40.200000000000003,28.9]
["Vinterbyg, ha",13.8,10.1,9.9,12.8,9.8000000000000007,20.3,17,14.8,13.9,16.8]
["Vårhvede",2.8,1.2,2.1,0.3,0.9,0.3,0.8,3.1,1,0.2]
["Vinterhvede, ha",50,37.1,31.6,44.2,36.1,77.2,63,50.3,49.8,62.8]
["Triticale, ha",0.9,0.7,1,0.8,0.8,1.8,1.4,1.2,2.1,5]
["Rug, ha",10.4,6.2,5.0999999999999996,7.7,6.5,9.6999999999999993,8.6,9.1,5.8,9.3000000000000007]
["Havre, ha",4.5,3.6,5.3,4.8,3.2,2.5,2.9,5.4,4.5999999999999996,3.4]
["Kernemajs/majs til modenhed, ha",1.8,0.8,1.9,0.7,0.9,0.2,2.4,2.9,3.7,0.4]
["Blandsæd",1.4,0.8,0.7,0.5,0.9,0.4,0.4,0,1.5,0.6]
["Korn areal, ha",136.5,84.3,106.9,103.9,96.4,156.19999999999999,132.69999999999999,130.80000000000001,122.6,127.4]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.1,0.2,0.3,0.5,0.3,0.9,0.5,1,1.1000000000000001,1.4]
["Almindelig rajgræs, ha",3.5,1.9,2.1,0.8,1.5,3.7,2.6,2.8,3.2,1.8]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0.1,0,0.3,0.1,0.1,0.1,0.1,0.1,0,0]
["Engrapgræs, ha",0.7,0.2,0,"",0.1,0.2,0,0,0,0.1]
["Rødsvingel, ha",1.1000000000000001,0.6,0.8,1,0.7,1.6,1.2,1.3,0.9,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.1,0.1,0,0,0.2,0.1,0.1,0.2,0.1,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0.2,0]
["Spinatfrø, ha",0.2,0.3,0,0,0.1,0.1,0,0.1,0.4,0]
["Frøareal ialt, ha",6,3.6,4,2.5,2.9,6.7,4.5999999999999996,5.5,5.9,3.4]
[null,null,null,null,""]
["Sukkerroer",0.5,0.3,0.3,"",0.6,1.4,2,2,0.5,0.8]
["Spisekartofler",0,0,0.1,0,0,0,0,0,0,0.1]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.1,0,0.1,0.1,0.1,0.2,0.1,0.1,0.1,0.1]
["Proceskartofler, ha",0.1,0,0.1,0,0.1,0.1,0.1,0.1,0.1,0]
["Stivelseskartofler",2.8,0.9,1.6,0.4,1.1000000000000001,1.5,1.1000000000000001,0.8,0.8,0.6]
["Raps, ha",18.100000000000001,12.5,13.2,15.2,12.6,25.1,17.5,17.2,13.4,15.7]
["Andre olieprodukter, ha",0,0,0,0.1,0,0,0,0,0,0]
["Hestebønner, ha",1,0,0]
["Ærter til konsum",0,0,0,0.1,0.1,0.1,0,0.1,0.1,0]
["Ærter og andre bælgsæd",0,0,0,0,0.3,0.7,0,0,0,0]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0.1,0,0,0,0]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0.1]
["Frugt og bær, ha",0,0,0,0,0,0.2,0,0.2,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0.1]
["Energiafgrøder, ha",0,0,0.1,0,0,0,0,0,0,0]
["Pil til energi, ha",0.1,0.2,0,0.1,0.2,0.1,0.1,0.1,0.1,0]
["Majs til energi, ha",0.6,0,0,0,0.1,0,0.9,0.4,0.2,0]
[null,null,null,null,""]
["Foderroer, ha",0,0.3,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",1.3,0.9,1.2,0.7,0.8,1.7,1.2,1.2,0.6,1.3]
["Helsæd, ha",0,0.5,0.1,0,0,0.1,0,0,0,0.1]
["Vedvarende græs, ha",6.3,3.5,3.5,3.1,3,4.2,3.8,3.4,3.9,2.7]
["Majs, ha",0.1,0.1,0.1,0.1,0.1,0,0,0.2,0.8,0.4]
["Kolbemajs, ha",0,0,0,0,0,0,0,0.3,0.1,0.2]
["Andet grovfoder, ha",0.7,0.8,0.2,0,0.1,0.2,0.2]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",174,108.3,131.9,127,118.5,198.7,164.4,162.30000000000001,149.6,152.9]
["Udyrkede arealer, ha",1.7,2.2999999999999998,3,2.4,2.5,3.4,2.2000000000000002,2.7,2.9,4.2]
["Randzoner, ha",1.7,0.1,0.2,0.3,0.4,0.8,0.5,0.3,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0,0.1,0.1,0,0.6,0.1,0.1,0.2,0.1]
["Landbrugsareal, ha",177.5,110.6,135.19999999999999,130,121.4,203.5,167.1,165,153,157]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",119.9,69,97.5,81.3,81.900000000000006,142,109.1,108.9,98.7,103.7]
["egen bortforpagtet areal, ha",42.5,52.7,74.099999999999994,43,54.1,39.9,21.9,20.3,16.8,11.8]
["Egen skov, krat, hede m.v.",7,3.5,6.4,4.5,3.1,6.9,5.7,3.8,5.2,5.6]
["Tilforpagtet dyrkbart landbrugsareal, ha",57.6,41.8,37.700000000000003,48.5,39.5,61.6,58,56.5,53.8,53.4]
["Tilforpagtet skov m.v., ha",0.2,0.2,0.1,0.2,0.5,1.2,0.8,0.5,0.6,1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",8.6999999999999993,9.9,11.6,11.2,7.8,22.4,12.4,11.9,7.3,5.4]
["Areal med lerjord (jb 5, 6), ha",90,55.7,55.8,61.4,52.6,88.4,68.7,71.2,68.099999999999994,54.3]
["Areal med fin sand (jb 2 og 4), ha",45.8,32.299999999999997,39.9,40.299999999999997,37.299999999999997,59,49,44.5,43.3,64.8]
["Areal med grovsand (jb 1 og 3), ha",38.1,21,36.299999999999997,23.7,25.9,33.799999999999997,39.200000000000003,38,35.299999999999997,35.799999999999997]
["Særlige jordbundstyper, ha",3.8,0.3,0.9,0.4,0.3,1.5,0.7,1.3,0.9,1.3]
["Markvanding, antal brug",7.0000000000000007E-2,0.05,0.11,0.09,0.08,0.13,0.17,0.14000000000000001,0.17,0.21]
["Herpå areal vand",106.37,102.48,131.30000000000001,112.23,114.82,111.7,112.28,117.89,119.55,120.38]
["Antal m3 vand forbrugt til vanding",868,1360,6370,1046,146,1003,2011,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",65,62,45,57,55,61,59,58,55,57]
["Hkg vinterbyg pr ha",69,71,52,65,62,66,65,64,66,60]
["Hkg vårhvede pr ha",92,87,47,54,47,57,57,64,61,36]
["Hkg vinterhvede pr ha",85,84,67,83,73,81,78,77,75,70]
["Hkg triticale pr ha",70,66,64,68,60,58,64,56,58,54]
["Hkg rug pr ha",66,70,50,68,61,67,66,63,60,60]
["Hkg havre pr ha",68,56,43,61,60,61,59,56,60,58]
["Hkg kernemajs pr ha",86,66,58,66,67,59,64,84,93,29]
["Hkg græsfrø pr ha",0,39,16,16,15,13,17,12,10,11]
["Hkg alm. rajgræs pr ha",15,15,13,17,14,15,16,14,11,10]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg rødsvingel pr ha",37,10,17,14,17,14,15,15,12,0]
["Hkg sukkerroer pr ha",126,137,116,"",124,112,150,610,94,123]
["Hkg spisekartofler pr ha",0,0,196,0,0,0,0,0,158,198]
["Hkg læggekartofler pr ha",334,248,318,340,289,246,321,267,250,247]
["Hkg proceskartofler pr ha",470,0,314,309,334,307,282,297,241,384]
["Hkg stivelsekartofler pr ha",531,558,475,542,448,429,456,448,486,455]
["Hkg raps pr ha",36,44,36,43,31,44,44,38,37,33]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",20,20,0,0,13,18,17,41,17,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.22,1.34,1.1599999999999999,1.1000000000000001,1.27,1.22,1.37,1.67,1.29]
["Kr pr kg solgt maltbyg",1.08,1.52,1.43,0.99,1.1200000000000001,1.23,1.35,1.57,1.68,1.65]
["Kr pr kg solgt hvede",1.28,1.22,1.33,1.18,1.1200000000000001,1.2,1.23,1.42,1.67,1.38]
["Kr pr kg solgt rug",1.08,1.1100000000000001,1.25]
["Kr pr kg solgt havre",1.1499999999999999,1.22,1.19,1.06,1.02,1.1200000000000001,1.19,1.1499999999999999,0,0]
["Kr pr kg solgt kernemajs",0.84,1,1.23]
["Kr pr kg solgt raps",2.78,2.69,2.65,2.7,2.62,2.61,2.5,2.92,3.39,2.99]
["Kr pr kg solgt fabriksroer",1.34,1.08,1.43,1.18,1.47,1.76,1.59,1.68,2.1800000000000002,1.67]
["Kr pr kg solgt spisekartofler",0,3.2,0.91,0,0,0,0,0,0.32,0.56999999999999995]
["Kr pr kg solgt industrikartofler",0.41,0,0.73,2.42,0.71,0.61,0.42,0.85,0.56000000000000005,0.76]
["Kr pr kg solgt stivelseskartofler",0.41,0.56000000000000005,0.44,0.4,0.38,0.45,0.42,0.42,0.46,0.43]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0,0,0,0,0,0,0,0]
["Antal årsopdræt",0,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",0,0,0,0,0,0,0,0,0,0]
["Udskiftningsprocent",0,0,0,0,0,0,0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk i alt",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk pr ko",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",0,0,0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",6048,6407,263725,25920,7056,6381,8442,8764,355,6480]
["Kr pr solgt kvie levebrug",0,0,3000,4000,0,0,0,0,0,0]
["Kr pr købt kvie",1423,826,5667,2592,7500,0,8014,6350,6449,5786]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.9,0.2,0.4,0.4,0.3,0.2,0.1,0.3,0.3,0.4]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,0,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",290,251,271,196,322,160,219,294,0,0]
["Pris pr solgt slagtekalv",6518,6643,7439,7641,6543,9550,8765,8018,11327,7700]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",1004.8,975.4,1046.5999999999999,1092.9000000000001,1080.5999999999999,919,880,813.5,782.9,689.3]
["Antal fravænnede grise pr årsso",36.4,34.200000000000003,35,34.200000000000003,33.200000000000003,32.200000000000003,32,31.2,30.7,29.3]
["Antal fravænnede grise produceret",36610,33382,36586,37387,35889,29618,28147,25353,24047,20224]
["Gennemsnitsvægt solgte 7 kg's grise",7.8,7.5,6.8,7.9,8.3000000000000007,8,7.8,7.4,8.6,8.5]
["Stk 7 kg's grise solgt",941,937,1909,598,795,2527,957,1057,963,652]
["Gennemsnitspris solgte 7 kg's grise",331,286,221,280,233,225,268,271,274,244]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",34.799999999999997,32.9,33.1,32.700000000000003,31.8,29.5,29.1,29.5,0,0]
["Antal smågrise produceret",34974,32075,34636,35763,34356,27114,25580,23999,0,0]
["Stk 7 kg's grise købt",31,326,675,61,64,0,299,211,88,24]
["Kr pr købt 7 kg's gris",302,260,210,189,249,0,244,252,310,195]
["Antal smågrise solgt",31234,29594,32112,33396,31715,24597,24997,21643,20364,17435]
["Vægt 30 kg's grise solgt",31,30,29,29,28,29,28,27,29,30]
["Kr pr solgt 30 kg's gris",487,484,371,486,417,363,419,441,433,369]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",2070,1418,1523,1559,1593,1540,1504,1179,1455,1317]
["Antal egne producerede polte, stk",227,170]
["Stk 30 kg's grise købt",68,98,72,77,65,72,137,49,87,53]
["Kr 30 kg's grise købt",407,287,399,462,420,374,422,376,294,269]
["Stk slagtesvin solgt",1887,1391,1400,1375,1463,1513,1400,1121,1184,1249]
["Antal sopolte købt",-331,-309,-318,-268,-342,-310,-281,-245,-201,-145]
["Vægt solgte slagtesvin",72,63,58,63,64,64,67,61,69,70]
["Pris pr solgt slagtesvin",1163,1031,815,949,881,853,935,978,968,867]
["Antal sopolte solgt",434,120,102,88,298,11,21,300,268,149]
["Pris pr solgt sopolt",2178,1290,1309,1530,907,2739,1859,1322,1631,1097]
["Pris pr købt sopolt",1979,1850,1530,1791,1604,1654,1763,1899,1902,1789]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,3,0,4,8,78,6,62,59]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,5112,0,0,1648,1668,0,4175,0]
["Kg æg solgt",0,0,0,0,0,0,1229,0,1194,1014]
["Antal slagtekyllinger solgt",0,0,5334,0,0,1648,1609,0,4084,0]
["Kg. slagtekylling solgt",0,0,3420,0,0,3427,3454,0,0,0]
["Pct. burhøns",0,0,1,0,0,1,1,1,1,1]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,27,105,14,48,47,41]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,5.7,5.6,6,5.3,5.2,6.7]
["Antal minkskind solgt",0,0,0,0,72,564,80,250,262,275]
["Kr. pr. solgt minkskind",0,0,0,0,293,418,349,609,512,399]
["Antal mink avlsdyr tæver, primo",0,0,0,0,26,125,20,44,39,51]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,26,143,20,62,40,11]
["Antal minkskind, primo",0,0,0,0,11,547,75,233,229,242]
["Antal minkskind, ultimo",0,0,0,0,85,489,81,250,236,304]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",375861,208519,243252,294672,-183397,424015,275676,344651,582541,362288]
["Korn IO",685649,410315,602713,533297,824368,918072,820184,824390,800783,726489]
["Frøafgrøder",74904,47500,51866,32421,31552,94436,60313,78631,79803,42604]
["Handelsroer",8693,4849,5532,4763,11177,27671,50723,49718,12052,14721]
["Kartofler",119620,35451,56372,18918,32132,46653,36755,27878,29948,22846]
["Raps",179795,148365,127620,177291,105028,287978,189623,188314,166025,156489]
["Ærter m.v.",7500,1512,1815,3435,3364,5486,116,549,2077,1134]
["Andre industriafgrøder",0,0,0,0,0,0,0,0,0,41]
["Gartneriafgrøder",0,26,0,0,0,6582,0,8260,39,2583]
["Grovfoder excl. IO",11367,11748,4751,3182,2163,3086,9862,4893,7084,4757]
["Grovfoder IO",0,0,3307,0,215,0,0,1367,0,2235]
["Energiafgrøder m.v.",3126,556,1648,126,1580,405,9515,4212,1467,89]
["Bruttoudbytte Planteavl incl. IO",1466516,868843,1098875,1068105,828182,1814385,1452766,1532862,1681819,1336276]
[null,null,null,null,""]
["Mælkesalg",0,0,0,0,0,208,2,7,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,0,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",0,0,0,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",2625,433,8598,152,262,854,169,895,600,909]
["Slagtekalve salg",3760,1521,1119,2792,706,1497,884,3754,2891,3744]
["Spædkalve salg",539,99,0,200,191,3,0,0,0,0]
["Kvier levebrug salg",0,0,18,114,0,0,0,0,0,0]
["Kvier køb",-388,-553,-115,-350,-212,0,-208,-36,-726,-130]
["Tilvækst køer og opdræt",-2491,1111,1176,855,91,-121,-477,-1218,1105,929]
["Tilvækst kalve",1288,-492,628,-88,-342,-376,134,608,863,143]
["Kvæg, tilskud",296,56,79,169,114,72,0]
["Kvæg andet",1350,952,-8023,99,924,585,323,632,363,-257]
["Bruttoudbytte Kvæg",6980,3126,3480,3943,1733,2723,827,4640,5097,5337]
[null,null,null,null,""]
["Sopolte salg",944848,154240,133947,134917,270167,30212,39033,396463,437136,163400]
["7 kg's grise salg",311845,267885,421359,167572,185138,568282,256292,286381,263872,159160]
["Smågrise salg",15201576,14325112,11918026,16241983,13218787,8937963,10481513,9551422,8814288,6426777]
["Salgtesvin salg",2168276,1420249,1134437,1296629,1266067,1272631,1293039,1079886,1129701,1061281]
["7 kg's grise køb",-9202,-84545,-141674,-11481,-15882,0,-72836,-52962,-27419,-4730]
["30 kg's grise køb",-27615,-28013,-28637,-35753,-27351,-27062,-57781,-18258,-25573,-14279]
["Soplte køb",-655707,-571318,-486719,-480202,-548441,-513366,-496369,-464741,-382290,-260122]
["Tilvækst salgtesvin",14879,100287,19189,245,50101,21443,9090,1244,-13450,46370]
["Tilvækst smågrise",-640024,1261065,-208689,-136361,449015,-22997,-164238,201073,169019,250916]
["Tilvækst øvrige svin",-211987,590278,-54508,-50388,845905,-122560,-409250,279136,316617,358242]
["Svin andet",847714,631327,668523,763321,640977,441425,554423,452892,513167,495943]
["Bruttoudbytte Svin",17944602,18066568,13375253,17890483,16334483,10585971,11432916,11712534,11195069,8682959]
[null,null,null,null,""]
["Æg salg",0,0,929,0,624,1550,11533,1238,10851,7595]
["Høns indkøb",0,0,-132,0,-29,-122,-734,-51,-1235,-919]
["Slagtekyllinger salg",0,0,68953,0,0,21130,22463,0,61898,0]
["Fjerkræ andet",0,11,-18024,115,1,-4036,-2715,-23,-4143,2059]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,21136,235508,27725,152383,133904,109720]
["Mink i øvrigt salg",0,0,0,0,4599,14853,0,0,304,0]
["Pelsdyr andet",0,0,0,0,16044,-2334,1327,-5266,-3615,4112]
[null,null,null,null,""]
["Får",123,49,1605,-212,630,0,438,102,28,68]
["Husdyr i øvrigt",556,-245,2106,590,552,298,560,658,279,171]
["Bruttoudbytte andre husdyr",679,-185,55437,493,43557,266846,60595,149042,198270,122808]
[null,null,null,null,""]
["Maskinstationsindtægter",47488,49203,80640,47305,75287,74427,65216,77297,67934,32576]
["Skovindtægter",5496,4853,13148,5617,12197,26713,0]
["Andre landbrugsindtægter",231514,197270,363070,204460,204508,196747,145667,166154,100142,82764]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",19703276,19189678,14989903,19220405,17499946,12967811,13157989,13642530,13248331,10262720]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,0,0,0,0,772,0]
["Tilskud miljøforanstaltninger, MVJ",14854,2229,6059,1558,1076,52,704,345,579,1682]
["Lejeindtægter",121787,110614,143695,99962,109381,99991,61634,61329,37490,29067]
["Andre landbrugsindtægter, pasningsaftale",7522,6529,48789,1034,12721,2957,6570,8336,535,5683]
["Andre landbrugsindtægter, videresalg",12344,28280,21926,13088,22182,7560,3129,1592,2189,3529]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",5440,4630,11572,2295,2564,6072,8423,6408,4888,4783]
["Andre landbrugsindtægter, sten grus m.v.",0,667,0,1437,8,0,5,1289,216,5]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,365,719,0,0,468,0,5616,5126,13093]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,0,89]
["Andre landbrugsindtægter, sygedagpenge",2958,3482,2383,2825,2500,809,2872,4242,3739,2682]
["Andre landbrugsindtægter, øvrige",66063,36469,107413,58953,66271,105551,62330,76998,44608,40456]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-109648,-61648,-85100,-69188,-69276,-102943,-94578,-100194,-87704,-78480]
["Gødning",-120548,-72837,-79027,-83480,-87750,-141139,-100721,-104251,-89764,-79061]
["Planteværn",-159594,-99280,-101133,-119825,-104919,-183071,-133272,-130249,-108128,-99762]
["Diverse. vedr. planteavl",-42070,-30188,-35018,-52807,-38808,-57493,-49768,-50008,-48361,-51773]
["Produktionsrådg. planteavl",-14648,-9574,-1025,-950,-1714,-1705,0]
["Stykomkostninger Mark",-446508,-273527,-301303,-326251,-300752,-484646,-378339,-384701,-333957,-309075]
["Foderkorn excl. IO",-1054185,-1337101,-1166425,-1207863,-1088766,-768162,-812884,-843566,-765519,-585268]
["Foderkorn IO",-685649,-410315,-602713,-533297,-824368,-918072,-820184]
["Indkøbt kraftfoder",-708581,-555194,-602711,-647642,-798246,-747665,-605339,-580397,-402369,-362214]
["Indkøbt tilskudsfoder",-647692,-462766,-505530,-565527,-499612,-535239,-597160,-454849,-400841,-450101]
["Indkøbt smågrise blanding",-130335,-146010,-136227,-289895,-128039,-38009,-54136,-86649,-65274,-158633]
["Indkøbt færdigblanding",-2932935,-2613402,-2948149,-2926034,-2608818,-1836022,-2319324,-2380069,-2553649,-1715419]
["Indkøbt fjerkræfoder",-44,-60,-41385,-65,-19731,-63695,-19356,-882,-41920,-6341]
["Indkøbt pelsdyrfoder",11,-35,0,8,47,-23814,-11089,-36840,-29404,-27064]
["Indkøbt mælkeprodukter",-108732,-75758,-72884,-59313,-50869,-20514,-18431,-19866,-12817,-13093]
["Indkøbt hjælpeprodukter",-581487,-546211,-535426,-562846,-609528,-535244,-420746,-379662,-282375,-232305]
["Andet indkøbt kraftfoder",-54542,-12257,-14603,-15023,-11590,-25995,-32927,-55307,-33058,-42462]
["Indkøbt grovfoder",-4243,-5889,-3391,-5456,-4283,-1350,-2022,-3081,-3768,-7877]
["Andet indkøbt foder",-204119,-172133,-179765,0,-182424,-165349,-150902,-144581,-111539,-90481]
["Eget grovfoder",-547,245,-2693,-1311,259,-4216,-1409,-2400,-1457,-213]
["Andet eget foder",-4526,-538,-1983,-1545,-2107,0,0]
["Dyrlæge og medicin",-894907,-773899,-732373,-744411,-715061,-561610,-510514,-456489,-409765,-335410]
["Produktionsrådgivning",-42483,-30290,-22541,-25440,-20362,-18700,-16051,-14838,-16746,-11143]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-698076,-560655,-584462,-595244,-559672,-441761,-416806,-397969,-394963,-315556]
["Skovomkostninger",-3197,-1398,-3622,-1369,-355,-6533,0]
["Diverse vedrørende andet",0,0,0,0,-8904,0,-5341,-3715,-1384,-215]
["Stykomkostninger i alt incl. IO",-9188673,-7977194,-8458186,-8706806,-8433182,-7196596,-7192960,-7071619,-6661586,-5391593]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-124524,-93742,-104898,-98010,-88529,-112630,-123095,-135344,-133035,-112494]
["Energi",-329457,-329343,-383767,-399743,-422287,-371513,-370009,-357227,-363979,-308974]
["Maskinstation diverse",-168423,-104453,-105197,-102721,-114522,-165943,-129717,-126610,-137645,-102612]
["Maskinstation høst af korn og frø",-24513,-32732,-19950,-26143,-24075,-15844,-23502]
["Maskinstation - optagning",-4405,-3773,-5239,-1328,-2115,-2345,-1862,-119,-200,-13]
["Maskinstation, husdyrgødning",-85048,-73766,-103413,-84841,-75570,-81254,-67530,-59190,-55054,-54749]
["Maskinstation, høst af grovfoder",-2064,-1483,-915,-630,-574,-306,-1056,-1217,-987,-1117]
["Vedligehold bygninger, gårdsplads mv.",-143189,-113823,-116384,-125796,-98936,-82238,-80176,-88450,-61752,-57250]
["Vedligehold grundforbedring",-59416,-17943,-36819,-25836,-28268,-23899,-30015,-22520,-20803,-23676]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-364,-1404,-1482,-590,-646,-479,0]
["Vedligehold markredskaber",-159677,-93260,-107582,-119959,-96181,-124882,-117498,-106375,-106674,-86867]
["Vedligehold staldinventar",-351689,-282491,-232582,-268764,-201645,-175473,-155544,-152881,-127330,-93223]
["Vedligehold andet inventar",-18628,-22516,-32808,-54150,-49020,-38368,-38108,-45059,-38374,-39559]
["Investeringer over driften",-57667,-52100,-47724,-53322,-36549,-28558,-47981,-32957,-27188,-10086]
["Lønomkostninger",-2242491,-1819952,-1849191,-1860122,-1704127,-1560941,-1324073,-1188401,-1038583,-850150]
["Ejendomsskat",-62646,-47103,-64029,-49238,-51170,-63881,-48356,-41467,-34637,-31352]
["Forsikringer",-149790,-127190,-140440,-133912,-128062,-132096,-114969,-106041,-95921,-87874]
["Diverse omkostninger",-256090,-230539,-232862,-228719,-211352,-206446,-243887,-177413,-157174,-137599]
["Økonomirådgivning",-54628,-60805,-55996,-58331,-53644,-40370,-41049,-97113,-81999,-74596]
["Regnskab",-80179,-75192,-74165,-76517,-70714,-64948,0]
["Kontante kapacitetsomkostninger ialt",-4374888,-3583610,-3715444,-3768673,-3457986,-3292414,-2958427,-2759499,-2498567,-2088453]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-629653,-543490,-668687,-585222,-613197,-576430,-540976,-475359,-434164,-377289]
["Afskrivninger beboelse, landbrug",-40790,-32334,-40789,-32233,-30411,0,0]
["Afskrivninger grundforbedring",-15204,-6495,-10852,-9340,-11627,-10868,-9347,-9020,-7447,-6432]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-225661,-124027,-177174,-160014,-143947,-220185,-189592,-186296,-149376,-130977]
["Afskrivninger staldinventar",-443439,-375849,-457428,-411829,-448126,-406260,-369226,-343095,-319374,-275889]
["Afskrivninger specialinventar",-4003,-4135,-4865,-3256,-3080,-11372,-6436,-5027,-3945,-1950]
["Afskrivninger bl. driftsmidler mv.",-21138,-15667,-22927,-15549,-15370,-16144,-15615,-12232,-13665,-12224]
["Afskrivninger i alt",-1379887,-1101999,-1382721,-1217444,-1265758,-1241260,-1131192,-1031029,-927971,-804761]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-6504,0,0,-2425,0,0,0,-1851,0,0]
["Nedskrivninger, beboelse",-3568,-379,-3555,0,628,-5987,-9676]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,-62,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,0,0,-2417,-1773,-4389,-10594,-11904,-670,0]
["Nedskrivninger, staldinventar",0,-12939,0,0,0,-11320,0,-1272,0,0]
["Nedskrivninger, andet inventar",-981,0,-289,0,0,0,0,-4750,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,-63,-348,82,0,0,0,0,-51]
["Nedskrivninger i alt",-11054,-13379,-3907,-5190,-1063,-15709,-10594,-19777,-670,-51]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-8209,5594,-6202,-13711,-419,3082,-710,3622,-4345,4713]
["Tab/gevinst, beboelse",12204,-4077,510,-3900,-11675,-13622,-5032]
["Tab/gevinst, grundforbedringer",61,0,92,0,62,-184,1254,924,870,200]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",24067,18397,-5274,37861,20756,24138,28761,72105,13982,20002]
["Tab/gevinst, staldinventar",2611,1332,1229,-215,-429,7503,506,7428,94,3095]
["Tab/gevinst, andet inventar",126,0,402,622,2350,-24,753,13578,1523,1905]
["Tab/gevinst, blandede driftsmidler mv.",-3676,-3406,-2650,-2668,178,-1161,-1073,-2481,-1348,-756]
["Tab/gevinst i alt",27184,17839,-11892,17990,10823,33355,29492,95176,10776,29159]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-5738645,-4681149,-5113964,-4973316,-4713984,-4516027,-4070721,-3715129,-3416431,-2864106]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",14791,12971,19072,13102,18063,22242,9396,2532,3174,14551]
["Forpagtningsindtægter",229040,280928,348837,287815,282550,136250,189877,127331,133288,65745]
["Forpagtningsudgifter",-523048,-404728,-324985,-561553,-444275,-399480,-436485,-397330,-475674,-356402]
["Renteindtægter",26660,8432,27793,22832,12108,24935,19930,9374,16769,16401]
["Aktieindkomst",9374,4063,15744,12665,4948,25839,2267,907,4266,3159]
["Renteudgifter, realkredit dkr, fast",-51519,-64348,-81770,-47479,-45969,-48163,-57630,-51868,-66757,-75961]
["Bidrag, realkredit dkr, fast",-36911,-36274,-42727,-24548,-20146,-15237,-17737]
["Renteudgifter, realkredit dkr, variabel",15854,7648,-18899,-79561,-57074,-71025,-70946,-101123,-89631,-99878]
["Bidrag, realkredit dkr, variabel",-217079,-209990,-264502,-190030,-189476,-147973,-100363]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,-161,-1056,-2327,-1997,0,-2421,-1500]
["Bidrag, realkredit fr. valuta, fast",0,0,-99,-439,0,0,0]
["Renteudgifter, realkredit fr.valuta, variabel",1024,-2459,-6708,-7635,-16205,-68368,-103342,-228752,-367687,-357177]
["Bidrag, realkredit fr. valuta, variabel",-37040,-45289,-61432,-96986,-125482,-157226,-141950]
["Renteudgifter, anden realkreditgæld",-7412,-11993,-5055,-4298,-5186,-43,-30,-4,0,-58]
["Renteudgifter, pengeinstitut",-191238,-209575,-228259,-225712,-291840,-281828,-256055,-218304,-201136,-145510]
["Renteudgifter, kassekredit",-35941,-93421,-62052,-62706,-137119,-106206,-99423,-108981,-118952,-120123]
["Renteudgifter, udlandslån",-24689,-31769,-62911,-74775,-114609,-124058,-111731,-122927,-175981,-138392]
["Renteudgifter, prioritetsomkostninger",-52956,-47316,-41654,-37804,-39164,-35973,-38905,-30311,-24638,-21859]
["Renteudgifter, ansvarlige lån",-360,-700,-5229]
["Renteudgifter, finansiel leasing",-6660,-7532,-8439]
["Renteudgifter, øvrig gæld",-33664,-43465,-51679,-56309,-84062,-33351,-37641,-79999,-30302,-15693]
["Realiseret gevinst gæld",52242,14304,14944,11061,12743,11063,11362,1881,8999,7010]
["Realiseret tab gæld",-20678,-21129,-27158,-32464,-18739,-36831,-36542,-14736,-28103,-7970]
["Realiseret gevinst værdipapirer",26439,55722,30673,47501,26296,24723,13996,134976,12953,108462]
["Realiseret tab værdipapirer",-61037,-116274,-120023,-189607,-263067,-196073,-208810,-282663,-127278,-213663]
["Finansiering i alt",-924808,-962194,-956517,-1297091,-1496759,-1479109,-1472762,-1359995,-1529111,-1338859]
["Heraf renteudgift henført privat",-44309,-41572,-57351,-50414,-58608,-78836,-64950,-60286,-72460,-69284]
["Heraf rentendtægt henført privat",14048,4917,20325,14785,6483,30525,5581,1448,6284,5950]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",25333045,19615607,29080598,21640803,22944723,28029054,23397888,19747742,18374234,18561562]
["Driftsbygninger",10280616,9357051,12702403,10192827,11880125,11864196,10492688,9813494,9035496,8038722]
["Fast ejendom, i øvrigt",1923989,1285878,2015282,1656694,1941444,2477237,1901283,1761626,1606271,1491441]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",21142,11808,33181,20072,19270,0,0,28074,13371,41308]
["Mælkekvote",0,0,0,0,0,0,3286,2822,4913,9574]
["Andre immaterielle aktiver",70418,9018,14767,12483,20068,14305,31077,20534,26962,16299]
["Inventar markbrug",1733669,921832,1536700,1090528,1042297,1880723,1461413,1276946,1036466,921042]
["Inventar husdyrbrug",3135695,2808623,3598481,3148325,3622078,3492430,3316584,2933237,2919940,2502009]
["Inventar andet",25861,20993,51738,19557,19918,52281,26267,20370,14062,28468]
["Kvæg",14609,8018,7971,8977,5772,5412,3289,10206,7177,7775]
["Svin",6590157,4412255,5131184,5707216,4618176,4153671,4718315,4118303,3850413,2941789]
["Fjerkræ",0,2,6340,0,76,1259,1904,77,3253,1644]
["Pelsdyr",0,0,0,0,28405,191434,24755,71399,60966,67167]
["Får",293,240,5706,794,667,0,776,667,70,69]
["Andre husdyr",815,1574,2262,798,248,776,289,1926,2991,1413]
["Beholdninger egen avl",648835,328147,501166,379278,402029,649040,630048,515285,397658,409941]
["Beholdninger indkøbt foder",497449,455721,449094,384852,466398,422668,463672,435157,311454,233931]
["Jordbeholdninger",75577,60199,58315,67571,60701,96021,70953,68974,64554,72736]
["Andre beholdninger",134892,84692,112096,95824,101373,149985,131415,121090,79004,65674]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2094321,1439676,2079124,1419186,1666934,1831878,1480016,1197159,1263489,770633]
["Mellemregning I/S-interessenter",52471,94960,118187,139128,245338,395737,70400,173633,66644,84173]
["Andel I/S",66247,-6695,32122,-138946,-8361,26317,-185424,-192571,-173427,138467]
["Finansielle kontrakter og værdipapirer",2236164,930595,3059672,1181008,9949,3603,6352,7626,7740,15414]
["Andelskapital",493361,384301,382608,382314,321368,317348,237164,186180,177930,178899]
["Leveringsrettigheder",96388,23016,103309,0,0,0,0]
["Kassekredit (positiv)",1127870,169637,791609,337361,124247,174796,234890]
["Landbrugsaktiver ialt",54418154,41486754,58824229,46565685,49533242,56295047,48568619,42319956,39151631,36600150]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",897152,590386,1077877,795531,761605,995200,681225,417885,469130,447837]
["Beboelse",1102869,1133360,1193518,1027289,1219144,1208635,1182715,1129428,1040288,1059294]
["Private aktiver",558249,484631,575274,370279,436871,249156,214090,154781,156403,161547]
["Immaterielle anlægsaktiver",0,0,139,0,0,169,119,1084,4099,573]
["Øvrige materielle anlægsaktiver",1312203,59781,191584,249623,228890,733688,456473,234924,207748,311701]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",3596,0,32716,14053,37223,91958,71181,27939,35496,27725]
["Aktier mv",1171792,369201,2349276,677478,403882,1069074,322554,343356,416685,515832]
["Obligationer mv",261405,41247,124862,40286,171804,208461,150815,44918,140510,44998]
["Pantebreve",207794,112628,89629,55406,131350,147677,31377,3610,4004,30011]
["Indlån mv.",723552,313325,561652,297986,243875,341563,211650,321655,317689,413652]
[null,null,null,null,""]
["Aktiver ialt primo",60661754,44591313,65020756,50119095,53190679,61190535,51840092,45058826,41993431,39629122]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-269331,-159907,-248076]
["Fast forrentet Dkr",-4053179,-2975887,-3584534,-2371735,-1991309,-1305683,-1503135,-721845,-1233444,-1205823]
["Variabelt forrentet Dkr",-21433604,-18554819,-24619410,-17357434,-16371770,-15007752,-10344824,-6700275,-4031574,-4317973]
["Fast forrentet fremmed valuta",0,0,0,-39029,-70307,-76557,0,-65689,-92254,-63499]
["Variabelt forrentet fremmed valuta",-3534362,-3859191,-5952725,-8324621,-11635856,-17633686,-17880103,-18036954,-19352167,-16365292]
["Diverse realkreditlån",45854,47585,335971,"",86258,46863,73772,49478,67124,48100]
["Realkreditinstitut gæld ialt primo",-28975291,-25342312,-33820698,-27873345,-29982984,-33976816,-29654290,-25475285,-24642315,-21904486]
["Variabelt forrentet Dkr",-4330776,-5965864,-5740931,-6421311,-7982627,-6979431,-5469487,-4881088,-3112855,-2272180]
["Fast forrentet Fremmed valuta",-22088,0,-68272,-1352,-78086,-271312,-83295,-87190,-129595,-216054]
["Variabelt forrentet fremmed valuta",-781707,-655148,-1457034,-1509247,-1965009,-2059642,-1776666,-1946664,-2795004,-2589318]
["Pante- og gældsbreve",-162157,-230289,-140867,-142901,-125861,-207497,-216228,-128302,-165008,-159665]
["Anden langfristet gæld",-749226,-458053,-509562,-828224,-725400,10985,0,-83095,-23037,-2222]
["Leasingforpligtelser",-336884,-256788,-254748,-221645,-254572,-160073,-217798,-275722,-193827,-158258]
["Mellemregning interessenter",-555296,-211599,-205262,-281611,-109571,-127341,-76035,-177060,-98462,-34425]
["Moms",-501158,-59284,-201785,-217652,-98206,-127922,-137208,-128007,-187830,-117938]
["Leverandørgæld",-2343903,-1590375,-3003223,"",-1753805,-1552276,-1470832,-1551701,-1418575,-1015001]
["Anden gæld, finansielle kontrakter",-219079,-414024,-618351,-399049,-852399,-856934,-682778,-791989,-616491,-413025]
["Kassekredit",-823953,-2126397,-953879,-1817097,-3060046,-1938604,-1813695,-1693885,-1978777,-1719608]
["Gæld uden for landbruget",0,0,134,-22232,172,0,-56,-944,-28100,-444189]
["Gæld i alt",-40070847,-37470041,-47222555,-41732734,-46988393,-48381312,-41722607,-37220931,-35389875,-31046369]
["Hensættelser (negative)",-6538240,-3040723,-6166931,-3124812,-2630281,-4543194,-3221143,-2604527,-2133693,-2729183]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",26226257,20237639,30340126,22252721,23421506,28685317,23996903,20325506,19110382,18145387]
["Driftsbygninger",10457877,9180717,12829031,10352622,11719087,11684699,10597528,10048978,9035141,8171080]
["Fast ejendom, i øvrigt",2087661,1355005,2075756,1687274,1909651,2616356,1931069,1847615,1678296,1568224]
["Stamplanter",973,0,0,0,0,0,0]
["Betalingsrettigheder",17703,9087,29339,20108,15289,53811,50518,30220,16080,23622]
["Mælkekvote",0,0,0,0,0,0,0,2822,4039,4154]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",114814,7325,12014,11144,17779,13830,31110,20553,27111,16984]
["Inventar markbrug",2008650,970600,1620323,1251836,1074789,1942264,1609834,1530143,1158284,998332]
["Inventar husdyrbrug",3130229,2718504,3675421,"",3418477,3362012,3237013,2986007,2791222,2489628]
["Inventar andet",24612,19945,58103,17131,19501,63210,24723,21067,25396,24678]
["Kvæg",13407,8637,9775,9744,5520,4915,2946,9595,9145,8847]
["Svin",5753024,6363885,4887175,5520713,5963198,4029557,4153917,4599756,4322600,3597317]
["Fjerkræ",0,3,1071,0,76,1118,2598,51,7299,1820]
["Pelsdyr",0,0,0,0,45158,190104,26081,85194,70857,79352]
["Får",501,211,5245,495,1046,0,603,618,90,70]
["Andre husdyr",1262,1271,2270,994,332,645,376,2310,2820,1480]
["Beholdninger egen avl",726629,411473,440179,477951,365432,717623,572641,528247,496510,382355]
["Beholdninger indkøbt foder",546155,475536,447439,483513,464341,457644,477621,462430,430367,276608]
["Jordbeholdninger",73848,59785,66457,61221,66740,103553,72496,71740,67921,77820]
["Andre beholdninger",154764,80872,111252,103540,108374,142718,132471,123429,117352,75950]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2159016,1259212,1865960,1461836,1131326,1295176,1137933,1103314,1062170,698241]
["Mellemregning I/S interessenter",66301,118279,97281,96100,198389,438150,88446]
["Andel I/S",16993,538,144800,-114916,-15146,42287,-195744,-177638,-154234,12650]
["Finansielle kontrakter",3832,128,5261,325,40084,5854,8630,5069,63,157]
["Andelskapital",533181,412919,513917,407806,356892,334309,251195,195405,192756,194726]
["Leveringsrettigheder",126707,24470,109707,0,29782,40297,27774,0,0,0]
["Kassekredit (positiv)",1006517,894052,347960,772300,285633,230359,258785]
["Landbrugsaktiver ialt",55250916,44610093,59695860,48096441,50643255,56455809,48497467,43822431,40471667,36849482]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",819159,689694,1063026,726756,640402,809915,653143,448268,476152,474938]
["Beboelse",1104936,1135340,1237371,1055824,1205053,1240901,1178431,1153428,1110039,1059167]
["Private aktiver",641160,463809,616644,452928,434194,229947,238614,161783,149970,155344]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,139,0,0,169,119]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",1248429,57621,178190,203120,216122,786153,518152,253185,206489,227917]
["Øvrige aktiver, udenfor landbrug",116434,-11365,68138,101800,136689,194995,77240,152716,44313,74725]
[null,null,null,null,""]
["Aktier mv",1285539,337702,2400067,740343,410149,1176657,377221,398173,475709,520456]
["Obligationer mv",401517,43864,147868,85525,178224,240358,173843,42146,169152,45935]
["Pantebreve",261432,114692,122169,50314,114852,137944,31377,6439,3877,30011]
["Indlån mv.",1755652,1411630,1056950,1251833,237338,524964,242977,364320,397696,392795]
["Hensættelse (positive)",212927,249166,270737,224203,491033,366906,269560,210552,220880,165326]
[null,null,null,null,""]
["Aktiver ialt ultimo",62091584,48208195,66509197,52216788,54707311,62164718,52258144,47140791,43791947,40091350]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-88486,-140887,-301848]
["Fast forrentet Dkr",-4712885,-3169192,-4748484,-3085002,-2411918,-1572549,-1564400,-1169199,-1184775,-991016]
["Variabelt forrentet Dkr",-22004804,-18883118,-26360587,-20608222,-17839673,-17189870,-14307548,-8953245,-5842804,-4860777]
["Fast forrentet fremmed valuta",0,0,0,0,-57445,-73998,0,-63941,-89048,-61674]
["Variabelt forrentet fremmed valuta",-2556245,-3529550,-4491103,-4546874,-10134151,-15538991,-13887747,-15855803,-18047108,-16690375]
["Diverse realkreditlån",55784,49711,410904,"",269441,77451,87381,58481,71248,39865]
["Realkreditinstitut gæld ialt, ultimo",-29218151,-25532148,-35189271,-27985321,-30173746,-34297957,-29672314,-25983707,-25092488,-22563977]
["Variabelt forrentet Dkr",-3230852,-5267075,-5281083,-5940949,-7123439,-6667202,-5437881,-5040620,-4471507,-2904150]
["Fast forrentet Fremmed valuta",-19348,0,-16079,651,-105833,-235268,-79466,-101577,-126445,-106397]
["Variabelt forrentet Fremmed valuta",-246964,-432436,-1293202,-1012734,-2104081,-2150384,-1580229,-1736420,-1634229,-2102953]
["Pante- og gældsbreve",-157349,-167190,-117137,-158503,-109709,-216326,-247494,-136122,-152830,-153529]
["Anden langfristet gæld",-640292,-425713,-533272,-731208,-665722,-126269,-127536,-134262,-32652,-2143]
["Leasingforpligtigelser",-359055,-274274,-322778,-250600,-230878,-232978,-191221,-304284,-227915,-170573]
["Mellemregning I/S-interessenter",-533580,-321350,-222115,-371440,-148470,-130659,-78861,117336,50838,80044]
["Moms",-248471,-451587,-84279,-179893,-301594,-130090,-101576,-142190,-150386,-114450]
["Leverandørgæld",-2523995,-2286953,-2734385,-2498405,-2256940,-1736707,-1646835,-1657265,-1481892,-922672]
["Anden gæld, finansielle kontrakter mv",-198990,-427805,-562345,-268482,-691878,-725525,-848210,-581338,-710708,-523250]
["Kassekredit",-771777,-992253,-1585117,-903265,-1818569,-1995018,-1704274,-1723585,-1453697,-1703570]
["Gæld uden for landbruget",0,0,-4593,-16039,0,0,0,512,-23193,-165926]
["Gæld i alt ultimo",-38237308,-36719671,-48247504,-40361589,-45730859,-48644384,-41715897,-37733592,-35708735,-31472846]
["Hensættelser (negative)",-7571384,-4078586,-6348978,-3901798,-3335292,-4660398,-3494512,-3025215,-2537283,-2689465]
["Andre hensatte forpligtigelser",-3611,-9612,-14720,-4976,-57934,-650,-11769,-6811,-5814,5441]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1999,2000,1859]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",50,48,48,49,48,47,44,44,44,44]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1312,1312,1312,1312,1312,1312,1312]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,1,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,0,0,0,0,10,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",633,638,626,635,613,609,613,605,616,655]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",366364,49404,61232,44546,42362,44285,29826,37689,29419,37933]
["Personlig indtjening, ægtefælle",213229,190789,206228,157164,152243,175287,134358,122627,109758,122613]
["Ejerløn",401472,431856,435831,441559,403234,356842,457414,474294,463666,0]

{"sheet":"4.7 Int. konv gns","index":29,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:29:04 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1331,1333,1334,1313,1314))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",204,219,242,298,319,328,358,397,503,352]
["Antal vejet",327.24,301.91000000000003,296.63,445.02,468.51,486.11,560.37,587.1,739.89,860.9]
["Kredsnummer",236,249,254,255,262,248,261,259,240,243]
["Ejendomsnummer",3692,3578,3780,3687,3723,3730,3570,3635,3613,3406]
["Landbrugsareal, ha",266,252,218,249,225,226,222,213,190,225]
["Årskøer",0,1,1,2,2,2,1,2,1,1]
["Årssøer",414,476,428,386,393,405,384,373,351,271]
["Antal slagtesvin produceret",9602,9444,9009,8438,8968,8783,7920,7366,7048,7219]
["Antal minktæver",0,19,17,14,21,5,4,5,9,18]
["Dyreenheder",409,423,398,374,452,442,403,382,358,330]
["Beregnet antal normtimer",9081,9414,8733,8547,8542,8553,8128,7909,7374,7447]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2590479,2466597,1801424,2152523,1555002,1946610,1900147,1935991,2134118,1967504]
["Bruttoudbytte Kvæg",2213,19959,33737,57582,50060,56561,40030,52104,23183,34477]
["Bruttoudbytte Svin",12601389,14667808,9242058,9865479,10356185,8501154,8414751,9220073,8455095,6838833]
["Bruttoudbytte andre husdyr",32150,38186,57919,123250,86123,78335,57794,56814,105068,121486]
["Skovindtægter",11070,18871,21926,8500,6511,9073,0]
["Maskinstationsindtægter",113587,134868,128274,111922,130179,126427,108792,114906,84619,79468]
["Andre landbrugsindtægter",239589,243226,247532,390162,295928,119319,124581,126594,153174,114521]
["Bruttoudbytte ialt",15590477,17589514,11532870,12709419,12479987,10837480,10646095,11506482,10955257,9156290]
[null,null,null,null,""]
["Stykomkostninger Mark",-719973,-643652,-490560,-646423,-581625,-535219,-502786,-511434,-441426,-466116]
["Korn inkl. IO",-2295827,-2403289,-2180760,-1921438,-1958278,-1913663,-1949935,-5837530,-5271062,-4418541]
["Færdigblanding mv.",-3807673,-4125685,-3659322,-3493612,-3775522,-3659088,-3473195]
["Eget grovfoder inkl. IO",-254,-231,-1607,-14490,860,-12754,-8195]
["Øvrige stykomkostninger husdyr",-806995,-938258,-811865,-678306,-705516,-646774,-616142,-570462,-510200,-395143]
["Skovomkostninger",-5679,-10855,-10510,-4672,-2073,-2105,0]
["Stykomkostninger i alt",-7636401,-8121969,-7154625,-6758941,-7022153,-6769602,-6550253,-6919426,-6222688,-5279800]
[null,null,null,null,""]
["Dækningsbidrag",7954076,9467544,4378245,5950478,5457834,4067878,4095843,4587056,4732569,3876489]
[null,null,null,null,""]
["Energi og brændstof",-388041,-437239,-443792,-418525,-439609,-425407,-452408,-476467,-457421,-409394]
["Maskinstation",-279063,-263687,-226489,-221340,-210658,-196674,-183274,-195022,-185743,-157019]
["Vedligeholdelse",-742962,-650203,-517366,-558738,-496459,-426380,-434664,-428043,-387381,-341527]
["Investeringer over driften",-42354,-43319,-29020,-29072,-45071,-21104,-24080,-25615,-21426,-18241]
["Lønomkostninger",-1395699,-1644486,-1318073,-1161413,-1126550,-1037428,-990827,-919986,-790720,-643524]
["Ejendomsskat og forsikringer",-210830,-216890,-189625,-199173,-192308,-174742,-165004,-156510,-138559,-136556]
["Diverse omkostninger",-312774,-346570,-312562,-298993,-297456,-262270,-253652,-262240,-237985,-210726]
["Kontante kapacitetsomkostninger",-3371722,-3602394,-3036927,-2887254,-2808111,-2544006,-2503910,-2463884,-2219234,-1916988]
[null,null,null,null,""]
["Afskrivninger",-1093743,-1189700,-1040727,-1023665,-1036265,-953277,-901972,-894639,-802905,-735411]
["Nedskrivninger",-14040,-32366,-19128,-78786,-4838,-35092,-15427,-53237,-17268,-9554]
["Tab/gevinst",23550,20321,-3639,40359,20264,22786,50069,76759,23009,7289]
["Kapacitetsomkostninger i alt",-4455954,-4804139,-4100421,-3949347,-3828951,-3509589,-3371241,-3335001,-3016398,-2654665]
[null,null,null,null,""]
["Resultat af primær drift",3498122,4663406,277824,2001131,1628883,558289,724602,1252055,1716172,1221825]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",539607,514005,438335,491006,447266,471919,460586,456280,409893,476038]
[null,null,null,null,""]
["Forpagtningsindtægt",83543,126835,119425,142357,120010,55747,57715,54414,74271,7717]
["Forpagtningsafgift",-629607,-584463,-529231,-548036,-581926,-531568,-544103,-485867,-420055,-408733]
["Renteindt, landbrug og fin.tilskud",26175,52320,39455,38037,26703,29558,32727,30123,29429,34542]
["Realiseret gevinst/tab finansaktiver",-74461,-59562,-84148,-105464,-107601,-101403,-78387,-106163,-78520,-206139]
["Renteudgifter, landbrug",-552298,-799415,-737276,-839816,-861303,-837093,-901137,-942728,-981404,-878523]
["Finansomkostninger ialt, landbrug",-1146648,-1264286,-1191775,-1312921,-1404117,-1384759,-1433186,-1450222,-1376278,-1451136]
[null,null,null,null,""]
["Driftsresultat",2891080,3913125,-475616,1179215,672032,-354550,-247998,258159,749735,246715]
[null,null,null,null,""]
["Ejerløn",-430628,-459111,-456723,-463484,-379801,-373888,-374546,-386427,-378782,0]
["Korr. værdiændring stambes/foderbeh.",98870,-53125,-82421,18921,-273578,-128959,258]
["Driftsresultat efter ejerløn mv.",2559323,3400889,-1014760,734652,18652,-857397,-622286]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-8560,-19457,-70008,-6913,-7716,-2469,-14493,-2679,-1746,-2616]
["Nedskrivning immaterielle aktiver",-271,-1151,-3008,-492,-3116,-18149,-9257,-20832,-17523,5214]
["Gevinst/tab immaterielle aktiver",10407,27441,-9692,-15268,-10609,30388,-17098,39672,-5227,-19661]
["Anden virksomhed og engangsposter",154082,151122,133814,185712,213874,144340,129319,108821,161793,116538]
["Renteindtægter, privat",8104,25908,18983,14912,7113,6286,7644,8557,10037,10865]
["Renteudgifter, privat",-31398,-56904,-54473,-60624,-57836,-62602,-73558,-71137,-80175,-69299]
["Urealiseret regulering værdipapirer",121382,464888,68509,309796,113919,153299,15531,79294,42399,7430]
["Urealiseret regulering gæld",901,-26414,-13235,1900,15214,3180,-37085,7622,-134433,-67007]
["Værdiændring inv. ejendomme og tilknyttede virks.",4161,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",3149889,4478763,-404726,1612731,942875,-100194,-246885,407479,724859,228388]
[null,null,null,null,""]
["Private indtægter/omkostninger",273093,275529,262917,288118,244311,227001,212522,222653,227002,220793]
[null,null,null,null,""]
["Årets resultat før skat",3422982,4754292,-141809,1900848,1187186,126807,-34363,630132,951861,449181]
[null,null,null,null,""]
["Skat af årets resultat",-1375339,-1737196,-94707,-590690,-362677,-63960,9797,-284989,-242745,-56594]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",39863643,43783943,36592773,39307284,38233928,35765908,34309834,34362699,32957830,33491126]
["Stamplanter",75,794,401,706]
["Betalingsrettigheder EU",19552,20610,17942,24630,31250,33043,36940,54288,47884,42801]
["Mælkekvoter og andre leveringsrettigheder",73737,289825,120795,53980,98815,67199,26314,75878,46340,55450]
["Inventar og maskiner",4245816,4302492,3766200,3658690,3884471,3893702,3686121,3747321,3245868,3160199]
["Besætning",3990219,5983663,3748503,3565866,4040366,3160146,3150828,3563738,3241778,2553776]
["Beholdning",1802510,1639676,1250504,1565806,1269958,1438898,1341653,1390085,1373999,1144206]
["Tilgodehavende",1493910,2548948,1661287,2020559,1903536,1665458,1450006,1651288,1329229,1112875]
["Andelskapital og financielle kontrakter",1935258,1621737,1157869,1223121,1114736,1005655,856425,729702,672638,882194]
["Landbrugsaktiver i alt",53424721,60191688,48316273,51420641,50577061,47030008,44858121,45574999,42915566,42442626]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1817510,2305562,2042870,2154960,1986623,1880926,1737427,662712,620914,772568]
["Private aktiver",530311,532209,446146,479208,497283,221148,229341,1377700,1340939,1291621]
["Øvrige aktiver udenfor landbrug",409622,374610,623182,1161673,595042,568546,585293,568779,484607,578439]
["Værdipapirer og indlån",1587079,2241754,1867822,1745117,1224810,1122627,1455983,1391104,1592956,1482653]
["Hensættelser (positive)",46470,34548,138906,152698,211497,263138,191710]
[null,null,null,null,""]
["Aktiver i alt",57815712,65680371,53435199,57114298,55092316,51086393,49057875,49575294,46954982,46567907]
[null,null,null,null,""]
["Ansvarlig lånekapital",-269258,-260591,-383865]
["Realkreditinstitutter",-28164340,-31961677,-27259496,-29545134,-29244430,-26950224,-25766405,-25812973,-24800936,-23779028]
["Pengeinstitutter",-2921818,-4850200,-5039091,-5334341,-5852179,-5579208,-5209616,-6270467,-5451450,-3949637]
["Pante- og gældsbreve",-265660,-277834,-235595,-200490,-181334,-211886,-186318]
["Anden langfristet gæld",-702989,-603215,-521669,-533106,-607394,-78176,-57091]
["Anden gæld",-3959150,-3802921,-3199991,-3585830,-3682351,-2958395,-3140395,-2990819,-3138518,-2686357]
["Kassekredit",-766694,-1216258,-2240657,-1822074,-2465238,-2435355,-2303376,-2340207,-2296849,-1923554]
["Gæld i alt",-37049909,-42972695,-38880363,-41109153,-42032926,-38213244,-36663201,-37414466,-35687754,-32338577]
[null,null,null,null,""]
["Hensættelser (negative)",-6275638,-7094765,-4682733,-4860071,-4075856,-3569995,-3397571,-3359815,-2983705,-3944206]
[null,null,null,null,""]
["Egenkapital",14490166,15612911,9872103,11145075,8983534,9303154,8997103,8801013,8283523,10285125]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",3021869,4033250,-377292,1319216,835182,-266443,-184482,304401,841440,305039]
["Private indtægter",273093,275529,262917,288118,244311,227001,212522,222653,227002,220793]
["Resultat før regulering og skat",3294962,4308779,-114375,1607334,1079493,-39442,28040,527054,1068442,525831]
[null,null,null,null,""]
["Privat",-293668,-248260,-264982,-265670,-277896,-253747,-265415,-301470,-289674,-282417]
["Formueindtægter/-udgifter",-21489,-16897,-2393,-27775,-17291,-43254,-36038,-36228,-34132,-60916]
["Privat udtræk",-315157,-265157,-267375,-293445,-295187,-297001,-301453,-305866,-298257,-326642]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-44904,-95132,16903,"",-53812,18555,-6873,-30671,-104218,-102058]
["Betalt skat",-644182,-655895,-67030,-230312,-138178,-81537,-81458,-104887,-100869,-79814]
["Ændring i udskudt skat",-731157,-1081300,-27677,-360377,-224498,17576,91254,-180102,-141877,23220]
["Skat af årets resultat",-1375339,-1737196,-94707,-590690,-362677,-63960,9797,-284989,-242745,-56594]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1559562,2211295,-459554,641475,367818,-381849,-270490,-100464,427247,142596]
["Regulering ialt fra resultat",123859,445513,-27434,293515,107693,166249,-62403,103078,-116530,-76639]
["Værdireguleringer",259015,144120,138216,82181,-136193,216406,176019,237828,-40312,-770738]
["Pensionsindbetaling",-182522,-166658,-50420,-75029,-53213,-41663,-67279,-77113,-51890,-54820]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1764076,2634064,-399193,942142,286104,-40856,-224153,164165,233687,-1029993]
[null,null,null,null,""]
["Egenkapital primo",12730048,13027641,10271294,10202499,8752935,9346391,9221281,8637683,8051609,11315123]
[null,null,null,null,""]
["Egenkapital ultimo",14490166,15612911,9872103,11145075,8983534,9303154,8997103,8801847,8285297,10285131]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",3422982,4754292,-141809,1900848,1187186,126807,-34363,630132,951861,449181]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",848693,-1166554,130505,257888,-663025,-223861,0]
["Afskrivninger m.v., landbrug",1082655,1194912,1146201,1084766,1042280,955813,908180,854955,821712,754750]
["Afskrivninger andre erhverv",46139,29782,35301,99387,41828,46642,33306,27170,34561,17679]
["Regulering I/S",-76688,-23378,-25165,-11164,-31415,0,0,849,-237,288]
["Gevinst/tab finansaktiver",-8933,-9355,-4910,-11955,-7333,-4105,-6571,-4920,-7137,-4918]
["Urealiseret regulering finansaktiver",-121382,-465094,-68509,-314288,-113919,-153299,-15531,-79294,-42399,-7430]
["Gevinst/tab gæld",-16107,35328,25170,28965,-10526,16609,16734,9622,18958,3589]
["Urealiseret regulering gæld",-901,26414,13235,1900,-15214,-3180,37085,-7622,-134433,-67007]
["Øvrige tilbageførsler",5533,-47153,-21,501,21291,224,339]
["Tilbageførsel i alt",1759009,-425097,1251808,1132200,263966,858704,973542,800759,959890,830965]
[null,null,null,null,""]
["Betalt skat",-628643,-655895,-67030,-230312,-137205,-81537,-81458,-104887,-100869,-79814]
["Privat",-293668,-278651,-264982,-265670,-277896,-253747,-265415,-301470,-289674,-282417]
["Afskrivninger privat tlbf.",24597,23232,22807,28853,23322,28705,23234,20560,21450,89423]
["Formueindtægter/-udgifter",-21489,-16897,-2393,-27775,-17291,-43254,-36038,-36228,-34132,-60916]
["Pensionsindbetaling",-185587,-169865,-52036,-75029,-47922,-45534,-73642,-77113,-51890,-54820]
["Privat udtræk, skat og pension i alt",-1104790,-1098077,-363634,-573997,-456993,-395367,-433318,-514276,-531216,-476382]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-55420,-76537,39479,-75219,-95235,3685,-6849,-30671,-104218,-102058]
[null,null,null,null,""]
["Til invest og afdrag",4021782,3154581,785843,2383833,898924,584130,465048]
[null,null,null,null,""]
["Besætning (realforskydning)",-188605,-243891,-165497,-16010,59735,154376,421585,-134332,-202035,-325295]
["Beholdninger (realforskydninger)",-101825,-359042,267355,-237143,134269,-80814,108596,94436,-355557,31236]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",3731352,2551648,887700,2130680,1092928,657692,995228,983274,822942,509704]
[null,null,null,null,""]
["Investeringer"]
["Jord",-1160028,-829895,-333549,-575342,-457444,-569706,-488153,-542559,-523380,-743718]
["Immaterielle aktiver",-4985,-6305,-5537,-23664,-10919,5081,-2974,-4140,220,-7395]
["Grundforbedring",-24378,-8198,-16984,-13366,-15049,-11889,-7252,-11437,-13784,-5902]
["Stamplanter",0,0,0,706,0,0,0]
["Driftsbygninger",-520164,-342482,-395916,-320966,-320401,-355325,-327518,-437212,-456915,-391585]
["Inventar markbrug",-536979,-394615,-249748,-340115,-274017,-231899,-264369,-368306,-226850,-231583]
["Inventar husdyrbrug",-282601,-230696,-311546,-171379,-161452,-228175,-167392,-275210,-236150,-87868]
["Inventar andet",-5762,-16664,-6148,-12486,-3599,10799,-19800,-19775,-3034,-924]
["Beboelse, landbrug",-153960,-105519,-32117,-23594,-66229,-65674,-94252,-90487,-64729,-113179]
["Private aktiver",-173694,-118259,-56443,479208,-40403,-28715,-31360,-40651,-35997,-24106]
["Aktiver udenfor landbrug",-61449,-28140,7893,-60508,-63322,-92054,-23319,-104029,-19524,-235020]
["Investeringer ialt",-2924000,-2080771,-1400095,-1596418,-1412835,-1567558,-1426389,-1893807,-1580143,-1841282]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",807352,470877,-512394,534262,-319907,-909867,-431161,-910533,-757201,-1331577]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-458822,-373654,664218,-39479,157753,100842,-117467,185792,-130940,-160814]
["Realkreditinstitutter",640897,608989,-118125,-29545134,23717,297402,435889,-25812973,-24800936,-23779028]
["Pengeinstitutter lån, netto",-684245,-576223,-48511,-17397,118895,458738,-216660,492704,427699,288296]
["Anden gæld",-95883,675914,-283577,-3585830,90734,-171942,151432,-2990819,-3138518,-2686357]
["Kassekredit, ændring",-201455,-816695,570638,-523895,-122077,209151,155169,199564,-87588,275440]
["Ændring hensættelser",2184,0,19,0,-37,-5307,-1361,0,1346,36]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-797324,-481669,784662,-453928,268984,842191,394643,1017087,765600,1333309]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",3021871,4033252,-377289,1319216,835302]
["Private indtægter/omkostninger",273093,275529,262917,288118,244314]
["tilbf. værdiændr. stambesætning mm",97374,-99090,-84203,18873,-273561]
["Beregnet skat",-1289106,-1680970,-113827,-565264,-287915]
["Privat udtræk",-315157,-295548,-267375,-293445,-294642]
["Pensionsindbetaling",-185587,-169865,-52036,-75029,-47839]
["Konsolidering",1602488,2063308,-631814,688195,175655,-441775]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-2739801,-3609595,635003,-1109451,-316647,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",6.3,8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-3.2385761602649984E-2},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":3.2951118412829241},2.7136967368489353,0.65303961283260159,0.9574595212320316,2.1349090692337751,3.5512344345336135,3.2273755410974925]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":20.622326051986736},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":25.081955078463224},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-0.1435549000378917},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":14.231067525588699},11.605028114211978,2.9973665464665218,4.2604635784294613,8.6844615061319352,14.269788467764837,15.436219254741822]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":51.018811034453918},{"$f":"C37*100/C27","v":53.824932286361069},{"$f":"D37*100/D27","v":37.963186960401011},{"$f":"E37*100/E27","v":46.819433681429494},43.732689785654422,37.535275728305841,38.472726384650898,39.864973499285014,43.199068721071534,42.336896275674974]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":17.882769596980463},22.892214014414098,-8.4481695541466699,7.6781179130692259,5.0703987985129242,-4.0189380934680861,-4.1629622335100533,-4.3902944461543125,-4.5717371386927956,0]
["Soliditetsgrad, pct",25.1,23.5,{"$f":"D148*100/D108","v":18.474906400180149},{"$f":"E148*100/E108","v":19.513633871504471},16.306328454225813,18.210629981255479,18.3397731760701,17.754502877985956,17.645192580416705,22.086307207236089]
["Rentedækningsgrad",11.6,11.4]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",63.2,50,71,54.2,55.9,44.9,42.4,54.4,51,41.6]
["Vinterbyg, ha",20.3,22,14,20.100000000000001,18.100000000000001,20.2,20.3,17.2,14.2,21]
["Vårhvede",0.4,0.8,3.8,0.5,1.2,2.2000000000000002,2,3.2,2.2000000000000002,2.6]
["Vinterhvede, ha",92.1,99.3,59.9,95.6,83.8,89.8,92.9,72.900000000000006,67,102.8]
["Triticale, ha",1.4,1.6,2,1.3,1.1000000000000001,2.2000000000000002,2,1.9,3.1,3.3]
["Rug, ha",15.9,12.7,9.3000000000000007,11.6,10.8,14,11.4,9.5,7.1,4]
["Havre, ha",7.3,6.2,7.7,4.4000000000000004,5.4,4.8,4.2,5.8,5.0999999999999996,4.5]
["Kernemajs/majs til modenhed, ha",3.5,2,1.6,2.1,1.6,2.2000000000000002,3.3,3.1,1.8,3]
["Blandsæd",0,0,0,0,0.3,0,0,0,2.2999999999999998,0.5]
["Korn areal, ha",204.1,194.6,169.3,190,178.2,180.4,178.6,168.1,153.9,183.3]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.4,0.7,0.6,0.9,0.9,0.8,1.1000000000000001,1.1000000000000001,1.3,1.4]
["Almindelig rajgræs, ha",5.9,3.3,2.1,2.2000000000000002,1.7,2.2999999999999998,2.9,3.2,2.9,2.1]
["Italiensk rajgræs, ha",0.5,0.4,0.1,0.4,0.1,0.2,0.2,0.2,0.2,0.2]
["Hundegræs, ha",0.1,0.3,0.2,0.1,0.1,0,0,0,0,0]
["Engrapgræs, ha",0.7,0.2,0.2,"",0,0,0.1,0,0.1,0.1]
["Rødsvingel, ha",2.6,2,2,1.6,1.2,1.3,1.4,0.7,0.4,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0.2,0,0,0.1,0,0,0]
["Roefrø og andre frø",0,0,0,0.1,0.1,0,0,0.1,0,0.3]
["Spinatfrø, ha",0.8,1.9,1.3,0.8,0.6,0.5,0.6,0.5,0.2,0]
["Frøareal ialt, ha",11.4,9.3000000000000007,6.9,6.6,4.7,5.0999999999999996,6.3,5.8,5.0999999999999996,4.0999999999999996]
[null,null,null,null,""]
["Sukkerroer",1.8,2,1.2,"",1.2,1,1.6,1.4,1.2,2.1]
["Spisekartofler",0,0,0,0,0,0,0,0.1,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.5,0.3,0.3,1.1000000000000001,0.2,0.3,0.2,0.3,0.4,0.2]
["Proceskartofler, ha",0.4,0.4,0.4,0.4,0.1,0.2,0.2,0.2,0.1,0.2]
["Stivelseskartofler",4.3,2.4,1.9,2.2999999999999998,1.4,1.4,1,1.6,1.2,0.8]
["Raps, ha",26,27.8,20.8,27.2,24.7,24.7,23.1,23.9,17.8,23]
["Andre olieprodukter, ha",0.1,0,0,0,0.2,0.2,0.2,0,0,0]
["Hestebønner, ha",2,2,4]
["Ærter til konsum",0.5,0.7,0.2,0.6,0.3,0.4,0.3,0.2,0.1,0.2]
["Ærter og andre bælgsæd",0.3,0,0.2,0.2,1,0.6,0.3,0.3,0.1,0.1]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0.2,0,0]
["Andre industriafgrøder, ha",0,0,0.1,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0.1,0,0,0.1]
["Frugt og bær, ha",0,0.1,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0.2,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.2,0.1,0.1,0.3,0.1,0.1,0,0.1,0.3,0.5]
["Pil til energi, ha",0.1,0.1,0.2,0.4,0.3,0.3,0.2,0.4,0.2,0]
["Majs til energi, ha",1,0.8,1.3,1,0.4,0.2,0.3,0.4,0.5,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",1.1000000000000001,0.9,1.1000000000000001,1.5,1.1000000000000001,1.5,1.2,1.2,1,1.4]
["Helsæd, ha",0,0.1,0,0,0,0.1,0.2,0.1,0.1,0.1]
["Vedvarende græs, ha",5.0999999999999996,4.8,5.2,5.5,5.5,4,3.7,3.9,4.0999999999999996,4.0999999999999996]
["Majs, ha",0.3,0.1,0.1,1.6,0.8,0.9,0.6,0.7,0.4,0.6]
["Kolbemajs, ha",0,0,0,0,0.1,0.3,0.2,0,0.1,0]
["Andet grovfoder, ha",0,0.2,0,0.1,0.1,0.1,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",259.7,246.9,213.3,243.8,220.3,221.7,218.5,209.1,186.9,221]
["Udyrkede arealer, ha",2.6,5.0999999999999996,4.5,4.9000000000000004,4.7,3.5,3.1,3.5,3.4,3.5]
["Randzoner, ha",3.6,0.1,0.1,0.2,0.3,0.6,0.7,0.6,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.1,0.2,0.1,0.2,0.2,0.2,0.2,0.3]
["Landbrugsareal, ha",266,252.3,218,249,225.4,226,222.4,213,190,225]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",167,166.2,143.69999999999999,169.1,156.4,153.19999999999999,151.5,146.5,133.5,152]
["egen bortforpagtet areal, ha",20.5,30.2,28.4,18.100000000000001,18.899999999999999,12.8,8.8000000000000007,8.8000000000000007,12.7,1.4]
["Egen skov, krat, hede m.v.",7,6.8,5.7,6.8,5.5,5.8,6,6.4,5.9,5.5]
["Tilforpagtet dyrkbart landbrugsareal, ha",99,86,74.2,79.900000000000006,68.900000000000006,72.900000000000006,71,66.8,56.8,72.400000000000006]
["Tilforpagtet skov m.v., ha",0.2,0.2,0.2,0.2,0.3,0.3,0.3,0.2,0.2,0.3]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",23.1,18.600000000000001,13.8,12.7,10,11.1,11.7,8.4,7.1,8.5]
["Areal med lerjord (jb 5, 6), ha",131.6,135.5,113.1,124.9,122.2,113.4,115.3,101.6,85.8,117.3]
["Areal med fin sand (jb 2 og 4), ha",64.099999999999994,61.9,53.2,59.9,52.7,55.7,53.2,59.7,58.7,57.9]
["Areal med grovsand (jb 1 og 3), ha",44.7,34.799999999999997,37,49.9,37.6,42.1,38.4,41.8,38.5,34.5]
["Særlige jordbundstyper, ha",5.4,2.9,3.1,2.8,1.8,1.7,2.9,2.1,1.7,1.7]
["Markvanding, antal brug",0.12,0.12,0.15,0.15,0.15,0.16,0.18,0.19,0.16,0.17]
["Herpå areal vand",177.82,123.75,114.94,154.47999999999999,131.47999999999999,128.82,122.54,123.28,113.4,96.16]
["Antal m3 vand forbrugt til vanding",630,1291,1364,314,317,344,483,367,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,2,0,5,0,0,0]
["Heraf tons konventionel gylle (økologer)",19,0,0,0,0,0,1,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",66,67,45,60,57,59,59,58,56,57]
["Hkg vinterbyg pr ha",75,75,56,72,66,70,67,62,64,59]
["Hkg vårhvede pr ha",122,68,47,53,67,60,63,56,55,63]
["Hkg vinterhvede pr ha",85,83,66,78,69,80,77,74,74,69]
["Hkg triticale pr ha",75,73,69,70,60,60,61,57,56,56]
["Hkg rug pr ha",69,65,55,69,62,64,65,60,62,53]
["Hkg havre pr ha",69,62,41,60,57,61,57,56,59,55]
["Hkg kernemajs pr ha",97,111,94,73,97,78,106,89,73,1132]
["Hkg græsfrø pr ha",13,16,12,13,9,16,19,20,111,9]
["Hkg alm. rajgræs pr ha",17,19,52,14,12,16,31,25,15,16]
["Hkg italiensk rajgræs pr ha",20,21,26,22,20,19,17,14,16,17]
["Hkg rødsvingel pr ha",12,13,14,13,13,15,15,100,13,0]
["Hkg sukkerroer pr ha",137,142,110,"",130,128,126,126,118,120]
["Hkg spisekartofler pr ha",169,174,167,167,207,200,190,351,377,306]
["Hkg læggekartofler pr ha",250,289,243,340,253,293,272,268,291,241]
["Hkg proceskartofler pr ha",284,345,284,361,406,347,434,358,394,332]
["Hkg stivelsekartofler pr ha",519,513,461,488,461,491,476,466,467,445]
["Hkg raps pr ha",39,46,35,43,32,43,44,104,37,33]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,10,0,0]
["Hkg spinatfrø pr ha",16,20,8,13,8,13,18,17,13,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1200000000000001,1.21,1.3,1.07,1.08,1.21,1.21,1.32,1.63,1.39]
["Kr pr kg solgt maltbyg",1.21,1.35,1.37,1.34,1.18,1.33,1.29,1.59,1.58,1.7]
["Kr pr kg solgt hvede",1.27,1.27,1.31,1.1100000000000001,1.1399999999999999,1.19,1.22,1.46,1.64,1.37]
["Kr pr kg solgt rug",1.07,1.0900000000000001,1.2]
["Kr pr kg solgt havre",1.1200000000000001,1.1399999999999999,1.17,1,1.04,1.1200000000000001,1.03,1.1399999999999999,0,0]
["Kr pr kg solgt kernemajs",0.87,0.64,1.1200000000000001]
["Kr pr kg solgt raps",2.77,2.7,2.64,2.68,2.65,2.62,2.52,2.9,3.36,3.02]
["Kr pr kg solgt fabriksroer",1.03,1.21,1.36,0.72,0.82,0.79,1.76,1.7,1.83,1.6]
["Kr pr kg solgt spisekartofler",1.4,0.92,1.43,1.46,0.3,0.96,2.81,1.06,0.49,1.51]
["Kr pr kg solgt industrikartofler",0.84,0.81,0.84,0.72,0.67,0.55000000000000004,0.57999999999999996,0.65,0.52,0.49]
["Kr pr kg solgt stivelseskartofler",0.43,0.38,0.38,0.39,0.4,0.4,0.4,0.46,0.44,0.39]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0.6,1,1.9,2.2000000000000002,2,1,1.7,0.7,1]
["Antal årsopdræt",0,1,1,2,2,2,1,2,1,1]
["Stk årsopdræt pr årsko",0,1.06,0.8,1.01,1,0.99,1.05,1,0.93,1.1499999999999999]
["Udskiftningsprocent",0,95,26,121,42,38,47,35,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,8122,14407,6270,9017]
["Kg EK mælk i alt",0,5855,10621,17922,20453,19921,9278,15011,6319,8498]
["Kg EK mælk pr ko",0,10026,10363,9482,9324,9792,9433,8953,8798,8866]
["Gennemsnitlig fedtprc.",0,4.0599999999999996,4.26,4.05,4.0199999999999996,4.05,4.12,4.3600000000000003,0,0]
["Gennemsnitlig proteinprc.",0,3.6,3.55,3.55,3.49,3.44,3.51,3.58,0,0]
["Gennemsnitlig celletal",0,237,248,180,74,209,220,169,0,0]
["Kr. pr. kg ekm",0,2.6,2.68,2.63,2.08,2.2799999999999998,2.85,2.95,2.54,2.63]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",7912,7400,6258,5587,5147,6068,3522,3738,6145,5846]
["Kr pr solgt kvie levebrug",3700,3992,5734,0,3770,0,0,1400,0,0]
["Kr pr købt kvie",4500,4079,5055,7787,4859,4737,3114,3626,6735,5505]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,2.29,1.25,1.71,0.93,1.46,2.2400000000000002,1.35,2.46,2.31]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,1,1,0,0,0,0,0]
["Pct. malkestald sildeben",0,1,0,1,1,1,1,1,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.3,0.4,0.5,0.4,0.3,0.5,0.5,0.3,0.8,1.1000000000000001]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,2,0,0,1]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",279,263,237,220,235,253,255,250,0,0]
["Pris pr solgt slagtekalv",10956,2286,7600,6220,6858,7074,6695,6442,6775,6301]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",413.5,475.7,427.8,385.9,393.4,405.1,383.6,373,351.3,271.39999999999998]
["Antal fravænnede grise pr årsso",33,30.5,31.5,29.4,30.1,30,29.2,28.9,28.3,28]
["Antal fravænnede grise produceret",13662,14504,13494,11351,11844,12142,11194,10763,9928,7589]
["Gennemsnitsvægt solgte 7 kg's grise",8.1,7.5,7.5,12.2,7.7,8.1999999999999993,8,7.4,8.5,8]
["Stk 7 kg's grise solgt",833,1278,1217,875,651,533,518,335,452,312]
["Gennemsnitspris solgte 7 kg's grise",315,262,217,339,236,211,228,240,252,216]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",35.9,31.9,34,35.6,35.700000000000003,31.8,31.4,30.7,0,0]
["Antal smågrise produceret",14866,15197,14554,13736,14040,12887,12048,11441,0,0]
["Stk 7 kg's grise købt",2144,1789,2224,3259,2900,1836,2150,1865,1438,1028]
["Kr pr købt 7 kg's gris",303,291,215,273,242,209,250,263,264,232]
["Antal smågrise solgt",4514,5305,5178,4982,4736,4427,4796,4579,3718,1320]
["Vægt 30 kg's grise solgt",31,30,27,25,27,24,26,26,28,30]
["Kr pr solgt 30 kg's gris",483,468,357,479,395,346,410,433,413,336]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",9602,9444,9009,8438,8968,8783,7920,7366,7048,7219]
["Antal egne producerede polte, stk",128,142]
["Stk 30 kg's grise købt",354,715,759,594,594,544,584,472,506,567]
["Kr 30 kg's grise købt",435,341,308,458,318,344,411,402,370,316]
["Stk slagtesvin solgt",9030,8486,8319,8001,8803,8147,7273,6853,6586,6920]
["Antal sopolte købt",-131,-137,-97,-91,-111,-111,-107,-101,-80,-80]
["Vægt solgte slagtesvin",88,86,79,77,78,79,78,76,76,79]
["Pris pr solgt slagtesvin",1187,1077,830,985,902,852,931,994,978,879]
["Antal sopolte solgt",461,849,660,435,553,400,446,408,343,160]
["Pris pr solgt sopolt",1636,1662,1216,1339,1336,1272,1468,1671,1596,1634]
["Pris pr købt sopolt",1912,2119,1548,1818,1728,1577,1743,1715,1859,1590]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",83,56,61,147,45,119,91,0,38,130]
["Antal hønepladser",0,0,0,90,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",1084,875,2197,6450,5424,4227,3090,3455,6229,4023]
["Kg æg solgt",1246,754,836,18570,542,10800,13399,0,6857,23104]
["Antal slagtekyllinger solgt",1084,876,2197,6133,5279,4382,2966,3682,6055,4055]
["Kg. slagtekylling solgt",0,0,0,0,0,0,1815,415,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,1,0,1,1,0,0,1]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,19,17,14,21,5,4,5,9,18]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.2,4.5999999999999996,4.3,4.0999999999999996,4.5,4.7,5.0999999999999996,5.0999999999999996,5.2]
["Antal minkskind solgt",0,82,64,56,92,24,18,24,45,85]
["Kr. pr. solgt minkskind",152,193,215,247,239,368,315,591,519,410]
["Antal mink avlsdyr tæver, primo",0,22,19,17,24,5,4,6,10,21]
["Antal mink avlsdyr tæver, ultimo",0,12,18,18,26,5,5,8,11,24]
["Antal minkskind, primo",1,100,62,49,88,23,17,22,38,72]
["Antal minkskind, ultimo",1,130,83,59,84,22,18,26,38,80]
["Antal mink avlsdyr hanner, primo",0,5,3]
["Antal mink avlsdyr hanner, ultimo",0,2,4]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",525319,470579,328902,411230,-168743,476898,342570,349468,748241,465877]
["Korn IO",1356933,1313204,1064505,1118258,1398809,1070686,1107651,1148740,1001787,1133178]
["Frøafgrøder",160156,160394,86356,79748,47392,67124,88884,89686,65469,45519]
["Handelsroer",33049,34119,17940,33719,23677,19792,40557,35215,25957,42135]
["Kartofler",186893,108931,81205,136555,55911,55121,44460,64322,56130,30659]
["Raps",284306,348002,195288,311185,211922,287944,251881,270089,219736,232985]
["Ærter m.v.",25212,18847,12801,30717,11322,9020,5639,3584,1773,3228]
["Andre industriafgrøder",0,0,19,-1,0,0,0,1049,162,32]
["Gartneriafgrøder",1515,333,144,170,0,152,2047,2557,2768,2740]
["Grovfoder excl. IO",1545,1946,2392,15434,-40195,-54901,8178,-40829,4199,3846]
["Grovfoder IO",354,686,1836,1399,9222,10821,6102,7967,5732,5150]
["Energiafgrøder m.v.",15197,9557,10036,14109,5685,3953,2178,4144,2162,2156]
["Bruttoudbytte Planteavl incl. IO",2590479,2466597,1801424,2152523,1555002,1946610,1900147,1935991,2134118,1967504]
[null,null,null,null,""]
["Mælkesalg",144,13979,26465,46164,41743,44235,26068,43138,15822,22074]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,353,620,902,818,1422,723,1038,234,278]
["Non-GM tillæg",0,433,638]
["Kvalitetsprogramtillæg (Arlagården)",0,433,775,"",-10,-319,-343,-6,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,44,-4,13]
["Køer salg",542,7240,2264,17128,4220,5831,3403,3812,2356,3109]
["Slagtekalve salg",780,1856,1026,2386,1048,1842,11078,3175,2469,4397]
["Spædkalve salg",169,421,394,1556,1164,781,525,637,264,482]
["Kvier levebrug salg",129,257,426,8,10,0,0,74,0,0]
["Kvier køb",-64,-213,-365,-894,-65,-882,-33,-43,-713,-279]
["Tilvækst køer og opdræt",-101,-5464,370,-11803,-810,2067,-1403,-84,-1275,327]
["Tilvækst kalve",-162,-310,762,-95,-37,-170,-593,-639,294,-160]
["Kvæg, tilskud",0,0,-1,26,83,4,482]
["Kvæg andet",776,973,365,2206,1895,1751,122,959,3737,4235]
["Bruttoudbytte Kvæg",2213,19959,33737,57582,50060,56561,40030,52104,23183,34477]
[null,null,null,null,""]
["Sopolte salg",755117,1411378,802573,583009,738284,508880,654879,681098,547468,262188]
["7 kg's grise salg",262811,334518,263800,296635,153667,112579,117860,80375,113966,67386]
["Smågrise salg",2179638,2482879,1849749,2388013,1869749,1530351,1965450,1985019,1535203,443348]
["Salgtesvin salg",10701134,9078583,6873511,7859405,7713979,6917123,6743458,6774184,6410753,6068566]
["7 kg's grise køb",-650770,-519992,-479184,-891008,-701436,-383559,-537962,-490174,-380292,-238820]
["30 kg's grise køb",-153647,-244075,-233757,-271802,-188789,-187477,-239910,-189492,-187206,-179428]
["Soplte køb",-250982,-290423,-150128,-166125,-191586,-174362,-186561,-173667,-149157,-127699]
["Tilvækst salgtesvin",-239089,771201,-45166,-134250,168012,9044,-123672,-36197,105415,154032]
["Tilvækst smågrise",-333735,555877,-88680,-88405,163027,-37953,-81040,56779,40384,69803]
["Tilvækst øvrige svin",-102491,241671,-5140,-23915,327939,-123982,-221063,117695,54700,95658]
["Svin andet",433402,846190,454480,313923,303340,330510,323312,414453,363861,223797]
["Bruttoudbytte Svin",12601389,14667808,9242058,9865479,10356185,8501154,8414751,9220073,8455095,6838833]
[null,null,null,null,""]
["Æg salg",28138,17366,18107,39566,11893,28831,20329,0,9715,41435]
["Høns indkøb",-7121,-4403,-3900,-9939,-6462,-8275,-12663,-3,-2511,-8624]
["Slagtekyllinger salg",15804,11493,32410,90934,73546,59358,42901,56858,87442,58326]
["Fjerkræ andet",-5073,-3035,-6856,-13103,-15391,-10789,664,-13018,-12637,-12558]
[null,null,null,null,""]
["Minkskind salg",22,15778,13650,13848,22056,8979,5585,13931,23143,34830]
["Mink i øvrigt salg",0,0,0,0,9,0,0,111,0,0]
["Pelsdyr andet",-22,652,4383,1588,77,-212,446,-2616,1162,8623]
[null,null,null,null,""]
["Får",0,0,0,-29,100,5,27,13,44,8]
["Husdyr i øvrigt",403,335,125,386,296,437,506,1537,-1288,-555]
["Bruttoudbytte andre husdyr",32150,38186,57919,123250,86123,78335,57794,56814,105068,121486]
[null,null,null,null,""]
["Maskinstationsindtægter",113587,134868,128274,111922,130179,126427,108792,114906,84619,79468]
["Skovindtægter",11070,18871,21926,8500,6511,9073,0]
["Andre landbrugsindtægter",239589,243226,247532,390162,295928,119319,124581,126594,153174,114521]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",15590477,17589514,11532870,12709419,12479987,10837480,10646095,11506482,10955257,9156290]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,283,0,33,262,89,0]
["Tilskud miljøforanstaltninger, MVJ",22109,6177,5794,2780,726,500,1368,2211,1069,1163]
["Lejeindtægter",90765,122669,92228,81936,95587,48080,43582,43066,48508,39223]
["Andre landbrugsindtægter, pasningsaftale",1704,893,9359,55986,61291,5292,822,4037,19173,591]
["Andre landbrugsindtægter, videresalg",32445,38145,17287,98362,81890,12796,11725,6737,21204,4353]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",9476,16014,19963,5910,4939,5923,5662,8197,8571,6039]
["Andre landbrugsindtægter, sten grus m.v.",14585,3613,3996,6123,3175,2284,1624,396,2379,2047]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,239,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,7,60,182,1,16,-9,513,2590,9114]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,488,972]
["Andre landbrugsindtægter, sygedagpenge",2475,2138,2246,4279,3609,2479,2949,2691,3753,2723]
["Andre landbrugsindtægter, øvrige",65024,52655,78172,-5198,50938,51021,56586,58484,45351,62927]
[null,null,null,null,""]
[]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-167194,-136983,-128002,-138355,-129080,-121402,-124184,-131607,-113486,-113370]
["Gødning",-201545,-175510,-133362,-171394,-175318,-153124,-134690,-150812,-125413,-131155]
["Planteværn",-263213,-249431,-177018,-248077,-214760,-198987,-186717,-167389,-143429,-156588]
["Diverse. vedr. planteavl",-65881,-61074,-51040,-87620,-62467,-61705,-57194,-61626,-59098,-65002]
["Produktionsrådg. planteavl",-22139,-20654,-1138,-976,-1047,-2068,0]
["Stykomkostninger Mark",-719973,-643652,-490560,-646423,-581625,-535219,-502786,-511434,-441426,-466116]
["Foderkorn excl. IO",-938894,-1090085,-1116255,-803180,-559469,-842977,-842284,-966857,-998872,-620069]
["Foderkorn IO",-1356933,-1313204,-1064505,-1118258,-1398809,-1070686,-1107651]
["Indkøbt kraftfoder",-836011,-754161,-750511,-742416,-865137,-861406,-781473,-716169,-586755,-508271]
["Indkøbt tilskudsfoder",-536542,-516416,-453654,-468039,-524199,-501705,-503159,-505775,-417303,-337527]
["Indkøbt smågrise blanding",-17584,-32080,-35276,-49224,-63346,-57309,-52881,-57339,-60157,-36795]
["Indkøbt færdigblanding",-1643086,-1685039,-1721968,-1528670,-1588383,-1625228,-1542690,-1902229,-1688373,-1258600]
["Indkøbt fjerkræfoder",-13288,-38379,-19104,-54736,-39799,-40663,-29785,-31565,-41164,-51807]
["Indkøbt pelsdyrfoder",0,-111056,-11222,-8774,-12259,-3183,-2626,-3969,-5421,-10298]
["Indkøbt mælkeprodukter",-66198,-47828,-30984,-26058,-24821,-19536,-22140,-17861,-16168,-10311]
["Indkøbt hjælpeprodukter",-521630,-488239,-472503,-412405,-445165,-401900,-365396,-307503,-284942,-239276]
["Andet indkøbt kraftfoder",-19001,-299272,-24217,-81839,-93015,-43090,-53354,-74955,-55904,-118679]
["Indkøbt grovfoder",-5355,-23019,-9337,713,-6772,-4430,-6000,-2480,-3609,-1905]
["Andet indkøbt foder",-139835,-124314,-116555,0,-112456,-100639,-113691,-92109,-106237,-87850]
["Eget grovfoder",-254,-231,-1607,-14490,860,-12754,-8195,-2014,1361,1175]
["Andet eget foder",-9143,-5881,-13991,-4987,-173,0,0]
["Dyrlæge og medicin",-415875,-443375,-404856,-336516,-346837,-326636,-305323,-279499,-239039,-185461]
["Produktionsrådgivning",-37209,-20381,-18923,-14837,-16511,-18955,-20440,-17213,-16809,-11293]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-371621,-474502,-388087,-326953,-342167,-302731,-290275,-278166,-251195,-197049]
["Skovomkostninger",-5679,-10855,-10510,-4672,-2073,-2105,0]
["Diverse vedrørende andet",0,0,0,0,0,1547,-103,4416,-3157,-1339]
["Stykomkostninger i alt incl. IO",-7636401,-8121969,-7154625,-6758941,-7022153,-6769602,-6550253,-6919426,-6222688,-5279800]
[]
["Kapacitetsomkostninger"]
["Brændstof",-151606,-152336,-141450,-140981,-125052,-135372,-159674,-166727,-162866,-162242]
["Energi",-236434,-284902,-302342,-277544,-314557,-290035,-292733,-309740,-294555,-247152]
["Maskinstation diverse",-133970,-146843,-124016,-125392,-132447,-120070,-118167,-126233,-117427,-106175]
["Maskinstation høst af korn og frø",-31698,-30439,-27251,-21853,-19293,-18629,-15717]
["Maskinstation - optagning",-11137,-8480,-5130,-7566,-3154,-3346,-2340,-2207,-1543,-1958]
["Maskinstation, husdyrgødning",-99373,-77015,-69169,-63685,-55187,-51901,-46157,-47791,-47281,-34515]
["Maskinstation, høst af grovfoder",-2885,-911,-923,-2844,-578,-2727,-893,-1060,-1763,-757]
["Vedligehold bygninger, gårdsplads mv.",-144268,-116507,-71191,-98115,-76649,-62720,-69102,-66150,-63214,-53764]
["Vedligehold grundforbedring",-54837,-25987,-35185,-27628,-31459,-21053,-27102,-25534,-20940,-16788]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-719,-1618,-719,-356,-350,-645,0]
["Vedligehold markredskaber",-232956,-196072,-179392,-191216,-169691,-147724,-147788,-150638,-124189,-115654]
["Vedligehold staldinventar",-268785,-231137,-184967,-185879,-161260,-137377,-146349,-130095,-121298,-93097]
["Vedligehold andet inventar",-41397,-78882,-45912,-55543,-57051,-56862,-44323,-55626,-57739,-62225]
["Investeringer over driften",-42354,-43319,-29020,-29072,-45071,-21104,-24080,-25615,-21426,-18241]
["Lønomkostninger",-1395699,-1644486,-1318073,-1161413,-1126550,-1037428,-990827,-919986,-790720,-643524]
["Ejendomsskat",-72081,-76559,-65766,-68913,-68110,-57585,-53921,-48971,-42052,-43763]
["Forsikringer",-138749,-140331,-123858,-130259,-124198,-117157,-111083,-107539,-96507,-92793]
["Diverse omkostninger",-205857,-227784,-203089,-192412,-193154,-169872,-221048,-173460,-153525,-139058]
["Økonomirådgivning",-38353,-42687,-42108,-40104,-36811,-35403,-32604,-88780,-84460,-71668]
["Regnskab",-68563,-76099,-67365,-66477,-67491,-56995,0]
["Kontante kapacitetsomkostninger ialt",-3371722,-3602394,-3036927,-2887254,-2808111,-2544006,-2503910,-2463884,-2219234,-1916988]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-461981,-530779,-445086,-432544,-447762,-421111,-393963,-385015,-354240,-323253]
["Afskrivninger beboelse, landbrug",-35082,-38695,-31478,-34194,-30004,0,0]
["Afskrivninger grundforbedring",-9204,-9426,-8978,-11418,-8820,-7926,-7794,-7503,-6645,-6835]
["Afskrivninger stamplanter",-38,-108,-48,-55,0,0,0]
["Afskrivninger markredskaber",-316302,-287117,-256081,-283941,-265217,-260127,-245291,-234953,-203549,-211095]
["Afskrivninger staldinventar",-242192,-280130,-275486,-239722,-259988,-240504,-231403,-244567,-216548,-176586]
["Afskrivninger specialinventar",-10639,-24089,-7156,-6286,-8393,-9504,-9350,-8374,-9023,-5889]
["Afskrivninger bl. driftsmidler mv.",-18306,-19357,-16414,-15505,-16082,-14106,-14171,-14226,-12900,-11753]
["Afskrivninger i alt",-1093743,-1189700,-1040727,-1023665,-1036265,-953277,-901972,-894639,-802905,-735411]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-12116,-8954,-7846,-49011,-1776,-22209,-886,-23832,-12271,-4436]
["Nedskrivninger, beboelse",-1354,-11933,-8649,-33375,3689,-14971,-4539]
["Nedskrivninger, grundforbedringer",0,-3576,0,-1627,0,0,-1247,0,-911,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-7379,-1424,-10799,-4812,-4219,-4922,-20453,-1505,-1960]
["Nedskrivninger, staldinventar",-298,0,-1181,-12905,-1938,-8564,-5403,-8680,-1289,-2948]
["Nedskrivninger, andet inventar",0,-272,0,-306,0,0,-1751,0,-1104,0]
["Nedskrivninger, blandede driftsmidler",-272,-253,-29,29237,0,-101,-1219,-273,-188,-209]
["Nedskrivninger i alt",-14040,-32366,-19128,-78786,-4838,-35092,-15427,-53237,-17268,-9554]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",100,-9024,-21365,-1803,4705,-4690,6258,3783,-4320,-10995]
["Tab/gevinst, beboelse",-10585,-7210,-14803,3852,-26805,-16242,-4794]
["Tab/gevinst, grundforbedringer",578,1726,420,0,-119,0,-14,466,0,-1791]
["Tab/gevinst, stamplanter",0,0,0,39,0,0,0]
["Tab/gevinst, markredskaber",31371,31248,31989,39120,39010,27293,45058,64858,28661,19600]
["Tab/gevinst, staldinventar",3633,3713,2621,808,2996,1412,806,9128,-338,1788]
["Tab/gevinst, andet inventar",-397,931,232,349,920,563,175,424,515,389]
["Tab/gevinst, blandede driftsmidler mv.",-1149,-1064,-2733,-2005,-444,-1793,-2215,-1900,-1562,-1713]
["Tab/gevinst i alt",23550,20321,-3639,40359,20264,22786,50069,76759,22957,7278]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-4455954,-4804139,-4100421,-3949347,-3828951,-3509589,-3371241,-3335001,-3016398,-2654665]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",19258,30892,16745,17657,9557,15703,11363,9254,2896,3871]
["Forpagtningsindtægter",83543,126835,119425,142357,120010,55747,57715,54414,74271,7717]
["Forpagtningsudgifter",-629607,-584463,-529231,-548036,-581926,-531568,-544103,-485867,-420055,-408733]
["Renteindtægter",7623,23540,25065,22135,18812,15592,23897,25219,31533,38587]
["Aktieindkomst",7397,23795,16630,13157,5446,4548,5112,4207,5036,2948]
["Renteudgifter, realkredit dkr, fast",-39298,-111722,-59801,-41630,-39300,-43473,-50163,-53683,-65942,-85085]
["Bidrag, realkredit dkr, fast",-31539,-31371,-30094,-20102,-21916,-14565,-10541]
["Renteudgifter, realkredit dkr, variabel",2618,6704,-23007,-43425,-52008,-54761,-64964,-101137,-119025,-110223]
["Bidrag, realkredit dkr, variabel",-210434,-227094,-205037,-191168,-140387,-112106,-85360]
["Renteudgifter, realkredit fr. valuta, fast",0,-1370,0,-1641,0,-702,-63,-71,-1275,-1238]
["Bidrag, realkredit fr. valuta, fast",-9,-11,0,-7,0,-201,-127]
["Renteudgifter, realkredit fr.valuta, variabel",-1173,-3578,-4439,-12797,-29391,-45270,-83776,-205854,-330550,-369192]
["Bidrag, realkredit fr. valuta, variabel",-31480,-41821,-47896,-107303,-126113,-119738,-129146]
["Renteudgifter, anden realkreditgæld",-12814,-11476,-542,-214,-114,-62,-26,-9,-19,-16]
["Renteudgifter, pengeinstitut",-111850,-137684,-155553,-168579,-185996,-169608,-181644,-217477,-182398,-88831]
["Renteudgifter, kassekredit",-51966,-136052,-116531,-120982,-159010,-149842,-156327,-176218,-176824,-125905]
["Renteudgifter, udlandslån",-22055,-45371,-60642,-84296,-91689,-97781,-112181,-116629,-108382,-107789]
["Renteudgifter, prioritetsomkostninger",-62002,-58049,-32547,-43665,-38209,-36105,-39642,-30467,-22534,-25651]
["Renteudgifter, ansvarlige lån",-313,-458,-511]
["Renteudgifter, finansiel leasing",-12915,-11019,-6286]
["Renteudgifter, øvrig gæld",-14575,-11101,-24266,-37699,-45530,-38872,-44000,-102698,-35672,-30304]
["Realiseret gevinst gæld",43377,10173,4417,16980,25401,21151,110162,5577,4492,22815]
["Realiseret tab gæld",-27268,-45018,-29016,-43912,-14875,-37676,-126786,-15199,-23450,-26195]
["Realiseret gevinst værdipapirer",37649,53277,22378,30147,36821,26558,17865,35326,31630,62122]
["Realiseret tab værdipapirer",-112110,-112839,-106526,-135611,-144422,-127961,-96252,-141489,-110149,-268261]
["Finansiering i alt",-1169942,-1295282,-1227265,-1358633,-1454841,-1440992,-1498989,-1512801,-1446417,-1509362]
["Heraf renteudgift henført privat",-31399,-57387,-55044,-62657,-57836,-62602,-73558,-71137,-80175,-69299]
["Heraf rentendtægt henført privat",8104,25908,18983,14912,7113,6286,7644,8557,10037,10865]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",29517773,31969812,27186240,29619049,27999608,25664070,24506128,24102799,23428659,25285626]
["Driftsbygninger",7041289,8776252,7629442,7499738,8001848,7540571,7172987,7486475,7067645,6646538]
["Fast ejendom, i øvrigt",1805795,2186037,1644902,1904074,1995017,1975085,1947607,2093021,1923125,1928423]
["Stamplanter",113,902,449,395,0,0,0]
["Betalingsrettigheder",22046,21162,20464,29941,36410,0,0,53787,46678,59307]
["Mælkekvote",0,0,0,0,0,361,2090,7179,3768,10005]
["Andre immaterielle aktiver",71646,303816,98668,40650,104401,69666,29116,73634,48999,50112]
["Inventar markbrug",2373558,2230885,1943876,2033187,2025581,2033218,1883829,1672711,1456688,1625999]
["Inventar husdyrbrug",1538183,1815901,1714087,1580973,1878022,1820888,1739614,1788825,1651047,1420182]
["Inventar andet",33966,178194,48759,36567,41416,83212,65102,69565,78329,187542]
["Kvæg",6265,15939,17168,33963,28645,28297,23801,24550,20053,29360]
["Svin",4651852,4366977,3834636,3750658,3312523,3266840,3536791,3375108,2987329,2165049]
["Fjerkræ",8005,6435,7726,15359,1065,8572,2662,5118,4359,7649]
["Pelsdyr",134,30377,22464,18868,29920,7540,5376,12044,14938,22432]
["Får",0,0,0,51,80,174,96,78,135,42]
["Andre husdyr",1821,1606,2519,1040,1657,3100,3687,12508,12930,3948]
["Beholdninger egen avl",1129849,865572,866812,772497,807386,692284,830865,849602,553681,745778]
["Beholdninger indkøbt foder",226478,268443,237945,277241,394905,400368,343343,385217,274438,229467]
["Jordbeholdninger",135440,125480,92012,114079,108995,120517,114932,97358,84286,93961]
["Andre beholdninger",191148,173022,150086,152650,155893,144915,161109,152345,106037,106236]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1313324,2201248,1605227,2083433,1958838,1398986,1445395,1527248,1491896,1130481]
["Mellemregning I/S-interessenter",66649,58649,86437,49550,270622,312751,95844,256051,91773,18378]
["Andel I/S",60833,25188,23786,43461,47179,70440,90306,59409,52193,45835]
["Finansielle kontrakter og værdipapirer",1867806,2850115,2272842,1826092,7335,9750,26835,1972,10066,21385]
["Andelskapital",906825,936483,831838,817931,734571,655151,549672,490385,443592,472560]
["Leveringsrettigheder",63717,47082,42530,0,0,0,0]
["Kassekredit (positiv)",660926,212484,336312,224111,133613,181173,153139]
["Landbrugsaktiver ialt",51828979,56819385,48454020,51106926,50075529,46527395,44782558,44596989,41852644,42306295]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",770751,1235437,1001252,1139263,878893,732668,832022,640137,626327,751398]
["Beboelse",1140625,1261273,1175583,1166026,1175209,1151305,1171578,1180857,1140082,1111391]
["Private aktiver",400440,459245,430268,462209,495701,227044,232960,176856,168063,171702]
["Immaterielle anlægsaktiver",47,83,228,229,163,231,1153,388,682,3553]
["Øvrige materielle anlægsaktiver",135930,158041,480990,1014742,531070,442925,386824,356924,365570,219283]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",73384,46855,37751,43187,39205,88857,89022,94383,97200,66726]
["Aktier mv",680241,1271773,1007269,685800,741243,571712,582153,544217,570757,649211]
["Obligationer mv",194140,194632,273498,80094,81568,110921,78637,200142,182841,376863]
["Pantebreve",21541,398705,108073,198731,56375,26149,100695,68187,147108,141027]
["Indlån mv.",481862,310049,551128,314868,393315,501664,307978,534591,340616,438983]
[null,null,null,null,""]
["Aktiver ialt primo",55727939,62155479,53520060,56248153,54490605,50385845,48486532,48516674,45543309,46255707]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-275865,-261198,-112166]
["Fast forrentet Dkr",-3682542,-4947325,-2809009,-1784362,-2417698,-1497601,-1532098,-1215535,-1578141,-1657740]
["Variabelt forrentet Dkr",-20494489,-22211454,-19845077,-17563237,-13946055,-12027138,-8854223,-7079299,-5238647,-4261897]
["Fast forrentet fremmed valuta",0,0,0,-32647,0,-2222,-80412,-35538,-57074,-68359]
["Variabelt forrentet fremmed valuta",-3426585,-4227676,-4953937,-10377411,-13056037,-13166355,-14914720,-17087949,-17519344,-17267258]
["Diverse realkreditlån",55973,74397,238826,"",59535,52173,47041,64862,54831,45274]
["Realkreditinstitut gæld ialt primo",-27547643,-31312058,-27369197,-29559172,-29360256,-26641143,-25334412,-25353459,-24338375,-23209980]
["Variabelt forrentet Dkr",-3002996,-4340256,-3723786,-3557543,-3947442,-3306307,-3391352,-3525904,-2790454,-1198787]
["Fast forrentet Fremmed valuta",-6939,-146808,-124913,-235873,-239306,-188303,-300964,-279855,-377662,-210720]
["Variabelt forrentet fremmed valuta",-603445,-939693,-1299781,-1578051,-1602148,-1650689,-1710517,-2005206,-1849100,-2219346]
["Pante- og gældsbreve",-291574,-305123,-254963,-168141,-193132,-209309,-192076,-195130,-99017,-59124]
["Anden langfristet gæld",-709932,-556294,-514221,-542806,-596935,21067,0,-38435,-28173,-10794]
["Leasingforpligtelser",-332596,-370806,-209128,-345876,-302922,-299208,-228726,-257359,-199232,-163833]
["Mellemregning interessenter",-478162,-69711,-195355,-104910,-259930,-207926,-224518,-174546,-204059,-88707]
["Moms",-457797,-139765,-208231,-229404,-137815,-118168,-137599,-136398,-288558,-173933]
["Leverandørgæld",-2159500,-1717448,-2113049,"",-1733502,-1659777,-1568932,-1604090,-1361995,-1129614]
["Anden gæld, finansielle kontrakter",-505481,-654590,-557842,-858295,-857137,-828832,-467632,-726561,-614842,-508475]
["Kassekredit",-968148,-2032953,-1670020,-2345970,-2587315,-2226204,-2148207,-2140643,-2384438,-1648114]
["Gæld uden for landbruget",-16433,-91767,-75488,-42847,-13932,-12039,-96175,-119033,-122088,210]
["Gæld i alt",-37344341,-42938468,-38428139,-41397342,-41831771,-37402113,-35859149,-36556619,-34657993,-30621218]
["Hensættelser (negative)",-5621003,-6159745,-4799607,-4641372,-3951746,-3646307,-3520837,-3319623,-2956892,-4486673]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",30884241,32905493,27492168,30095904,28497145,26307205,25196920,24728451,23858925,24803312]
["Driftsbygninger",7082441,8557546,7488140,7320741,7794925,7470860,7144686,7492449,7126804,6685918]
["Fast ejendom, i øvrigt",1896961,2320905,1612465,1890638,1941859,1987843,2005209,2141800,1972100,2001895]
["Stamplanter",75,794,401,706,0,0,0]
["Betalingsrettigheder",19552,20610,17942,24630,31250,33043,36940,54288,47884,42801]
["Mælkekvote",0,0,0,0,55,241,328,4004,2938,4784]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",73737,289825,120795,53980,98761,66959,25985,71874,43402,50666]
["Inventar markbrug",2628248,2365761,1965939,2120407,2070559,2034972,1943590,1855997,1507912,1665122]
["Inventar husdyrbrug",1583999,1771399,1752294,"",1777276,1799875,1669332,1826109,1669021,1326093]
["Inventar andet",33569,165332,47967,40550,36637,58854,73200,65215,68934,168984]
["Kvæg",6002,10165,18299,22065,27798,30194,21806,23827,19073,29528]
["Svin",3976537,5935727,3695650,3504088,3971500,3113949,3111017,3513385,3187827,2484543]
["Fjerkræ",5828,5451,5623,17620,9282,5886,8538,2007,6779,4423]
["Pelsdyr",112,31029,27011,21185,29996,7328,5901,10763,17054,32323]
["Får",0,0,0,1,158,149,97,110,173,46]
["Andre husdyr",1739,1292,1919,906,1631,2640,3471,13645,10872,2913]
["Beholdninger egen avl",1221947,1087808,739267,966527,702580,738944,755896,757980,798937,723050]
["Beholdninger indkøbt foder",259709,247717,241531,325131,307485,423164,316901,370244,352625,202324]
["Jordbeholdninger",140000,126263,111921,101306,115310,126421,118341,108756,88156,95402]
["Andre beholdninger",180853,177889,157784,172842,144583,150369,150516,153105,134281,123430]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1345111,2494499,1530159,1868595,1585140,1253905,1214675,1369454,1185626,1055240]
["Mellemregning I/S interessenter",63837,52500,104074,115102,260930,336898,133344,-145666,-233137,-143434]
["Andel I/S",84962,1949,27053,36862,57466,74655,101987,59421,70408,36598]
["Finansielle kontrakter",1193,2301,5631,4045,4734,12209,36981,1817,6676,17153]
["Andelskapital",971430,988278,896229,879623,832384,749786,603110,531062,485579,679476]
["Leveringsrettigheder",77132,56463,64832,0,34454,27313,51771,0,0,0]
["Kassekredit (positiv)",885504,574694,191177,271039,243165,216347,164562]
["Landbrugsaktiver ialt",53424721,60191688,48316273,51420641,50577061,47030008,44895102,45010097,42428849,42092590]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",641764,1067354,852579,991183,828477,734727,707629,662712,620914,772568]
["Beboelse",1175745,1238208,1190291,1163778,1158146,1146199,1184527,1196666,1169399,1128157]
["Private aktiver",530311,532209,446146,479208,497283,221148,229341,181034,171540,163464]
["Immaterielle anlægsaktiver udenfor landbrug",0,42,94,155,163,142,1049]
["Påbegyndte investeringer udenfor landbrug",0,0,0,588,548,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",214241,191496,456951,1008167,541188,519332,447683,443373,457592,491529]
["Øvrige aktiver, udenfor landbrug",195381,183073,166136,153351,53692,49072,136561,123034,26294,85254]
[null,null,null,null,""]
["Aktier mv",705184,1531023,1087143,964267,755639,629686,619363,545376,623304,630229]
["Obligationer mv",290826,216937,288536,106725,92247,113604,83933,193041,171862,312754]
["Pantebreve",21811,60634,121897,213235,87157,28394,108810,71575,143179,144070]
["Indlån mv.",1454761,1007854,561423,731930,289767,350942,452168,499957,492030,440585]
["Hensættelse (positive)",46470,34548,138906,152698,211497,263138,191710,224875,310932,125514]
[null,null,null,null,""]
["Aktiver ialt ultimo",57815712,65680371,53435199,57114298,55092316,51086393,49057875,49575294,46954982,46567907]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-269258,-260591,-383865]
["Fast forrentet Dkr",-3681199,-5548635,-3212835,-2539538,-2737325,-1556134,-1510982,-1281409,-1430251,-1502277]
["Variabelt forrentet Dkr",-21607804,-22753805,-20205630,-21613284,-16000565,-13532798,-11727397,-9198468,-6499885,-5045505]
["Fast forrentet fremmed valuta",0,0,0,-32290,0,0,-32265,-34943,-60706,-67359]
["Variabelt forrentet fremmed valuta",-2925555,-3747952,-4113893,-5610830,-10688116,-11916048,-12544972,-15370564,-16868100,-17212511]
["Diverse realkreditlån",50218,88716,272862,"",181575,54755,49210,72410,58007,48623]
["Realkreditinstitut gæld ialt, ultimo",-28164340,-31961677,-27259496,-29545134,-29244430,-26950224,-25766405,-25812973,-24800936,-23779028]
["Variabelt forrentet Dkr",-2485200,-4006552,-3985245,-3779809,-4139434,-3775437,-3292820,-4175132,-3637464,-2102130]
["Fast forrentet Fremmed valuta",-28727,-109759,-108972,-206710,-194176,-245263,-260425,-286068,-274229,-176183]
["Variabelt forrentet Fremmed valuta",-407891,-733888,-944874,-1347822,-1518569,-1558508,-1656370,-1809267,-1539757,-1671325]
["Pante- og gældsbreve",-265660,-277834,-235595,-200490,-181334,-211886,-186318,-256448,-109047,-53221]
["Anden langfristet gæld",-702989,-603215,-521669,-533106,-607394,-78176,-57091,-56405,-38312,-9986]
["Leasingforpligtigelser",-357931,-373042,-298168,-378615,-305284,-269636,-247234,-256898,-216555,-209400]
["Mellemregning I/S-interessenter",-347001,-143539,-182776,-110678,-280249,-190055,-227098,222413,73194,21037]
["Moms",-370590,-427358,-125049,-198632,-217149,-138051,-125447,-138714,-125414,-154618]
["Leverandørgæld",-2335921,-2098171,-1978369,-2125612,-1953878,-1630615,-1708122,-1543220,-1541238,-1240214]
["Anden gæld, finansielle kontrakter mv",-531274,-669043,-543678,-725290,-906165,-721465,-760213,-497088,-759070,-664895]
["Kassekredit",-766694,-1216258,-2240657,-1822074,-2465238,-2435355,-2303376,-2340207,-2296849,-1923554]
["Gæld uden for landbruget",-16433,-91767,-71951,-47003,-19625,-8571,-72281,-96380,-115744,-210589]
["Gæld i alt ultimo",-37049909,-42972695,-38880363,-41109153,-42032926,-38213244,-36663201,-37414466,-35687754,-32338577]
["Hensættelser (negative)",-6270445,-7094103,-4681650,-4859812,-4074108,-3569742,-3393515,-3358981,-2981932,-3944199]
["Andre hensatte forpligtigelser",-5192,-662,-1083,-259,-1748,-254,-4056,-834,-1774,-6]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1996,1985,1912]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",53,53,52,52,51,51,50,49,48,49]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1328,1327,1327,1328,1328,1328,1328]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,3,0,5,6,2,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",624,619,619,618,610,628,621,627,644,635]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",30975,74268,98028,196510,158452,97423,71495,83809,81253,87296]
["Personlig indtjening, ægtefælle",256916,237093,212690,185515,166285,161113,154017,158921,153675,153566]
["Ejerløn",430628,459111,456723,463484,379801,373888,374546,386427,378782,0]

{"sheet":"4.8 Int. konv bedste","index":30,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:29:04 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype] IN (1331,1333,1334,1313,1314))) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",68,73,81,100,107,110,120,133,168,118]
["Antal vejet",100.22,91.11,75.83,104.02,123.66,156.61000000000001,187.97,184.06,192.94,249.12]
["Kredsnummer",200,238,269,205,239,228,271,302,258,241]
["Ejendomsnummer",4020,3408,4095,3999,3422,3683,3614,3678,3496,3473]
["Landbrugsareal, ha",322,260,266,290,253,291,228,227,193,232]
["Årskøer",0,0,3,1,0,1,1,4,1,3]
["Årssøer",563,719,566,494,629,509,395,439,390,324]
["Antal slagtesvin produceret",13845,14333,12843,10872,12498,11553,7880,8169,8133,8609]
["Antal minktæver",0,36,11,10,40,0,11,8,22,62]
["Dyreenheder",577,648,559,485,656,570,413,440,411,397]
["Beregnet antal normtimer",11456,12346,11059,10280,11609,10359,8341,8853,8005,8498]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",3172334,2572018,2558390,2743075,1799101,2676187,2131802,2290457,2297276,2164063]
["Bruttoudbytte Kvæg",2382,2012,101798,27641,2851,32938,72318,130269,22550,95750]
["Bruttoudbytte Svin",18114488,23731311,13459529,13853466,15971386,11470558,9324062,11501022,10309256,8418020]
["Bruttoudbytte andre husdyr",103949,59089,168250,80264,88107,88746,45960,43484,80270,168539]
["Skovindtægter",6668,32806,27914,2100,4793,18971,0]
["Maskinstationsindtægter",98457,162124,253456,85872,244754,140899,89753,95529,97574,66964]
["Andre landbrugsindtægter",300156,461119,478388,283459,210556,210559,134584,144654,164821,105719]
["Bruttoudbytte ialt",21798435,27020479,17047724,17075879,18321549,14638858,11798480,14205415,12971748,11019056]
[null,null,null,null,""]
["Stykomkostninger Mark",-882987,-673435,-635498,-777664,-659505,-707080,-528618,-543731,-446907,-472680]
["Korn inkl. IO",-2993291,-3073509,-2852127,-2595277,-2749835,-2573156,-1965645,-6606556,-5914902,-5017085]
["Færdigblanding mv.",-5458092,-6823032,-4908399,-4210537,-5222238,-4332415,-3447677]
["Eget grovfoder inkl. IO",-69,744,-3584,-5669,3284,-4206,-13546]
["Øvrige stykomkostninger husdyr",-1064532,-1558349,-1173338,-889153,-1100416,-814908,-651514,-710650,-611933,-482082]
["Skovomkostninger",-2218,-16390,-11860,-1674,-1424,-4034,0]
["Stykomkostninger i alt",-10401189,-12143971,-9584806,-8479975,-9730134,-8435798,-6607000,-7860937,-6973741,-5971848]
[null,null,null,null,""]
["Dækningsbidrag",11397246,14876507,7462919,8595904,8591415,6203060,5191480,6344477,5998007,5047207]
[null,null,null,null,""]
["Energi og brændstof",-494706,-599381,-581376,-506419,-615072,-530018,-454196,-530625,-485675,-426622]
["Maskinstation",-354641,-373455,-260842,-272692,-265902,-217117,-169874,-190070,-181648,-166674]
["Vedligeholdelse",-932883,-889343,-769201,-657608,-635425,-537318,-446672,-453439,-402148,-357312]
["Investeringer over driften",-43489,-66220,-48415,-43462,-31930,-22477,-22854,-28107,-22802,-15540]
["Lønomkostninger",-1980780,-2773567,-1998925,-1443080,-1737320,-1421198,-1043374,-1102571,-872356,-678033]
["Ejendomsskat og forsikringer",-241327,-238826,-262839,-219503,-235866,-223036,-171978,-168508,-136406,-130555]
["Diverse omkostninger",-404606,-491365,-412285,-331558,-388899,-304157,-258428,-288880,-253489,-216323]
["Kontante kapacitetsomkostninger",-4452432,-5432157,-4333881,-3474323,-3910415,-3255320,-2567375,-2762201,-2354525,-1991060]
[null,null,null,null,""]
["Afskrivninger",-1354378,-1487310,-1558904,-1185349,-1302180,-1304308,-978580,-987142,-810930,-778525]
["Nedskrivninger",-19657,-20158,0,-5559,-25804,-11032,-3827,-47509,-10135,-2168]
["Tab/gevinst",37867,30795,-61471,49603,69147,70401,83212,142283,62770,36877]
["Kapacitetsomkostninger i alt",-5788600,-6908829,-5954256,-4615629,-5169252,-4500258,-3466571,-3654569,-3112820,-2734875]
[null,null,null,null,""]
["Resultat af primær drift",5608645,7967678,1508662,3980275,3422163,1702802,1724909,2689908,2885187,2312332]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",657565,541886,554007,601727,537348,626820,502028,501269,415591,504750]
[null,null,null,null,""]
["Forpagtningsindtægt",62300,168589,281362,76161,138619,68988,68191,61380,88704,9316]
["Forpagtningsafgift",-1139314,-1012711,-674697,-867824,-836627,-631833,-517100,-608672,-629887,-613779]
["Renteindt, landbrug og fin.tilskud",31735,77085,64221,30540,27200,38493,28149,32779,13373,26827]
["Realiseret gevinst/tab finansaktiver",-159601,-49859,-142015,-148664,-132706,-220541,-94058,-213091,-88377,-347203]
["Renteudgifter, landbrug",-626909,-1062192,-1035877,-893247,-1144266,-1078827,-990271,-928506,-868117,-796801]
["Finansomkostninger ialt, landbrug",-1831789,-1879088,-1507007,-1803034,-1947780,-1823720,-1505088,-1656110,-1484303,-1721641]
[null,null,null,null,""]
["Driftsresultat",4434421,6630476,555663,2778969,2011730,505901,721849,1535213,1816278,1095441]
[null,null,null,null,""]
["Ejerløn",-387449,-466460,-449960,-480084,-366420,-356902,-402610,-407899,-417713,0]
["Korr. værdiændring stambes/foderbeh.",135656,-112828,-171763,-29663,-407595,-128402,485]
["Driftsresultat efter ejerløn mv.",4182629,6051188,-66061,2269222,1237715,20598,319724]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-11569,-48296,-13543,-11683,-14952,-3764,-37865,-4000,-1816,-4955]
["Nedskrivning immaterielle aktiver",-598,-286,-5687,-24,-11314,-15100,-13344,-31101,-16326,-11918]
["Gevinst/tab immaterielle aktiver",35005,-4208,-13684,-18648,10153,-26384,-20313,3097,-7775,-4450]
["Anden virksomhed og engangsposter",378925,101041,393490,579072,599382,328286,256336,191459,212937,84857]
["Renteindtægter, privat",5374,14484,30736,10329,5699,9376,4862,7048,4052,5468]
["Renteudgifter, privat",-31024,-69252,-88005,-64372,-63949,-84880,-80889,-68611,-75516,-44627]
["Urealiseret regulering værdipapirer",138828,751710,240720,150455,128539,295447,-18364,169772,12312,150615]
["Urealiseret regulering gæld",5192,-32103,-17724,9133,10574,12252,-35969,-32929,-108675,-71089]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",4954555,7344247,1081967,3433231,2675863,1021395,776207,1769947,1835471,1199337]
[null,null,null,null,""]
["Private indtægter/omkostninger",252370,233126,252739,339068,182791,186881,162245,163728,153895,160414]
[null,null,null,null,""]
["Årets resultat før skat",5206925,7577373,1334706,3772299,2858654,1208276,938453,1933675,1989366,1359751]
[null,null,null,null,""]
["Skat af årets resultat",-1916969,-2911558,-527071,-1315441,-940659,-372307,-344698,-711544,-482675,-395436]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",37456256,44746094,52573089,38072157,40961026,48985304,36030932,36099184,27597146,29611233]
["Stamplanter",0,0,1567,0]
["Betalingsrettigheder EU",12552,25892,30866,29063,27545,63704,55812,59699,74214,42813]
["Mælkekvoter og andre leveringsrettigheder",95493,702257,166559,147965,110906,146437,21306,119707,94649,96353]
["Inventar og maskiner",5136856,4933924,6226997,4695116,5501494,5776630,4282412,4373549,3493703,3383789]
["Besætning",5496076,9844985,5352684,4464470,6217707,4100164,3406229,4227190,3831719,3108462]
["Beholdning",2323247,1870498,1825460,1978146,1609930,1984483,1475655,1699451,1525055,1232488]
["Tilgodehavende",1989735,3647059,2873864,2349507,2369650,1606063,1263159,1512994,1067995,1096416]
["Andelskapital og financielle kontrakter",2590567,2033477,1586291,1585166,1383784,1389801,903275,858480,784558,856862]
["Landbrugsaktiver i alt",55100783,67804187,70637378,53321591,58182042,64052587,47438780,48950254,38469039,39428416]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1623165,1961801,3059654,1591274,2083108,2394868,1991797,721767,572425,338626]
["Private aktiver",367848,724744,601869,426175,344925,248133,192829,1291631,1207222,1206918]
["Øvrige aktiver udenfor landbrug",458868,93979,1928282,3665342,992942,1193654,950163,813527,875026,198884]
["Værdipapirer og indlån",1387355,2529788,3551171,1907683,830845,1819817,993096,1002613,844019,737770]
["Hensættelser (positive)",94477,56623,82471,274137,598186,265729,77850]
[null,null,null,null,""]
["Aktiver i alt",59032495,73171122,79860826,61186201,63032049,69974787,51644515,52779792,41967731,41910614]
[null,null,null,null,""]
["Ansvarlig lånekapital",-451045,-778805,-24562]
["Realkreditinstitutter",-28819851,-34510760,-40552511,-31102031,-33803833,-37365451,-27181618,-27747558,-21772963,-21693156]
["Pengeinstitutter",-2398586,-6524043,-6741784,-7042187,-9586444,-7054363,-6030510,-5662618,-4496825,-3366161]
["Pante- og gældsbreve",-127543,-40193,-358602,-435446,-284401,-344976,-348246]
["Anden langfristet gæld",-696564,-720471,-1069486,-748522,-632186,-113040,-75554]
["Anden gæld",-5595924,-5195864,-4562400,-4666452,-5282906,-4460313,-3171715,-3676971,-3539781,-2766738]
["Kassekredit",-704205,-1119684,-3008474,-1543696,-3029520,-2225368,-1964235,-1797993,-1554693,-1345952]
["Gæld i alt",-38793718,-48889821,-56317818,-45636810,-52619290,-51563511,-38771878,-38885141,-31364263,-29172006]
[null,null,null,null,""]
["Hensættelser (negative)",-5785136,-7622053,-7505373,-5049272,-3766619,-5097529,-3602153,-3624447,-2839124,-3142551]
[null,null,null,null,""]
["Egenkapital",14453641,16659248,16037635,10500119,6646140,13313748,9270484,10270204,7764345,9596056]
[]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",4787697,6676748,891884,3303998,2552862,758944,902062,1665108,1957948,1141134]
["Private indtægter",252370,233126,252739,339068,182791,186881,162245,163728,153895,160414]
["Resultat før regulering og skat",5040067,6909874,1144623,3643066,2735653,945825,1064307,1828837,2111843,1301548]
[null,null,null,null,""]
["Privat",-270206,-319411,-370149,-220030,-259991,-274799,-248610,-276405,-267304,-252094]
["Formueindtægter/-udgifter",-19121,-22383,51871,-58501,-29710,-57074,-42622,-32375,-33044,-32978]
["Privat udtræk",-289327,-341794,-318278,-278531,-289701,-331874,-291232,-277817,-285669,-278360]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-69213,-242377,-65244,"",-86670,-47070,-160626,-36407,-267795,-317721]
["Betalt skat",-860907,-939190,-121194,-373431,-222686,-131666,-117138,-167638,-119406,-134210]
["Ændring i udskudt skat",-1056062,-1972368,-405877,-942011,-717973,-240641,-227560,-543906,-363268,-261225]
["Skat af årets resultat",-1916969,-2911558,-527071,-1315441,-940659,-372307,-344698,-711544,-482675,-395436]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",2764558,3414145,234029,1727920,1418623,194575,267751,803069,1075705,627752]
["Regulering ialt fra resultat",166858,667499,190083,129233,123001,262451,-125855,104839,-122279,58202]
["Værdireguleringer",210718,198516,49990,305086,-238404,489536,423944,427516,-63591,-774667]
["Pensionsindbetaling",-234588,-189369,-64663,-104923,-61090,-57750,-126613,-119091,-61175,-83164]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",2907546,4090110,409438,2057316,1242129,888812,439227,1218444,882224,-611345]
[null,null,null,null,""]
["Egenkapital primo",11546094,12569136,15628194,8421844,5417949,12426810,8831255,9053870,6883736,10207413]
[null,null,null,null,""]
["Egenkapital ultimo",14453641,16659248,16037635,10500119,6646140,13313748,9270484,10272314,7765961,9596069]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",5206925,7577373,1334706,3772299,2858654,1208276,938453,1933675,1989366,1359751]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",1143078,-1621020,36649,232226,-932133,-232423,0]
["Afskrivninger m.v., landbrug",1313331,1529462,1653288,1171661,1274949,1290187,970717,924372,784409,765139]
["Afskrivninger andre erhverv",26483,18398,92426,213142,72368,111026,54654,51646,50269,6105]
["Regulering I/S",-203576,-15693,-130699,-5279,-75087,0,0,2128,-164,204]
["Gevinst/tab finansaktiver",-12044,-14788,-15325,-8835,-11880,-4675,-10052,-4070,-9740,-4352]
["Urealiseret regulering finansaktiver",-138828,-752391,-240720,-150455,-128539,-295447,18364,-169772,-12312,-150615]
["Gevinst/tab gæld",19361,19252,35060,20350,-33069,12219,23078,4542,14184,-33545]
["Urealiseret regulering gæld",-5192,32103,17724,9133,-10574,-12252,35969,32929,-108675,-71089]
["Øvrige tilbageførsler",-335,-25284,-163,1235,160,37,193]
["Tilbageførsel i alt",2142278,-829961,1448241,1464912,156195,1101094,1092924,841776,935321,654025]
[null,null,null,null,""]
["Betalt skat",-795912,-939190,-121194,-373431,-218999,-131666,-117138,-167638,-119406,-134210]
["Privat",-270206,-319411,-370149,-220030,-259991,-274799,-248610,-276405,-267304,-252094]
["Afskrivninger privat tlbf.",20151,21134,26345,143753,19815,35010,14249,11855,13874,16710]
["Formueindtægter/-udgifter",-19121,-22383,51871,-58501,-29710,-57074,-42622,-32375,-33044,-32978]
["Pensionsindbetaling",-236630,-189369,-64663,-104923,-61090,-62000,-130026,-119091,-61175,-83164]
["Privat udtræk, skat og pension i alt",-1301718,-1449219,-477791,-612223,-549974,-490529,-524147,-594518,-723157,-797288]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-121086,-242355,53019,-333490,-113743,-47070,-160626]
[null,null,null,null,""]
["Til invest og afdrag",5926400,5055838,2358174,4291498,2351131,1818098,1301570]
[null,null,null,null,""]
["Besætning (realforskydning)",-230691,-956223,-506254,-123975,-20180,83441,380785,-304544,-346425,-442883]
["Beholdninger (realforskydninger)",-227366,-393438,319664,-389526,-10148,-203880,15647,41439,-449404,-13121]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",5468343,3706177,2171583,3777997,2320803,1697659,1698002,2187629,1405700,760484]
[null,null,null,null,""]
["Investeringer"]
["Jord",-692741,-1103451,-747095,-1006929,-294300,-844847,-901778,-1089585,-232990,-289083]
["Immaterielle aktiver",-3598,-9743,-5419,-108548,-8221,7037,-6870,-7460,15982,-8482]
["Grundforbedring",-42214,-9146,-33597,-11089,-26230,-29411,-4484,-11599,-10020,-3622]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-593108,-444790,-836171,-477611,-326794,-437773,-285040,-483335,-372880,-261473]
["Inventar markbrug",-770282,-440758,-530955,-487561,-496500,-438548,-393877,-468834,-313334,-298839]
["Inventar husdyrbrug",-373323,-295978,-691313,-263717,-268002,-311831,-185134,-300628,-231517,-133768]
["Inventar andet",-8834,-30508,-5195,-33308,-7526,14231,-15150,-51580,-186,-1739]
["Beboelse, landbrug",-81660,-180381,-63368,-76023,-115218,-35156,-135917,-86882,-54889,-82796]
["Private aktiver",-80045,-237075,-104656,426175,-52443,-40487,-34411,-53155,-35174,-19000]
["Aktiver udenfor landbrug",-103262,-63232,24916,-234946,-152098,-175551,-69498,-77052,-8122,-3745]
["Investeringer ialt",-2749068,-2815062,-2992853,-2688397,-1747333,-2292337,-2032158,-2630111,-1243129,-1102547]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",2719276,891115,-821270,1089601,573470,-594678,-334156,-442482,162572,-342063]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-704953,-557566,-110499,-534893,-291131,323306,-59688,319496,-252993,258057]
["Realkreditinstitutter",235193,777484,30718,-31102031,140229,265340,626686,-27747558,-21772963,-21693156]
["Pengeinstitutter lån, netto",-1265199,-898516,-90143,-166914,-151651,301269,-278852,27687,-28205,-277907]
["Anden gæld",-483786,1523853,-204187,-4666452,247568,-187438,72547,-3676971,-3539781,-2766738]
["Kassekredit, ændring",-504819,-1732902,1195377,-789638,-538028,-39412,-46658,-39342,-272370,121252]
["Ændring hensættelser",7131,0,0,0,-142,-16446,-543,0,0,125]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-2716433,-887647,821267,-1043623,-593156,551390,281408,712281,-162573,337903]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",4787699,6676749,891887,3303998,2552865]
["Private indtægter/omkostninger",252370,233126,252739,339068,182791]
["tilbf. værdiændr. stambesætning mm",131466,-129121,-172005,-29751,-405081]
["Beregnet skat",-2045048,-2759837,-366911,-1282321,-727369]
["Privat udtræk",-289327,-341794,-318278,-278531,-289701]
["Pensionsindbetaling",-236630,-189369,-64663,-104923,-61090]
["Konsolidering",2600530,3489755,222769,1947543,1252415,236021]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-4506108,-6082044,-432542,-3086817,-1836834,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",11.3,14,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.1303806189762304},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":6.6086187936476888},5.6493294722755634,2.5596259180795005,3.2338477947956927,4.8081977836508774,6.4004099558854,5.7485869337795403]
["Virksomhedens overskudsmargin, pct",24.1,27.7,{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":9.4608758330437546},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":22.77673084940459},19.072977945259979,11.873610632741981,13.830205246777551,17.088166730785407,19.695256182898405,20.850025628329686]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":52.284698419863631},{"$f":"C37*100/C27","v":55.056414803009226},{"$f":"D37*100/D27","v":43.776629654492297},{"$f":"E37*100/E27","v":50.339452510760943},46.892405221851057,42.373933813689568,44.001261179406164,44.662384027499371,46.239003409563615,45.80435020931013]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":30.443886076871564},37.278327329060708,2.7555621511525858,26.894114247657573,32.897967842988564,-2.6807026841727812,-4.3429231958115668,-3.970857978056356,-5.3787676760158849,0]
["Soliditetsgrad, pct",24.4,19.899999999999999,{"$f":"D148*100/D108","v":20.081979868327434},{"$f":"E148*100/E108","v":17.160926529823286},10.544064655109022,19.02649307099713,17.950568419511733,19.462589015129122,18.504600594204152,22.896512563619325]
["Rentedækningsgrad",15.7,14.4]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",66.900000000000006,55.7,69.900000000000006,60.1,68.400000000000006,51.8,45.3,49.5,55.3,45]
["Vinterbyg, ha",28.1,23.6,21.3,28.7,22.1,29,21.6,20.6,15.3,21.4]
["Vårhvede",0.1,0.8,5.4,0.6,2.4,4.5999999999999996,2.8,3.8,3.9,2.7]
["Vinterhvede, ha",117.1,96.4,80.099999999999994,109.2,83.9,117.4,90.4,85.5,68.3,103.7]
["Triticale, ha",3.6,0,4.4000000000000004,3.8,3,2.7,0.9,2.2000000000000002,2.1,3.7]
["Rug, ha",18.7,17.5,7,14.9,14.6,17.600000000000001,9.5,7.7,5.7,4.0999999999999996]
["Havre, ha",7.7,3.5,6.7,4.2,6.1,4.8,3.7,3.7,3.3,3]
["Kernemajs/majs til modenhed, ha",2.7,1.5,5.0999999999999996,3,2.8,4.4000000000000004,4.9000000000000004,3,4,6.9]
["Blandsæd",0,0,0,0,0,0,0,0,0.7,1.6]
["Korn areal, ha",244.9,199.1,199.9,224.4,203.2,232.4,179.1,176,158.6,192]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0.8,0.4,0.2,0.5,1,1.3,1.3,1.7,0.9]
["Almindelig rajgræs, ha",9.6999999999999993,2.4,3.5,2,2.2000000000000002,3.3,3.7,3.1,1.9,2.5]
["Italiensk rajgræs, ha",0.2,0,0.5,0,0.2,0.5,0.4,0.6,0.3,0.4]
["Hundegræs, ha",0.5,0.9,0.6,0,0.3,0,0,0,0,0]
["Engrapgræs, ha",1.5,0.5,0.3,"",0,0,0,0.1,0,0]
["Rødsvingel, ha",1,3.5,3.1,2.2999999999999998,0.3,1.3,2.5,1.2,0.7,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0.1,0,0]
["Hvidkløver, ha",0,0,0,0.2,0.1,0,0,0,0,0]
["Roefrø og andre frø",0,0.1,0,0.1,0,0.1,0.1,0,0,0.2]
["Spinatfrø, ha",1.2,2.5,1.6,1,0.7,0.5,0.9,0.8,0.3,0]
["Frøareal ialt, ha",14,10.9,10.7,6.2,4.2,6.7,8.9,7.2,4.9000000000000004,4]
[null,null,null,null,""]
["Sukkerroer",0,0.3,1.5,"",0.7,1.1000000000000001,2.9,2.9,1.4,2.5]
["Spisekartofler",0,0,0,0,0,0,0,0,0.1,0.1]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.6,1,0.3,0.3,0.8,0.3,0.5,0.3,0.1,0.1]
["Proceskartofler, ha",1.2,0.8,0.3,0.5,0.2,0.4,0.5,0.3,0.2,0.4]
["Stivelseskartofler",6.7,4,3.9,5.0999999999999996,3.6,2.5,1.9,1.7,0.9,1.3]
["Raps, ha",33.299999999999997,29.5,28.6,31.9,28,32.5,23,26.9,18.3,21.5]
["Andre olieprodukter, ha",0,0,0.1,0,0,0.4,0.1,0,0,0.1]
["Hestebønner, ha",3,2,3]
["Ærter til konsum",0,0,0,0.3,0,0,0.2,0.2,0.3,0.2]
["Ærter og andre bælgsæd",0.5,0,0,0.3,1.9,0.8,0.3,0.6,0,0.2]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0.3,0.1,0]
["Andre industriafgrøder, ha",0.1,0,0,0,0,0.1,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0.2]
["Frugt og bær, ha",0,0,0.2,0,0,0,0,0,0,0.1]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.5,0.1,0.1,1.1000000000000001,0,0.4,0,0,0,0.4]
["Pil til energi, ha",0.1,0,0.4,0.7,0.5,0.3,0.2,0.1,0.3,0]
["Majs til energi, ha",0.3,0,2.9,2.2999999999999998,0.5,0.2,0.2,0.2,1.1000000000000001,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0.1,0,0]
["Sædskiftegræs, ha",1.2,1,1.6,1.6,1.1000000000000001,1,1.1000000000000001,1.2,1,1.7]
["Helsæd, ha",0,0,0,0,0,0.1,0,0.1,0.1,0.2]
["Vedvarende græs, ha",6.5,5.0999999999999996,5,4.2,4.4000000000000004,4.7,4,3.3,2.9,3.5]
["Majs, ha",0.8,0,0.2,0.4,0.1,1,0.9,1.2,0.3,1.1000000000000001]
["Kolbemajs, ha",0,0,0,0,0,0.3,0.6,0,0,0]
["Andet grovfoder, ha",0,0.7,0.1,0.1,0.2,0.3,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",313.5,254.6,258.8,284.39999999999998,249.5,285.5,224.5,222.7,190.8,229.9]
["Udyrkede arealer, ha",3.1,5.4,7.1,4.9000000000000004,3.1,4.4000000000000004,2.4,2.9,2.6,2.2000000000000002]
["Randzoner, ha",5.0999999999999996,0.1,0.1,0.3,0.2,0.6,0.9,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0,0,0.1,0.1,0.2,0.2,0.3,0.1,0.1]
["Landbrugsareal, ha",321.8,260,266.10000000000002,290,252.9,290.7,228,227,193,232]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",161.30000000000001,140.30000000000001,180.2,178.9,160.80000000000001,198.5,161.4,153.6,115.1,135.80000000000001]
["egen bortforpagtet areal, ha",20.399999999999999,48.6,69.7,8.5,24.7,24.4,8.1,10.5,16.100000000000001,2]
["Egen skov, krat, hede m.v.",5.2,5.6,6.6,4.5999999999999996,4.9000000000000004,7.9,5.6,5.8,3.6,3.9]
["Tilforpagtet dyrkbart landbrugsareal, ha",160.5,119.8,85.9,110.8,92.1,92.2,66.599999999999994,73,78.3,96.3]
["Tilforpagtet skov m.v., ha",0.2,0.3,0.1,0.2,0.5,0.6,0.3,0.3,0.2,0.2]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",51.2,24.5,24.7,26.1,11.6,15.7,13.4,7.2,7.7,12.3]
["Areal med lerjord (jb 5, 6), ha",140.9,131.6,144,146.69999999999999,107.2,143.69999999999999,117.5,128.1,96.6,109.8]
["Areal med fin sand (jb 2 og 4), ha",87.2,54.1,56.9,56,62.4,71.7,53.8,44.1,50.7,57.8]
["Areal med grovsand (jb 1 og 3), ha",38.200000000000003,49.1,36.9,58.3,56.9,47.2,42.9,39.6,34.9,35.200000000000003]
["Særlige jordbundstyper, ha",5.8,2.7,5.4,4.7,2.4,3.5,6.3,4.7,2.9,2]
["Markvanding, antal brug",0.1,0.14000000000000001,0.13,0.14000000000000001,0.15,0.15,0.18,0.18,0.16,0.19]
["Herpå areal vand",169.13,148.87,165.64,174.19,121.85,163.55000000000001,119.65,131.38,119.63,100.93]
["Antal m3 vand forbrugt til vanding",624,999,5158,857,0,1023,286,944,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,8,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,49,63,56,59,61,60,57,61]
["Hkg vinterbyg pr ha",79,75,58,74,65,75,67,65,69,60]
["Hkg vårhvede pr ha",70,59,57,59,69,54,78,54,53,63]
["Hkg vinterhvede pr ha",85,85,71,88,72,83,82,78,79,73]
["Hkg triticale pr ha",81,0,84,71,60,68,74,59,57,57]
["Hkg rug pr ha",68,64,62,73,61,65,68,63,62,56]
["Hkg havre pr ha",66,65,47,63,54,67,62,59,58,62]
["Hkg kernemajs pr ha",83,106,101,91,93,83,115,87,74,72]
["Hkg græsfrø pr ha",0,16,11,17,9,15,15,17,17,12]
["Hkg alm. rajgræs pr ha",18,21,100,15,13,17,19,48,16,14]
["Hkg italiensk rajgræs pr ha",13,0,26,0,24,20,17,15,23,17]
["Hkg rødsvingel pr ha",13,11,17,12,13,16,15,179,14,0]
["Hkg sukkerroer pr ha",0,151,121,"",127,122,126,121,124,138]
["Hkg spisekartofler pr ha",169,200,167,0,207,200,190,156,377,305]
["Hkg læggekartofler pr ha",246,310,268,289,263,306,279,302,245,280]
["Hkg proceskartofler pr ha",285,315,453,397,447,325,451,395,367,352]
["Hkg stivelsekartofler pr ha",477,505,465,529,462,504,487,473,510,467]
["Hkg raps pr ha",40,44,39,44,33,45,45,225,39,35]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,10,0,0]
["Hkg spinatfrø pr ha",15,21,7,13,11,12,20,15,15,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1299999999999999,1.21,1.29,1.1299999999999999,1.1100000000000001,1.23,1.21,1.35,1.62,1.45]
["Kr pr kg solgt maltbyg",1.1499999999999999,1.28,1.36,0.84,1.18,1.29,1.25,1.51,1.6,1.65]
["Kr pr kg solgt hvede",1.25,1.29,1.3,1.1599999999999999,1.1599999999999999,1.2,1.22,1.49,1.68,1.35]
["Kr pr kg solgt rug",1.05,1.05,1.18]
["Kr pr kg solgt havre",1.1499999999999999,1.18,1.1299999999999999,1.02,1.1000000000000001,1.1599999999999999,1.05,1.1299999999999999,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",2.77,2.72,2.62,2.7,2.67,2.67,2.4900000000000002,2.92,3.44,3.06]
["Kr pr kg solgt fabriksroer",0,1.17,1.29,0.31,0.3,0.4,1.99,2.02,1.77,1.62]
["Kr pr kg solgt spisekartofler",1.4,0.82,1.43,0,0.3,0.96,2.81,4.03,0.56999999999999995,1.48]
["Kr pr kg solgt industrikartofler",0.85,0.86,0.7,0.61,0.68,0.56000000000000005,0.57999999999999996,0.67,0.53,0.45]
["Kr pr kg solgt stivelseskartofler",0.42,0.38,0.39,0.38,0.4,0.41,0.37,0.39,0.39,0.37]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,3.3,0.7,0,1,1.5,4.2,0.7,3.3]
["Antal årsopdræt",0,0,3,1,0,1,1,4,1,4]
["Stk årsopdræt pr årsko",0,0,0.79,0.79,0,0.84,0.85,1,0.86,1.1499999999999999]
["Udskiftningsprocent",0,0,24,29,0,33,39,37,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,12351,36479,7145,31159]
["Kg EK mælk i alt",0,0,34340,6981,0,10312,13992,38252,6608,29367]
["Kg EK mælk pr ko",0,0,10507,9710,0,10269,9444,9093,8987,8866]
["Gennemsnitlig fedtprc.",0,0,4.32,4.07,0,3.99,4.04,4.41,0,0]
["Gennemsnitlig proteinprc.",0,0,3.57,3.46,0,3.42,3.42,3.62,0,0]
["Gennemsnitlig celletal",0,0,264,163,0,129,187,157,0,0]
["Kr. pr. kg ekm",0,0,2.7,2.69,0,2.2200000000000002,2.86,2.95,2.64,2.63]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",7376,6693,5847,8038,7451,7635,6241,3123,3748,5203]
["Kr pr solgt kvie levebrug",3700,3992,5734,0,3770,0,0,0,0,0]
["Kr pr købt kvie",4500,0,5156,7500,14000,6363,1731,4002,0,7267]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0.57999999999999996,2.87,0,2.79,1.9,0.63,1.97,0.96]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,1,0,1]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,1,1,0,1,1,1,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.4,0.4,0.4,0.6,0.3,0.8,0.4,0.2,0.3,0.3]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,4,1,1,1]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",248,283,209,280,238,279,260,254,0,0]
["Pris pr solgt slagtekalv",4670,5430,8001,6289,7141,7510,6788,6704,6632,6240]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",563,718.5,566.20000000000005,493.6,629,509,395.1,439.5,389.6,323.60000000000002]
["Antal fravænnede grise pr årsso",34.299999999999997,31,32.200000000000003,33.1,30.6,30.4,29.5,30,29,28.4]
["Antal fravænnede grise produceret",19307,22306,18221,16345,19232,15460,11644,13169,11308,9192]
["Gennemsnitsvægt solgte 7 kg's grise",8.1,8.9,6.5,7.4,7.7,8.3000000000000007,8.6999999999999993,7.5,7,9]
["Stk 7 kg's grise solgt",1480,1518,2914,1006,2185,1070,695,564,564,285]
["Gennemsnitspris solgte 7 kg's grise",304,252,217,275,236,208,221,246,231,236]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",34.4,33.4,34.799999999999997,39.4,34.700000000000003,33.1,33.799999999999997,31.9,0,0]
["Antal smågrise produceret",19393,23991,19705,19463,21857,16834,13367,14026,0,0]
["Stk 7 kg's grise købt",1529,3112,3307,4325,3846,2210,2878,2146,1646,724]
["Kr pr købt 7 kg's gris",319,296,224,282,247,200,252,266,261,235]
["Antal smågrise solgt",4185,8914,6324,8481,9237,5345,6651,6404,4147,990]
["Vægt 30 kg's grise solgt",31,30,30,21,24,17,24,26,27,32]
["Kr pr solgt 30 kg's gris",495,465,370,490,399,353,422,436,416,290]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",13845,14333,12843,10872,12498,11553,7880,8169,8133,8609]
["Antal egne producerede polte, stk",184,235]
["Stk 30 kg's grise købt",328,652,1887,1332,1858,1073,1089,765,934,477]
["Kr 30 kg's grise købt",440,457,293,463,300,361,433,392,341,218]
["Stk slagtesvin solgt",12773,11760,11209,10098,12017,10510,6794,7222,7305,8079]
["Antal sopolte købt",-178,-142,-137,-127,-156,-126,-110,-117,-77,-69]
["Vægt solgte slagtesvin",89,85,81,78,77,80,78,75,76,78]
["Pris pr solgt slagtesvin",1198,1090,871,994,910,858,932,995,981,885]
["Antal sopolte solgt",802,2245,1144,1103,1246,675,937,976,810,350]
["Pris pr solgt sopolt",1743,1685,1234,1339,1335,1300,1467,1667,1636,1682]
["Pris pr købt sopolt",1811,2304,1469,1690,1664,1598,1547,1436,1572,1649]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",272,0,239,222,169,176,0,0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",3539,2901,8595,1646,1242,4367,2297,1712,2114,1598]
["Kg æg solgt",4070,0,3270,2775,2055,2332,0,0,0,0]
["Antal slagtekyllinger solgt",3540,2902,8595,1646,1243,4477,2297,1712,2158,1586]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",1,0,1,1,1,1,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,36,11,10,40,0,11,8,22,62]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5,4.4000000000000004,4.4000000000000004,3.7,0,4.7,5.2,5.0999999999999996,5.2]
["Antal minkskind solgt",0,110,48,46,175,0,53,39,107,293]
["Kr. pr. solgt minkskind",152,185,224,257,247,0,315,603,521,410]
["Antal mink avlsdyr tæver, primo",0,39,11,10,43,0,12,10,27,72]
["Antal mink avlsdyr tæver, ultimo",0,36,11,10,48,0,14,10,30,84]
["Antal minkskind, primo",2,174,45,44,169,0,50,38,83,247]
["Antal minkskind, ultimo",2,246,59,41,146,0,53,41,92,275]
["Antal mink avlsdyr hanner, primo",0,9,3]
["Antal mink avlsdyr hanner, ultimo",0,8,3]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",587911,382940,468391,340222,-164949,587322,379570,313280,775179,334124]
["Korn IO",1682445,1428673,1433686,1656809,1634925,1472036,1167260,1353722,1122227,1422900]
["Frøafgrøder",191787,183258,151771,81683,47103,93768,137373,119002,64360,48159]
["Handelsroer",0,5420,24131,25855,14078,20961,70980,72304,29055,52709]
["Kartofler",289784,200741,147688,190180,146547,89938,89585,72784,41892,43754]
["Raps",377407,349891,295177,378716,265182,388336,256027,328739,246110,230411]
["Ærter m.v.",24841,15751,10358,37194,16225,9714,4531,4738,3120,4758]
["Andre industriafgrøder",0,0,75,0,0,0,0,379,454,110]
["Gartneriafgrøder",115,0,564,0,0,0,0,0,5569,9473]
["Grovfoder excl. IO",4137,4901,5686,1569,-164673,4999,11801,3792,907,2030]
["Grovfoder IO",0,0,3889,2506,203,3538,13205,19931,3187,14538]
["Energiafgrøder m.v.",13907,442,16974,28342,4462,5574,1471,1785,5217,1097]
["Bruttoudbytte Planteavl incl. IO",3172334,2572018,2558390,2743075,1799101,2676187,2131802,2290457,2297276,2164063]
[null,null,null,null,""]
["Mælkesalg",469,0,85918,18094,0,22664,38678,110367,17466,76282]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,1781,689,0,881,1305,2497,0,960]
["Non-GM tillæg",0,0,2496]
["Kvalitetsprogramtillæg (Arlagården)",0,0,2496,"",0,-604,-9,-12,0,-1]
["Sæsonregulering",0,0,0,0,0,0,0,139,10,45]
["Køer salg",191,1325,5599,2539,1080,3719,3620,8629,963,7056]
["Slagtekalve salg",166,792,1358,4903,1754,3214,29529,6965,4146,6085]
["Spædkalve salg",0,13,1140,424,0,667,725,1520,0,1404]
["Kvier levebrug salg",421,851,1665,33,39,0,0,0,0,0]
["Kvier køb",-208,0,-570,-204,-72,-1366,-42,-59,0,-182]
["Tilvækst køer og opdræt",-575,-1250,866,353,315,1541,308,738,-1273,922]
["Tilvækst kalve",398,-550,-400,147,-329,8,-696,-1859,-87,-246]
["Kvæg, tilskud",0,0,49,109,0,120,1436]
["Kvæg andet",1521,832,-599,555,65,2094,-2536,1345,1326,3425]
["Bruttoudbytte Kvæg",2382,2012,101798,27641,2851,32938,72318,130269,22550,95750]
[null,null,null,null,""]
["Sopolte salg",1398368,3782814,1411086,1476921,1662363,877317,1374814,1627046,1325872,589316]
["7 kg's grise salg",450120,382313,632700,276406,515279,222385,153770,138631,130045,67363]
["Smågrise salg",2073222,4142396,2337079,4159287,3689270,1884882,2806788,2792469,1727351,287484]
["Salgtesvin salg",15281297,12807739,9660639,10022230,10868910,8969099,6289594,7137835,7127187,7148375]
["7 kg's grise køb",-487916,-919635,-739977,-1220567,-948541,-442359,-726103,-571161,-430325,-170230]
["30 kg's grise køb",-144147,-298231,-551918,-616796,-556850,-387466,-471342,-299670,-318293,-104091]
["Soplte køb",-322863,-327266,-201238,-215172,-260118,-201676,-170013,-168638,-120501,-112987]
["Tilvækst salgtesvin",-291650,1322066,84521,-82440,297017,52077,-92317,32223,194142,174866]
["Tilvækst smågrise",-481491,831678,-8202,-67697,218703,-20001,-104471,67886,45931,93303]
["Tilvækst øvrige svin",-147449,574736,124146,20601,501895,-113340,-180073,207028,106747,140570]
["Svin andet",786997,1432702,710693,100694,-16542,629641,443416,537373,521101,304050]
["Bruttoudbytte Svin",18114488,23731311,13459529,13853466,15971386,11470558,9324062,11501022,10309256,8418020]
[null,null,null,null,""]
["Æg salg",91877,0,70834,62298,45059,48456,0,0,0,0]
["Høns indkøb",-23218,0,-15257,-16620,-24475,-11797,0,0,-7,-4]
["Slagtekyllinger salg",51604,38083,126789,20568,16660,62807,38415,26181,31211,22403]
["Fjerkræ andet",-16565,-8626,-26843,2562,11984,-10774,-10746,-4018,-4937,-3255]
[null,null,null,null,""]
["Minkskind salg",71,20368,10677,11917,43268,0,16648,23420,55962,120363]
["Mink i øvrigt salg",0,0,0,0,0,0,0,355,0,0]
["Pelsdyr andet",-73,9475,1868,-623,-4264,0,1330,-6773,4460,29798]
[null,null,null,null,""]
["Får",0,0,0,-11,1,-10,126,-11,8,20]
["Husdyr i øvrigt",253,-211,182,172,-125,63,187,4329,-6428,-785]
["Bruttoudbytte andre husdyr",103949,59089,168250,80264,88107,88746,45960,43484,80270,168539]
[null,null,null,null,""]
["Maskinstationsindtægter",98457,162124,253456,85872,244754,140899,89753,95529,97574,66964]
["Skovindtægter",6668,32806,27914,2100,4793,18971,0]
["Andre landbrugsindtægter",300156,461119,478388,283459,210556,210559,134584,144654,164821,105719]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",21798435,27020479,17047724,17075879,18321549,14638858,11798480,14205415,12971748,11019056]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,0,0,1072,0,0,0,0,0]
["Tilskud miljøforanstaltninger, MVJ",25109,3753,6344,1504,536,316,1884,1516,548,638]
["Lejeindtægter",121579,245530,114366,85672,107873,81848,29682,37812,46507,28548]
["Andre landbrugsindtægter, pasningsaftale",1011,0,34563,2791,13181,15855,2203,10450,11994,1488]
["Andre landbrugsindtægter, videresalg",18203,7457,45041,4178,27447,13609,7226,3901,64553,2783]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",5371,27857,23392,1485,4033,13340,5473,12444,4373,6205]
["Andre landbrugsindtægter, sten grus m.v.",3500,0,0,12209,372,0,0,77,0,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,22,0,0,0,44,0,604,2863,11944]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,1190,0]
["Andre landbrugsindtægter, sygedagpenge",5881,3708,3907,4982,5908,3558,3746,2725,4459,3220]
["Andre landbrugsindtægter, øvrige",118491,172719,185973,70155,54927,100961,84369,75126,28334,66258]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-206626,-148990,-159317,-168822,-158970,-158152,-128367,-133080,-117417,-120787]
["Gødning",-241127,-169270,-169997,-203491,-182957,-202366,-145026,-164626,-135440,-132156]
["Planteværn",-336901,-268647,-235757,-309631,-254240,-271032,-198276,-187526,-142368,-163288]
["Diverse. vedr. planteavl",-70517,-62029,-69804,-94666,-63339,-75531,-56950,-58500,-51682,-56449]
["Produktionsrådg. planteavl",-27816,-24499,-622,-1054,-1173,-3195,0]
["Stykomkostninger Mark",-882987,-673435,-635498,-777664,-659505,-707080,-528618,-543731,-446907,-472680]
["Foderkorn excl. IO",-1310846,-1644836,-1418441,-938469,-1114910,-1101119,-798385,-1239308,-1324395,-773341]
["Foderkorn IO",-1682445,-1428673,-1433686,-1656809,-1634925,-1472036,-1167260]
["Indkøbt kraftfoder",-1192069,-1059304,-1080856,-1009480,-1323966,-1235951,-800181,-927573,-718913,-650615]
["Indkøbt tilskudsfoder",-539684,-630552,-437693,-476663,-688247,-563228,-528504,-520188,-464074,-399842]
["Indkøbt smågrise blanding",-13620,-20537,-94977,-26804,-76429,-98405,-70501,-58000,-66544,-19481]
["Indkøbt færdigblanding",-2567346,-2686591,-2165270,-1694986,-2171581,-1560924,-1400847,-1771803,-1652737,-1108520]
["Indkøbt fjerkræfoder",-43281,-116259,-74500,-26188,-20658,-46181,-22087,-17025,-18005,-12401]
["Indkøbt pelsdyrfoder",0,-350270,-7404,-5924,-21087,0,-7827,-6071,-13693,-35369]
["Indkøbt mælkeprodukter",-89843,-99728,-67059,-41387,-39373,-29006,-26721,-16154,-10998,-10820]
["Indkøbt hjælpeprodukter",-724904,-687691,-722712,-646319,-706514,-580119,-413428,-454321,-384681,-321927]
["Andet indkøbt kraftfoder",-60730,-905685,-69090,-90789,-10450,-72998,-49744,-84387,-28213,-118427]
["Indkøbt grovfoder",-13504,-40910,-28014,-2647,-12773,-3325,-5307,-1322,-2927,-1552]
["Andet indkøbt foder",-195809,-222468,-148291,0,-150092,-142277,-122529,-135158,-104231,-130870]
["Eget grovfoder",-69,744,-3584,-5669,3284,-4206,-13546,-1592,-77,3516]
["Andet eget foder",-17303,-3036,-12533,-10239,-1067,0,0]
["Dyrlæge og medicin",-546718,-710323,-595783,-453385,-559344,-417721,-309289,-351675,-272523,-231244]
["Produktionsrådgivning",-48655,-28083,-22300,-13213,-19318,-14617,-18446,-20299,-17005,-13172]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-491724,-819943,-555255,-422555,-521754,-382570,-329633,-357376,-318986,-236269]
["Skovomkostninger",-2218,-16390,-11860,-1674,-1424,-4034,0]
["Diverse vedrørende andet",0,0,0,0,0,0,5854,18699,-3418,-1398]
["Stykomkostninger i alt incl. IO",-10401189,-12143971,-9584806,-8479975,-9730134,-8435798,-6607000,-7860937,-6973741,-5971848]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-184912,-165716,-213110,-159603,-164739,-183109,-166005,-179545,-166416,-161476]
["Energi",-309794,-433666,-368265,-346816,-450333,-346908,-288191,-351080,-319259,-265146]
["Maskinstation diverse",-153858,-244525,-122536,-161118,-172150,-128285,-101514,-120133,-117535,-107213]
["Maskinstation høst af korn og frø",-42954,-35444,-45336,-19028,-13676,-17974,-15466]
["Maskinstation - optagning",-13487,-9497,-5477,-7662,-8236,-6725,-5361,-4467,-1232,-730]
["Maskinstation, husdyrgødning",-141045,-83683,-86762,-83847,-71508,-63350,-45956,-45714,-47993,-47740]
["Maskinstation, høst af grovfoder",-3298,-307,-731,-1038,-332,-783,-1576,-1807,-97,-1698]
["Vedligehold bygninger, gårdsplads mv.",-160214,-138075,-111086,-132306,-100403,-82176,-74879,-70631,-60134,-48601]
["Vedligehold grundforbedring",-63471,-29011,-55167,-36608,-38895,-26666,-37888,-26194,-23457,-18059]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-43,-4223,-96,-389,-519,-477,0]
["Vedligehold markredskaber",-288283,-234187,-255170,-191898,-208052,-186541,-152802,-152430,-141733,-120394]
["Vedligehold staldinventar",-375887,-327218,-263988,-233107,-209137,-180202,-145665,-147311,-125696,-107033]
["Vedligehold andet inventar",-44985,-156630,-83694,-63299,-78419,-61255,-35437,-56873,-51128,-63225]
["Investeringer over driften",-43489,-66220,-48415,-43462,-31930,-22477,-22854,-28107,-22802,-15540]
["Lønomkostninger",-1980780,-2773567,-1998925,-1443080,-1737320,-1421198,-1043374,-1102571,-872356,-678033]
["Ejendomsskat",-74320,-76800,-97000,-73852,-75515,-75345,-57700,-52579,-38402,-38539]
["Forsikringer",-167007,-162026,-165839,-145652,-160351,-147691,-114278,-115929,-98005,-92016]
["Diverse omkostninger",-271056,-325287,-275338,-212951,-256263,-199716,-230218,-196165,-166308,-139382]
["Økonomirådgivning",-47194,-67925,-51643,-46462,-51534,-39038,-28209,-92715,-87181,-76941]
["Regnskab",-86357,-98154,-85303,-72145,-81103,-65403,0]
["Kontante kapacitetsomkostninger ialt",-4452432,-5432157,-4333881,-3474323,-3910415,-3255320,-2567375,-2762201,-2354525,-1991060]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-568014,-670074,-647405,-500487,-534794,-583648,-423729,-418523,-335054,-336710]
["Afskrivninger beboelse, landbrug",-40108,-54557,-38220,-37554,-31079,0,0]
["Afskrivninger grundforbedring",-7986,-8509,-13141,-14233,-10156,-10123,-6332,-5873,-6019,-5570]
["Afskrivninger stamplanter",0,0,-187,0,0,0,0]
["Afskrivninger markredskaber",-384307,-299292,-391336,-291383,-325934,-348826,-252957,-265849,-219798,-218638]
["Afskrivninger staldinventar",-325930,-360563,-430432,-315750,-370193,-325864,-264800,-269172,-221879,-197377]
["Afskrivninger specialinventar",-8063,-71821,-16464,-10398,-10453,-17165,-14700,-13386,-15738,-9386]
["Afskrivninger bl. driftsmidler mv.",-19970,-22494,-21719,-15545,-19571,-18682,-16061,-14339,-12441,-10844]
["Afskrivninger i alt",-1354378,-1487310,-1558904,-1185349,-1302180,-1304308,-978580,-987142,-810930,-778525]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-19458,0,0,-16586,-6205,2768,0,-1161,-5870,0]
["Nedskrivninger, beboelse",0,-12516,0,-32405,-8566,-14501,-3254]
["Nedskrivninger, grundforbedringer",0,0,0,-6959,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-7642,0,-32698,-5864,-6972,-1352,-46348,-4264,-2168]
["Nedskrivninger, staldinventar",0,0,0,-41998,-5169,-6828,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,-59,0,0,0]
["Nedskrivninger, blandede driftsmidler",-200,0,0,125087,0,0,-2417,0,0,0]
["Nedskrivninger i alt",-19657,-20158,0,-5559,-25804,-11032,-3827,-47509,-10135,-2168]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",3930,-2228,-83606,-2631,4723,-1419,7848,-3421,140,6045]
["Tab/gevinst, beboelse",-14350,-15102,-41643,1715,-2889,-27993,-16391]
["Tab/gevinst, grundforbedringer",0,200,1642,0,0,0,-43,1062,0,-5504]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",39395,41838,61073,52246,57760,67136,75472,138283,62112,31940]
["Tab/gevinst, staldinventar",8177,4793,5104,-1205,8493,6617,1686,7473,-523,3172]
["Tab/gevinst, andet inventar",0,522,0,526,128,672,0,493,1978,703]
["Tab/gevinst, blandede driftsmidler mv.",715,773,-4040,-1047,932,-2604,-1752,-1608,-1136,522]
["Tab/gevinst i alt",37867,30795,-61471,49603,69147,70401,83212,142283,62572,36877]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-5788600,-6908829,-5954256,-4615629,-5169252,-4500258,-3466571,-3654569,-3112820,-2734875]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",23771,59194,30900,20473,19661,24553,13589,13297,2312,1144]
["Forpagtningsindtægter",62300,168589,281362,76161,138619,68988,68191,61380,88704,9316]
["Forpagtningsudgifter",-1139314,-1012711,-674697,-867824,-836627,-631833,-517100,-608672,-629887,-613779]
["Renteindtægter",8591,19525,38382,11381,8368,16225,15738,23058,12284,29484]
["Aktieindkomst",4747,12850,25675,9014,4871,7091,3684,3472,2829,1667]
["Renteudgifter, realkredit dkr, fast",-48021,-210880,-108140,-57853,-36960,-70855,-78938,-65052,-57026,-77715]
["Bidrag, realkredit dkr, fast",-42687,-38165,-49625,-26082,-18090,-22748,-17754]
["Renteudgifter, realkredit dkr, variabel",962,-13988,-15629,-40838,-72428,-73225,-69716,-87688,-101010,-93719]
["Bidrag, realkredit dkr, variabel",-216169,-224227,-302354,-181151,-184438,-118771,-72265]
["Renteudgifter, realkredit fr. valuta, fast",1,-4541,0,0,0,0,-97,-227,-1251,-316]
["Bidrag, realkredit fr. valuta, fast",-29,-37,0,0,0,0,-337]
["Renteudgifter, realkredit fr.valuta, variabel",856,-2327,-6083,-13612,-34713,-70830,-78215,-236209,-294098,-355357]
["Bidrag, realkredit fr. valuta, variabel",-39472,-46639,-67282,-121618,-158860,-185645,-149069]
["Renteudgifter, anden realkreditgæld",-674,-6162,-610,-63,-44,-119,-66,-12,-67,-33]
["Renteudgifter, pengeinstitut",-112880,-162163,-205602,-211905,-272893,-230107,-200914,-185564,-165124,-85060]
["Renteudgifter, kassekredit",-52488,-225124,-144607,-97076,-178010,-148437,-133944,-135488,-142002,-98159]
["Renteudgifter, udlandslån",-38157,-79846,-87312,-85735,-158635,-130268,-156719,-147385,-112183,-118710]
["Renteudgifter, prioritetsomkostninger",-49208,-57310,-46105,-53148,-53409,-46419,-39090,-39130,-19642,-16127]
["Renteudgifter, ansvarlige lån",-1022,-1519,-1998]
["Renteudgifter, finansiel leasing",-6842,-18466,-10700]
["Renteudgifter, øvrig gæld",-32741,-21273,-42511,-49657,-72804,-54065,-50954,-95821,-37048,-29779]
["Realiseret gevinst gæld",32189,15702,4023,18620,48557,54680,5221,6252,5477,39573]
["Realiseret tab gæld",-51550,-34477,-39348,-37500,-15488,-66638,-28396,-10794,-19660,-6033]
["Realiseret gevinst værdipapirer",17015,22882,37841,20142,33347,26041,15941,28494,23624,73491]
["Realiseret tab værdipapirer",-176617,-72741,-179856,-168806,-166054,-246582,-109999,-241585,-112001,-420694]
["Finansiering i alt",-1857438,-1933856,-1564275,-1857077,-2006030,-1898963,-1581212,-1717674,-1555767,-1760806]
["Heraf renteudgift henført privat",-31024,-69729,-87741,-65842,-63949,-84880,-80889,-68611,-75516,-44627]
["Heraf rentendtægt henført privat",5374,14484,30736,10329,5699,9376,4862,7048,4052,5468]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",26409560,29760286,38422992,26695954,28484713,34552874,25043672,24454077,18965151,21850597]
["Driftsbygninger",8094055,10934693,11129559,8305578,10575072,10994029,8009190,8242787,6856114,6788547]
["Fast ejendom, i øvrigt",2004877,2895577,2201781,1928175,1869619,2439534,1771731,2071412,1507893,1721657]
["Stamplanter",0,0,1755,0,0,0,0]
["Betalingsrettigheder",20216,23216,34400,32870,33914,0,0,59167,74740,59339]
["Mælkekvote",0,0,0,0,0,1121,4924,14296,0,34573]
["Andre immaterielle aktiver",96445,743542,171233,67135,124514,146950,25865,116309,117033,79610]
["Inventar markbrug",2717464,2089462,2937285,2214062,2428174,2851296,1946024,1838756,1520936,1636473]
["Inventar husdyrbrug",1886233,2226138,2719616,2311928,2899151,2711030,2139875,2074948,1742939,1612944]
["Inventar andet",53979,543097,109447,27223,51612,114860,56055,68618,83569,96846]
["Kvæg",6464,9168,37481,16884,6714,21504,34715,47297,16454,43834]
["Svin",6390310,7040350,5072169,4534224,5123514,4156442,3730057,3825704,3394507,2539023]
["Fjerkræ",26102,3562,30214,21295,928,4724,4804,2781,1196,4]
["Pelsdyr",439,53702,15508,14726,54971,0,16028,19300,40525,77519]
["Får",0,0,0,12,8,130,217,21,118,77]
["Andre husdyr",930,4338,2443,827,3225,805,1193,27545,32494,5122]
["Beholdninger egen avl",1265441,852500,1299909,964261,907547,994042,894561,922477,552875,780176]
["Beholdninger indkøbt foder",381741,447668,248532,297543,448816,435897,307992,530033,332099,233486]
["Jordbeholdninger",171731,132698,130931,152984,138447,161361,120689,116962,81885,101716]
["Andre beholdninger",261186,200817,191016,158584,181007,189304,168060,171417,108792,103989]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1657691,2638544,2425537,2037198,2030172,1612503,1131610,1435256,895804,1172321]
["Mellemregning I/S-interessenter",175838,122599,99905,143621,754787,62432,78852,87556,275770,16117]
["Andel I/S",77056,77183,63738,141153,729,72213,138161,45924,29885,0]
["Finansielle kontrakter og værdipapirer",1611498,3738202,4092230,2233610,4007,23424,112,801,3618,23555]
["Andelskapital",1144728,1048131,1128449,809193,786042,842472,513765,537660,455639,505335]
["Leveringsrettigheder",83327,114178,107010,0,0,0,0]
["Kassekredit (positiv)",966032,234103,444107,368547,211079,237106,210058]
["Landbrugsaktiver ialt",53893452,62195551,69032528,51248085,57118761,62701765,46441922,46711104,37090036,39482860]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",595594,587981,2177743,671027,962692,963697,928218,680390,558967,342675]
["Beboelse",1035487,1379865,1201604,926965,1041615,1268119,1229188,1088566,1017953,1024349]
["Private aktiver",324004,535556,548367,476543,335959,246844,195734,167617,146850,138548]
["Immaterielle anlægsaktiver",0,0,104,634,0,0,0,104,381,471]
["Øvrige materielle anlægsaktiver",123153,54515,1642987,3621679,1114564,1200128,855833,729308,860483,152822]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",83108,37999,73739,36829,33,94147,7755,61164,41778,37294]
["Aktier mv",213317,1183086,1755386,419283,440043,990615,313609,279500,288057,204076]
["Obligationer mv",151400,132143,777558,145472,39554,166127,89049,273544,86381,387281]
["Pantebreve",17119,1260664,316316,783459,67372,31057,35753,61597,41542,117008]
["Indlån mv.",698292,333432,555230,363065,314519,804695,234394,595605,342538,390723]
[null,null,null,null,""]
["Aktiver ialt primo",57134927,67700791,78081561,58765137,61477296,68633781,50331060,50706944,40523180,42313261]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-458211,-780818,-26794]
["Fast forrentet Dkr",-4121406,-8804701,-4549027,-2635992,-2059129,-2300478,-2271025,-1516998,-1090296,-1451031]
["Variabelt forrentet Dkr",-20840444,-21041778,-28862539,-15970917,-16402915,-14445690,-8675244,-6051830,-5072034,-3908432]
["Fast forrentet fremmed valuta",0,0,0,0,0,-6897,0,-9328,-5274,0]
["Variabelt forrentet fremmed valuta",-3655299,-3964387,-7377877,-12258596,-15432807,-20419609,-15614688,-19458733,-15456472,-16364692]
["Diverse realkreditlån",40295,97821,279409,"",67849,73517,36566,42118,51447,40496]
["Realkreditinstitut gæld ialt primo",-28576854,-33713046,-40510033,-30629089,-33827002,-37099158,-26524392,-26994771,-21572630,-21683660]
["Variabelt forrentet Dkr",-2703515,-5801193,-4762596,-5447443,-6959910,-4316336,-3864684,-2628979,-2581524,-1085343]
["Fast forrentet Fremmed valuta",0,-37185,-19404,-139657,-103176,-308073,-300917,-122753,-96458,-48461]
["Variabelt forrentet fremmed valuta",-1059431,-1592048,-2202410,-1575754,-2748868,-2174635,-2138018,-2949469,-1833735,-2508031]
["Pante- og gældsbreve",-191092,-55941,-377787,-350502,-305969,-335021,-349449,-118318,-203961,-83727]
["Anden langfristet gæld",-640263,-625796,-982730,-826517,-563817,54419,0,-45192,-78997,-3200]
["Leasingforpligtelser",-337742,-411063,-335529,-390734,-330522,-348855,-242383,-213164,-153381,-157297]
["Mellemregning interessenter",-1142470,-217257,-44780,-305771,-196952,-384333,-26680,-188332,-115190,-142557]
["Moms",-593564,-145413,-321586,-271865,-169794,-181117,-147474,-166967,-381698,-220179]
["Leverandørgæld",-3220242,-2441365,-2669671,"",-2705099,-2213533,-1621994,-1707413,-1246734,-1237439]
["Anden gæld, finansielle kontrakter",-611031,-444628,-956426,-994630,-1305350,-1503000,-519071,-1129354,-675232,-579471]
["Kassekredit",-1209024,-2852586,-1813097,-2333334,-3567549,-2264780,-2010893,-1837335,-1827063,-1224700]
["Gæld uden for landbruget",0,0,-283907,-44634,-2408,-29406,-282694,-352113,-428400,0]
["Gæld i alt",-40743439,-49118339,-55306752,-46025566,-52786417,-51229517,-38112542,-38454158,-31195002,-28974064]
["Hensættelser (negative)",-4845395,-6013317,-7125877,-4296568,-3286587,-4833670,-3491909,-3193719,-2572157,-3247671]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",27297538,30985758,39159707,27865658,28829583,35589164,26170261,25669688,19187284,21155220]
["Driftsbygninger",8104101,10707819,11193955,8266009,10209286,10982875,8000815,8278982,6890326,6708134]
["Fast ejendom, i øvrigt",2054618,3052517,2219428,1940490,1922156,2413265,1859976,2150515,1519535,1747879]
["Stamplanter",0,0,1567,0,0,0,0]
["Betalingsrettigheder",12552,25892,30866,29063,27545,63704,55812,59699,74214,42813]
["Mælkekvote",0,0,0,0,207,747,0,7788,950,16533]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",95493,702257,166559,147965,110699,145689,21306,111920,93699,79820]
["Inventar markbrug",3139304,2267759,3133929,2427713,2654350,3000294,2162800,2165892,1670757,1746007]
["Inventar husdyrbrug",1943134,2165991,2994889,"",2797168,2692609,2062182,2140794,1753459,1551213]
["Inventar andet",54419,500174,98178,51381,49976,83727,57431,66863,69488,86570]
["Kvæg",6286,7367,37946,17384,6699,23053,34327,46176,15094,44510]
["Svin",5469720,9768830,5272633,4404688,6141130,4075177,3353196,4132840,3741326,2947762]
["Fjerkræ",19011,2188,21985,27449,16200,1094,0,3159,1438,718]
["Pelsdyr",366,63177,17376,14103,50707,0,17590,13289,47920,111697]
["Får",0,0,0,6,9,35,251,21,121,92]
["Andre husdyr",693,3422,2744,840,2963,805,866,31706,25819,3682]
["Beholdninger egen avl",1499612,1124563,1205653,1309781,882190,1137616,864770,904742,848892,768746]
["Beholdninger indkøbt foder",402606,396732,262091,320814,392211,474062,310004,493540,456419,232656]
["Jordbeholdninger",176302,134521,151022,135832,143134,169572,136209,134776,85459,101608]
["Andre beholdninger",244727,214683,206695,211719,192395,203234,164672,166393,134286,129478]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1710085,3582288,2682031,1859510,1536309,1453880,1023626,1371746,845350,1075278]
["Mellemregning I/S interessenter",167358,64771,112917,382888,781981,97510,84691,-104810,-162256,-312147]
["Andel I/S",112292,0,78916,107109,51360,54674,154842,50864,45597,0]
["Finansielle kontrakter",0,0,1056,6370,4007,25178,123,781,0,18973]
["Andelskapital",1212426,1093773,1209755,894485,941872,945739,572560,582293,512468,549403]
["Leveringsrettigheder",101138,124776,115148,0,72170,49661,127821,0,0,0]
["Kassekredit (positiv)",1277003,814928,260332,504366,365736,369222,202772]
["Landbrugsaktiver ialt",55100783,67804187,70637378,53321591,58182042,64052587,47438903,48479657,37857645,38806645]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",577340,631349,1848949,680891,1066837,1133093,828384,721767,572425,338626]
["Beboelse",1045824,1330452,1210705,910383,1016271,1261775,1241142,1106071,1053443,1074320]
["Private aktiver",367848,724744,601869,426175,344925,248133,192829,185559,153779,132597]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,104,317,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",208707,87805,1497024,3525644,1030930,1236708,804872,763319,850938,182379]
["Øvrige aktiver, udenfor landbrug",250161,6174,431154,139381,-37988,-43054,145291,43542,23281,15810]
[null,null,null,null,""]
["Aktier mv",205934,1904559,1961678,505499,413466,1120017,318769,316789,284842,174146]
["Obligationer mv",288967,143695,778654,242340,64118,165085,112276,236131,63997,92316]
["Pantebreve",16824,97117,365133,856155,53688,34295,56745,68660,51995,115924]
["Indlån mv.",2152634,1199346,706038,808055,299574,500420,427456,568253,488911,502887]
["Hensættelse (positive)",94477,56623,82471,274137,598186,265729,77850,70397,208086,109461]
[null,null,null,null,""]
["Aktiver ialt ultimo",59032495,73171122,79860826,61186201,63032049,69974787,51644515,52779792,41967731,41910614]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-451045,-778805,-24562]
["Fast forrentet Dkr",-4298325,-9405853,-5294801,-3253597,-2031034,-2646023,-2280813,-1717099,-1225093,-1324209]
["Variabelt forrentet Dkr",-21548354,-21680416,-28527006,-21958789,-19823359,-16502636,-11316064,-9020009,-5842154,-4119572]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,-8459,-4963,0]
["Variabelt forrentet fremmed valuta",-3019541,-3569476,-7066175,-6173480,-12169725,-18287122,-13623273,-17061132,-14754483,-16304723]
["Diverse realkreditlån",46370,144985,335471,"",220284,70331,38531,59140,53729,55347]
["Realkreditinstitut gæld ialt, ultimo",-28819851,-34510760,-40552511,-31102031,-33803833,-37365451,-27181618,-27747558,-21772963,-21693156]
["Variabelt forrentet Dkr",-1828053,-5234460,-5249745,-5545721,-7068399,-4482818,-3764831,-3354439,-2736060,-1311776]
["Fast forrentet Fremmed valuta",0,0,0,-117761,-93317,-500774,-296367,-117097,-202448,-47621]
["Variabelt forrentet Fremmed valuta",-570533,-1289583,-1492039,-1378704,-2424728,-2070771,-1969313,-2191082,-1558317,-2006764]
["Pante- og gældsbreve",-127543,-40193,-358602,-435446,-284401,-344976,-348246,-206409,-203938,-79515]
["Anden langfristet gæld",-696564,-720471,-1069486,-748522,-632186,-113040,-75554,-104745,-75312,-5410]
["Leasingforpligtigelser",-342618,-426976,-560333,-472943,-441749,-326169,-239765,-225512,-188936,-192616]
["Mellemregning I/S-interessenter",-739826,-331282,-21524,-374697,-140508,-401977,-35619,90383,177048,21138]
["Moms",-549346,-558087,-241370,-258425,-309064,-214525,-159991,-177102,-172864,-196973]
["Leverandørgæld",-3360968,-3353285,-2549732,-2665872,-3000469,-2208256,-1696232,-1816556,-1522804,-1391933]
["Anden gæld, finansielle kontrakter mv",-603167,-526234,-919372,-824748,-1389480,-1292089,-828643,-761983,-826024,-588144]
["Kassekredit",-704205,-1119684,-3008474,-1543696,-3029520,-2225368,-1964235,-1797993,-1554693,-1345952]
["Gæld uden for landbruget",0,0,-270069,-69768,-1636,-17296,-211464,-279854,-387649,0]
["Gæld i alt ultimo",-38793718,-48889821,-56317818,-45636810,-52619290,-51563511,-38771878,-38885141,-31364263,-29172006]
["Hensættelser (negative)",-5770285,-7622053,-7505373,-5049272,-3766477,-5097529,-3602153,-3622337,-2837507,-3142539]
["Andre hensatte forpligtigelser",-14850,0,0,0,-142,0,0,-2110,-1616,-12]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",2000,1969,1955]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,52,48,48,48,49,48,46,48,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1328,1326,1327,1327,1325,1329,1328]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,0,1,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,0,0,13,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",633,602,596,618,628,649,608,591,632,633]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",20136,28958,129200,387338,70744,41118,33467,42795,34077,42381]
["Personlig indtjening, ægtefælle",242166,213873,184964,138330,145634,150622,129380,124223,112225,121235]
["Ejerløn",387449,466460,449960,480084,366420,356902,402610,407899,417713,0]

{"sheet":"4.9 Slagtesvin konv gns","index":31,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:32:06 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=1322)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",327,337,403,439,437,465,489,541,520,596]
["Antal vejet",638.95000000000005,618.64,699.78,659.05,696.88,790.26,846.64,845.37,867.48,1085.53]
["Kredsnummer",247,253,254,266,262,278,271,278,268,263]
["Ejendomsnummer",3657,3516,3585,3633,3503,3518,3414,3416,3324,3397]
["Landbrugsareal, ha",221,203,183,200,181,186,179,182,181,162]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,0,0]
["Antal slagtesvin produceret",12637,11150,10911,10532,10690,9851,9291,9121,9074,8461]
["Antal minktæver",2,13,8,3,1,4,4,2,3,4]
["Dyreenheder",327,287,282,272,331,306,289,285,283,264]
["Beregnet antal normtimer",4504,4191,3981,4043,3948,3858,3739,3791,3822,3966]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2192310,2024915,1590141,1856999,1397408,1720068,1616833,1780217,2172077,1476432]
["Bruttoudbytte Kvæg",7600,7116,8570,13344,13858,21147,15180,17758,18324,24751]
["Bruttoudbytte Svin",8199235,7344504,4738827,5368089,5363180,4622221,4477631,4969656,5038492,4352122]
["Bruttoudbytte andre husdyr",22203,30808,25286,29461,14452,31527,7470,37963,35080,25210]
["Skovindtægter",9786,11165,12471,10286,7550,6842,0]
["Maskinstationsindtægter",156578,167539,135700,139428,170201,135499,130798,149697,154460,124382]
["Andre landbrugsindtægter",174933,146112,131958,267438,120811,87769,93743,81735,84633,83934]
["Bruttoudbytte ialt",10762644,9732159,6642953,7685047,7087460,6625072,6341655,7037026,7503067,6086832]
[null,null,null,null,""]
["Stykomkostninger Mark",-630170,-551119,-448264,-527680,-496164,-481822,-436706,-466913,-459439,-363548]
["Korn inkl. IO",-1783281,-1636121,-1484427,-1320616,-1344974,-1279107,-1214943,-3966233,-3671104,-3110528]
["Færdigblanding mv.",-2923724,-2563804,-2403082,-2326908,-2344391,-2334646,-2337896]
["Eget grovfoder inkl. IO",-3903,-2018,-2381,-3480,-2343,-4982,-3889]
["Øvrige stykomkostninger husdyr",-178978,-135144,-126564,-123963,-125427,-129458,-122262,-115958,-106249,-97910]
["Skovomkostninger",-5003,-6154,-4152,-3492,-2614,-2266,0]
["Stykomkostninger i alt",-5525058,-4894360,-4468870,-4306140,-4315912,-4232281,-4115696,-4549103,-4236791,-3571986]
[null,null,null,null,""]
["Dækningsbidrag",5237585,4837799,2174084,3378907,2771548,2392791,2225959,2487923,3266275,2514846]
[null,null,null,null,""]
["Energi og brændstof",-248160,-236282,-238344,-242999,-223700,-219443,-243447,-263792,-279618,-238657]
["Maskinstation",-213004,-169087,-143512,-145696,-144738,-145581,-136532,-142658,-140327,-117509]
["Vedligeholdelse",-498804,-379199,-322429,-336719,-321384,-289331,-280085,-293363,-290852,-237743]
["Investeringer over driften",-25444,-17725,-14747,-18981,-15295,-14448,-13737,-14535,-15910,-13230]
["Lønomkostninger",-476365,-358532,-298711,-329651,-292764,-261781,-234513,-240485,-237207,-191828]
["Ejendomsskat og forsikringer",-150728,-140265,-128636,-130907,-124934,-120197,-113277,-109802,-105905,-92875]
["Diverse omkostninger",-214418,-200853,-182193,-180610,-172717,-172562,-170973,-172567,-163162,-151123]
["Kontante kapacitetsomkostninger",-1826923,-1501942,-1328572,-1385563,-1295532,-1223343,-1192564,-1237202,-1232980,-1042965]
[null,null,null,null,""]
["Afskrivninger",-732328,-687992,-620867,-646196,-642427,-605081,-571485,-579839,-576768,-504125]
["Nedskrivninger",-17914,-19451,-20398,-11883,-15413,-18725,-2641,-9304,-6006,-2828]
["Tab/gevinst",14435,37372,23366,37664,29150,20176,32100,74965,57084,21997]
["Kapacitetsomkostninger i alt",-2562730,-2172014,-1946470,-2005977,-1924223,-1826973,-1734589,-1751381,-1758670,-1527921]
[null,null,null,null,""]
["Resultat af primær drift",2674856,2665785,227613,1372930,847326,565818,491370,736542,1507605,986925]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",460899,429756,375106,413519,377097,405601,389215,399054,407891,352576]
[null,null,null,null,""]
["Forpagtningsindtægt",91826,92877,82144,65316,66479,37128,31533,32799,32321,27551]
["Forpagtningsafgift",-471288,-383262,-331232,-378965,-328827,-322213,-323963,-315403,-296958,-261537]
["Renteindt, landbrug og fin.tilskud",15955,16917,19594,19484,22714,25333,24176,21793,19733,18310]
["Realiseret gevinst/tab finansaktiver",-17885,-12949,-12639,-36363,-12469,-22109,-43764,-37046,-39876,-87072]
["Renteudgifter, landbrug",-429722,-509792,-462141,-516595,-535294,-580711,-596841,-560451,-669295,-603234]
["Finansomkostninger ialt, landbrug",-811115,-796208,-704273,-847123,-787397,-862572,-908858,-858308,-954076,-905982]
[null,null,null,null,""]
["Driftsresultat",2324639,2299333,-101554,939326,437025,108847,-28273,277294,961420,433554]
[null,null,null,null,""]
["Ejerløn",-414776,-422335,-425845,-425390,-354929,-346626,-357795,-364896,-358605,0]
["Korr. værdiændring stambes/foderbeh.",-7201,86115,-108158,-13379,47911,6407,-216]
["Driftsresultat efter ejerløn mv.",1902663,1963112,-635558,500557,130007,-231372,-386284]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-6031,-6427,-4868,-5334,-5366,-980,-915,-897,-858,-610]
["Nedskrivning immaterielle aktiver",-301,-2681,-106,-1536,-357,-4932,-4545,-5506,-7559,-8863]
["Gevinst/tab immaterielle aktiver",16519,32725,4355,23403,25713,1368,1897,9246,14032,-2413]
["Anden virksomhed og engangsposter",91201,170604,151998,119169,110715,107944,107438,123378,94155,75015]
["Renteindtægter, privat",8183,10370,11964,10048,9247,17005,7023,7034,6834,6993]
["Renteudgifter, privat",-28863,-36501,-34406,-38109,-38713,-52892,-56391,-48606,-58755,-55445]
["Urealiseret regulering værdipapirer",97668,102472,-25261,106803,130035,122062,39886,80577,44465,-24871]
["Urealiseret regulering gæld",9223,94,-6523,2997,8974,55247,-8274,20483,-91754,-60159]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",-162,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",2512239,2569988,-4401,1156767,677112,353690,57781,462996,961989,363200]
[null,null,null,null,""]
["Private indtægter/omkostninger",292235,273732,270361,250382,253923,277809,258119,253378,267725,274340]
[null,null,null,null,""]
["Årets resultat før skat",2804474,2843720,265961,1407149,931034,631499,315901,716375,1229714,637540]
[null,null,null,null,""]
["Skat af årets resultat",-1148627,-1192666,-142962,-491444,-427821,-184188,-126046,-186720,-293468,-200524]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",32040392,31113701,28638810,29645506,29098991,28180303,26034613,26821255,27592906,25141010]
["Stamplanter",0,0,0,48,67,0]
["Betalingsrettigheder EU",15757,20780,21130,27660,28388,41342,43758,51285,54444,50999]
["Mælkekvoter og andre leveringsrettigheder",8687,7614,6340,7596,5154,15134,13895,19013,21382,17154]
["Inventar og maskiner",3076875,2823406,2514473,2798934,2739203,2622703,2558353,2684946,2662574,2290658]
["Besætning",2250390,2398566,1431154,1633268,1778655,1447478,1422739,1620565,1646104,1286793]
["Beholdning",1459888,1300733,1051617,1262828,1044832,1159774,1034272,1220014,1360603,881189]
["Tilgodehavende",1436958,1301247,1233419,1179869,1171735,1277837,1181749,1094810,1008737,828820]
["Andelskapital og financielle kontrakter",2176324,1725948,1370380,1421448,1327298,1176282,1022226,942493,873771,820818]
["Landbrugsaktiver i alt",42465270,40691996,36267322,37977157,37194324,35920852,33311605,34454381,35220521,31317441]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1623831,1638889,1575681,1655532,1631470,1795243,1667936,620540,559209,544420]
["Private aktiver",483166,457780,443569,434522,477454,270209,244588,1299008,1319904,1245074]
["Øvrige aktiver udenfor landbrug",643092,672318,545796,488907,501285,586052,651545,622704,448361,502141]
["Værdipapirer og indlån",1355077,1280181,1185958,1266183,1132001,1193751,1060838,1046858,969001,1016614]
["Hensættelser (positive)",28983,32375,39455,19788,44947,82860,88568]
[null,null,null,null,""]
["Aktiver i alt",46599418,44773538,40057781,41842088,40981482,39848968,37025080,38043491,38516996,34625690]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-22022997,-21335185,-19130123,-20239573,-20067234,-19138658,-17867729,-18557306,-19193192,-16942451]
["Pengeinstitutter",-2062877,-2261986,-2150860,-2402505,-2657620,-2580473,-2697280,-2615448,-2539355,-2144287]
["Pante- og gældsbreve",-166077,-222079,-234250,-282886,-257106,-219748,-216640]
["Anden langfristet gæld",-450359,-283744,-245009,-380696,-319205,-33132,-12700]
["Anden gæld",-2928399,-3094960,-2489214,-2369512,-2166703,-2396648,-2340964,-2481322,-2579644,-2220406]
["Kassekredit",-708014,-762823,-1396625,-1214584,-1262680,-1443907,-1353988,-1269699,-1114022,-953876]
["Gæld i alt",-28338723,-27960777,-25646080,-26928131,-26730547,-25812566,-24489301,-24923774,-25426214,-22261021]
[null,null,null,null,""]
["Hensættelser (negative)",-5597996,-5399964,-4293709,-4327417,-4296485,-3730938,-3488184,-3611379,-3603355,-3453064]
[null,null,null,null,""]
["Egenkapital",12662699,11412798,10117992,10586540,9954450,10305464,9047595,9508338,9487427,8911606]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",2395160,2443806,28002,1030434,518274,180925,29733,359093,1003663,460082]
["Private indtægter",292235,273732,270361,250382,253923,277809,258119,253378,267725,274340]
["Resultat før regulering og skat",2687395,2717538,298364,1280816,772197,458734,287853,612471,1271388,734422]
[null,null,null,null,""]
["Privat",-255787,-273610,-260074,-242184,-261159,-258795,-251251,-303517,-298156,-283830]
["Formueindtægter/-udgifter",-18253,-24509,-29702,-15637,-19768,-27290,-37322,-34269,-45818,-34919]
["Privat udtræk",-274040,-298119,-289776,-257821,-280927,-286085,-288573,-320305,-320174,-298254]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-104573,-101222,14626,"",-16005,-16777,-13124,-38251,5715,-28780]
["Betalt skat",-598972,-475761,-149235,-238392,-177128,-136202,-111021,-138284,-133666,-103861]
["Ændring i udskudt skat",-549655,-716905,6273,-253051,-250693,-47986,-15025,-48437,-159802,-96663]
["Skat af årets resultat",-1148627,-1192666,-142962,-491444,-427821,-184188,-126046,-186720,-293468,-200524]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",1160155,1125531,-119748,446400,47445,-28317,-139891,66367,663363,235644]
["Regulering ialt fra resultat",117079,126182,-32403,126333,158999,172765,28048,103903,-41674,-96916]
["Værdireguleringer",137109,171322,153688,288420,-22438,75243,244120,192084,56395,-650114]
["Pensionsindbetaling",-134239,-100159,-44011,-61380,-43663,-41807,-53235,-70337,-71972,-50397]
["Øvrige egenkapitalbevægelser",0,0,0,-77,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",1280104,1322876,-42473,799696,140182,177884,79043,294715,608767,-667036]
[null,null,null,null,""]
["Egenkapital primo",11382593,10089920,10160463,9786787,9819565,10130080,8968572,9216319,8881313,9579429]
[null,null,null,null,""]
["Egenkapital ultimo",12662699,11412798,10117992,10586540,9954450,10305464,9047595,9511034,9490080,8912393]
[null,null,null,null,""]
["PENGEBINDING"]
[]
["Årets resultat før skat",2804474,2843720,265961,1407149,931034,631499,315901,716375,1229714,637540]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",518778,-683284,25465,133049,-209633,-30061,0]
["Afskrivninger m.v., landbrug",725619,646455,618517,603882,608701,608174,545588,511334,520075,496807]
["Afskrivninger andre erhverv",60042,47804,35839,30381,43700,42926,42373,30626,27303,23513]
["Regulering I/S",-17634,-33851,-10896,-18932,-4509,0,0,237,293,663]
["Gevinst/tab finansaktiver",-7215,-7796,-13725,-8174,-5699,-5765,10999,-3378,-3633,-1393]
["Urealiseret regulering finansaktiver",-97668,-102472,25261,-106803,-130035,-122062,-39886,-80577,-44465,24871]
["Gevinst/tab gæld",3576,27845,10761,13804,1593,27117,13570,7908,14729,12078]
["Urealiseret regulering gæld",-9223,-94,6523,2997,-8974,-55247,8274,-20483,-91754,-60159]
["Øvrige tilbageførsler",-36,-25611,-1734,515,453,647,-55]
["Tilbageførsel i alt",1175684,-131004,696012,644723,295596,495790,580864,445668,606055,616699]
[null,null,null,null,""]
["Betalt skat",-587454,-474203,-148046,-238392,-177128,-136189,-111021,-138284,-133666,-103861]
["Privat",-255787,-273610,-260074,-242184,-261159,-258795,-251251,-303517,-298156,-283830]
["Afskrivninger privat tlbf.",19951,24567,21378,20455,20303,23401,27194,22508,26851,32756]
["Formueindtægter/-udgifter",-18253,-24509,-29702,-15637,-19768,-27290,-37322,-34269,-45818,-34919]
["Pensionsindbetaling",-139781,-103356,-45035,-61380,-44792,-39262,-61796,-70337,-71972,-50397]
["Privat udtræk, skat og pension i alt",-981324,-851111,-461480,-538666,-482543,-438136,-434196,-549483,-495359,-444684]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-86330,-93336,45841,-102747,-25578,-16790,-13124,-38251,5715,-28780]
[null,null,null,null,""]
["Til invest og afdrag",2913059,1768269,546334,1410459,718510,674443,443340]
[null,null,null,null,""]
["Besætning (realforskydning)",-183132,-88592,29534,-79698,12650,13767,164236,-39300,-242996,-115312]
["Beholdninger (realforskydninger)",-91470,-276320,232016,-137663,85480,-78291,118545,63303,-373510,4741]
["Flerårige afgrøder",0,333,0,254,87,0,-3,0,-113,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2638457,1403690,807884,1193352,816727,609919,726118,622480,723790,698984]
[null,null,null,null,""]
["Investeringer"]
["Jord",-597538,-800838,-580512,-534567,-372784,-758422,-433272,-319659,-576201,-297649]
["Immaterielle aktiver",-3918,-4501,-1672,-3836,-2363,-558,-1740,-1964,-4324,-3520]
["Grundforbedring",-20440,-7800,-13349,-13981,-13645,-6730,-5327,-9041,-9400,-7139]
["Stamplanter",0,0,0,48,0,0,0]
["Driftsbygninger",-198240,-124348,-248911,-189217,-116746,-193226,-206077,-187019,-163585,-133249]
["Inventar markbrug",-451007,-321075,-221493,-330047,-253855,-237860,-199039,-354014,-303852,-201857]
["Inventar husdyrbrug",-81843,-51585,-68836,-72019,-55631,-68047,-82058,-97370,-68359,-62777]
["Inventar andet",-24435,-366,-4087,3175,-1144,-4574,-5380,-4166,-10817,-5700]
["Beboelse, landbrug",-79978,-59871,-98637,-45875,-39075,-72432,-66904,-65883,-76180,-66515]
["Private aktiver",-68914,-65799,-46986,434522,-49377,-25432,-39564,-38690,-37775,-36451]
["Aktiver udenfor landbrug",7864,-80334,-53030,-30188,-48000,-56218,-38221,-147626,-56619,-44471]
["Investeringer ialt",-1518448,-1516516,-1337513,-1283391,-952619,-1423499,-1077579,-1225432,-1307112,-859328]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",1120009,-112826,-529629,-90039,-135892,-813581,-351461,-602952,-583322,-160344]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-655258,-505918,39844,-245673,83647,-5579,-119087,-43538,-139881,-156255]
["Realkreditinstitutter",328510,604898,41098,-20239573,182711,584313,274763,-18557306,-19193192,-16942451]
["Pengeinstitutter lån, netto",-384486,-84654,-18080,-115540,-63690,31897,62848,175821,22686,-71946]
["Anden gæld",-194683,925827,229401,-2369512,-50428,51795,52688,-2481322,-2579644,-2220406]
["Kassekredit, ændring",-207167,-638995,238636,-38882,-23318,156057,126980,147324,12448,69008]
["Ændring hensættelser",0,0,175,-128,56,17,-1934,0,1960,-278]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-1113085,301157,531075,83092,128978,779864,345783,593062,586921,178065]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",2395161,2443808,28004,1030434,518276]
["Private indtægter/omkostninger",292235,273732,270361,250382,253923]
["tilbf. værdiændr. stambesætning mm",-11650,61972,-114058,-13147,25744]
["Beregnet skat",-1022584,-1093767,-139565,-448168,-277419]
["Privat udtræk",-274040,-298119,-289776,-257821,-280927]
["Pensionsindbetaling",-139781,-103356,-45035,-61380,-44792]
["Konsolidering",1239342,1284269,-290070,499012,194798,-84725]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-2137185,-2234872,286031,-829072,-335650,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg",8.31,9.35,9.92,9.31,9.76,0,0]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",5.8,6.3,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":0.20761807184890577},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":2.9061754050676329},1.8232767136932015,1.1662157267233082,0.94569225110635169,1.7129262801096712,3.8268894709356891,3.6476638457753152]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":22.603349139858199},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":26.236984003241211},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":1.201032131342793},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":15.179855113443027},10.128607427766788,6.75693788686372,5.3266536889818195,8.6893809970291436,18.477897105277084,19.394818191137851]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":48.664482445020013},{"$f":"C37*100/C27","v":49.709411858149871},{"$f":"D37*100/D27","v":32.727673972704608},43.967291286572483,39.104954384222275,36.117207480914928,35.100600710697762,35.354750714293225,43.532531430147166,41.31617235369729]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":15.639517294061875},17.71233487178166,-3.9320153643133935,5.7152195145911699,1.6409445022075555,-3.3635166742613434,-3.9545868266649866,-3.8365544692617015,-3.7787352688280818,0]
["Soliditetsgrad, pct",29,27.3,{"$f":"D148*100/D108","v":25.25849347471344},{"$f":"E148*100/E108","v":25.301175218598079},24.290117180242529,25.861307123436671,24.436395545938051,25.000423857000925,24.638681583579363,25.739250250319923]
["Rentedækningsgrad",13.5,13.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",57.8,41.8,59.8,41.3,46.7,38.9,36.6,47.3,47.3,31.4]
["Vinterbyg, ha",15.3,15.4,12.3,18.100000000000001,14.2,14.3,14.8,13.2,12.9,13.8]
["Vårhvede",0.7,0.7,3.3,0.4,1,1.1000000000000001,0.8,3.5,3,1.3]
["Vinterhvede, ha",72.2,74.2,48.8,73.7,63.7,71.7,70.2,60.3,66.2,68.900000000000006]
["Triticale, ha",0.9,1.1000000000000001,1.1000000000000001,1.4,0.7,1.2,1.5,2,3,3.2]
["Rug, ha",14.3,15.1,9.6,12.4,11,12.7,12.4,9.4,5.5,4.0999999999999996]
["Havre, ha",3.9,2.8,4.8,3.2,2.7,2.2999999999999998,2.8,3.3,3.4,2]
["Kernemajs/majs til modenhed, ha",1.7,1.4,0.9,0.7,1,0.7,0.9,1.2,1.9,1.8]
["Blandsæd",0.1,0,0,0,0.4,0,0.7,0.7,0.8,1.7]
["Korn areal, ha",166.9,152.4,140.6,151.1,141.30000000000001,142.9,140.69999999999999,140.9,144,128.1]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.4,0.4,0.3,0.3,0.3,0.5,0.6,0.6,0.6,1.3]
["Almindelig rajgræs, ha",4.8,5.4,3.3,2.7,2.6,2.9,3.8,3.5,3.1,2.1]
["Italiensk rajgræs, ha",0.1,0.2,0.1,0.2,0,0.1,0.1,0,0.2,0.1]
["Hundegræs, ha",0,0.1,0.1,0.1,0.3,0.2,0.1,0,0,0]
["Engrapgræs, ha",1,0.9,0.3,"",0.1,0.1,0.1,0.1,0.2,0.1]
["Rødsvingel, ha",1.4,1.3,1.3,1.6,1,1,1,1,0.5,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0.1,0.1,0.1,0.4,0.2,0.1,0.1,0.1,0,0]
["Roefrø og andre frø",0.1,0.2,0.1,0.2,0.1,0.1,0.2,0.2,0.2,0.2]
["Spinatfrø, ha",0.5,1,0.5,0.7,0.3,0.3,0.4,0.5,0.2,0]
["Frøareal ialt, ha",8.9,9.8000000000000007,6.4,7.1,5,5.2,6.3,6.1,5.0999999999999996,3.9]
[null,null,null,null,""]
["Sukkerroer",3,2.2000000000000002,2.4,"",1.9,1.4,1.5,1.8,2.1,1.8]
["Spisekartofler",0,0.1,0.1,0.1,0.1,0.1,0.2,0.3,0.5,0.4]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.6,0.4,0.4,0.5,0.4,0.4,0.4,0.4,0.3,0.4]
["Proceskartofler, ha",1,0.1,0.1,0.5,0.4,0.2,0.3,0.3,0.2,0.2]
["Stivelseskartofler",5.3,3.2,2.7,2.9,2.1,2.2999999999999998,2,2.2000000000000002,2.2999999999999998,1.7]
["Raps, ha",20.9,21.5,17.3,23,18.7,21.4,16.7,18.2,15.4,16.399999999999999]
["Andre olieprodukter, ha",0.1,0,0,0,0.1,0.1,0.2,0,0.1,0]
["Hestebønner, ha",1,1,2]
["Ærter til konsum",0.3,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ærter og andre bælgsæd",0.2,0.1,0.1,0,0.8,0.6,0.2,0.2,0.4,0.3]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0.1,0.1,0.1,0.2,0.3,0.5,0.6,0.8,0.3]
["Grønsager, ha",0,0,0,0,0,0,0,0.1,0.1,0]
["Frugt og bær, ha",0,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0.4,0.1,0.1,0,0.1,0,0.3,0.3,0.3]
["Pil til energi, ha",0.3,0.3,0.3,0.3,0.4,0.4,0.3,0.3,0.1,0]
["Majs til energi, ha",0.8,0.5,0.8,0.4,0.3,1,0.8,1.1000000000000001,0.9,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0.1,0,0,0,0.1,0]
["Sædskiftegræs, ha",1,1.3,1.1000000000000001,1.3,1.4,1.3,1.5,1.8,1.4,1.3]
["Helsæd, ha",0,0,0.1,0.1,0.1,0.2,0.1,0.1,0.1,0.2]
["Vedvarende græs, ha",5,4.8,4.0999999999999996,4.5,3.7,3.6,3.4,3.4,3.6,3.2]
["Majs, ha",0.4,0.3,0.2,0.2,0.1,0.5,0.5,0.3,0.5,0.5]
["Kolbemajs, ha",0,0,0,0.2,0,0.3,0.1,0.1,0.3,0]
["Andet grovfoder, ha",0,0,0.1,0.1,0,0.1,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",215.8,198.9,178.8,196.3,177.3,182.5,175.9,178.8,178.7,159.30000000000001]
["Udyrkede arealer, ha",2,4,3.4,3.6,3,2.6,2,2.4,2.2999999999999998,2.2999999999999998]
["Randzoner, ha",3.1,0.1,0.2,0.2,0.3,0.6,0.7,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",0.2,0.3,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Landbrugsareal, ha",221.1,203.3,182.7,200,180.8,186,178.9,182,181,162]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",150,141,127.4,137,129.19999999999999,130.69999999999999,122.4,124.7,127,114.6]
["egen bortforpagtet areal, ha",15.1,13.8,15.2,10.7,15.8,7.3,6.2,7,6.5,5.0999999999999996]
["Egen skov, krat, hede m.v.",5.3,5.0999999999999996,4.9000000000000004,5.2,5.3,5.4,5,5.3,5.2,4.5999999999999996]
["Tilforpagtet dyrkbart landbrugsareal, ha",71.099999999999994,62.3,55.3,63.3,51.6,55.2,56.5,57.3,54,46.9]
["Tilforpagtet skov m.v., ha",0.2,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.2,0.3]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",18.100000000000001,16.100000000000001,18.2,18.399999999999999,12.1,13.6,11.1,11,10.5,6.5]
["Areal med lerjord (jb 5, 6), ha",101.9,95.1,82.6,98.5,91,87.4,84.1,88.3,89.6,79.5]
["Areal med fin sand (jb 2 og 4), ha",61.7,56.1,46.3,45.9,44.8,43.8,41.6,43.4,40.799999999999997,37.9]
["Areal med grovsand (jb 1 og 3), ha",38.5,35.4,32.700000000000003,36.799999999999997,36.700000000000003,39.200000000000003,40.5,39.1,39.799999999999997,35.9]
["Særlige jordbundstyper, ha",2.9,2.7,2.1,2,1.7,1.7,1.7,2.1,2.1,1.8]
["Markvanding, antal brug",0.19,0.18,0.16,0.16,0.15,0.16,0.16,0.17,0.16,0.15]
["Herpå areal vand",117.2,106.1,99.01,110.45,101.81,111.21,110.83,105.81,112.9,101.84]
["Antal m3 vand forbrugt til vanding",1564,1112,3710,860,872,714,1806,377,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",66,65,45,60,57,61,59,58,57,57]
["Hkg vinterbyg pr ha",72,70,55,69,62,68,67,64,66,58]
["Hkg vårhvede pr ha",57,64,43,53,58,56,75,55,52,45]
["Hkg vinterhvede pr ha",83,84,66,84,73,80,77,74,76,68]
["Hkg triticale pr ha",71,66,57,65,64,58,64,59,56,56]
["Hkg rug pr ha",70,69,56,70,64,66,67,63,62,60]
["Hkg havre pr ha",64,57,40,62,59,63,52,56,59,56]
["Hkg kernemajs pr ha",3925,2466,4590,3174,1218,56,64,74,124,101]
["Hkg græsfrø pr ha",127,18,14,16,11,11,12,12,13,21]
["Hkg alm. rajgræs pr ha",16,20,34,23,16,17,32,24,14,12]
["Hkg italiensk rajgræs pr ha",15,16,13,18,0,16,13,16,25,20]
["Hkg rødsvingel pr ha",11,15,15,15,13,15,19,12,11,0]
["Hkg sukkerroer pr ha",133,131,102,"",125,241,145,141,109,312]
["Hkg spisekartofler pr ha",374,229,213,190,178,239,348,321,212,330]
["Hkg læggekartofler pr ha",282,317,281,273,280,280,252,242,259,223]
["Hkg proceskartofler pr ha",449,380,398,380,384,365,397,403,396,401]
["Hkg stivelsekartofler pr ha",486,475,457,477,453,463,492,469,479,451]
["Hkg raps pr ha",47,44,35,46,31,43,43,38,37,35]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,4]
["Hkg spinatfrø pr ha",14,18,11,14,86,17,16,16,24,0]
[]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.27,1.3,1.1599999999999999,1.1000000000000001,1.22,1.22,1.43,1.63,1.46]
["Kr pr kg solgt maltbyg",1.27,1.44,1.3,1.1399999999999999,1.1499999999999999,1.27,1.31,1.57,1.62,1.72]
["Kr pr kg solgt hvede",1.26,1.29,1.3,1.1599999999999999,1.1200000000000001,1.22,1.27,1.52,1.61,1.4]
["Kr pr kg solgt rug",1.1200000000000001,1.1299999999999999,1.21]
["Kr pr kg solgt havre",1.1399999999999999,1.19,1.21,1.07,1.03,1.1399999999999999,1.08,1.21,0,0]
["Kr pr kg solgt kernemajs",0.74,1.03,0.31]
["Kr pr kg solgt raps",2.79,2.71,2.63,2.71,2.69,2.6,2.4900000000000002,2.93,3.44,3.09]
["Kr pr kg solgt fabriksroer",1.32,1.19,1.17,0.94,1.36,1.04,1.58,1.57,2.0699999999999998,1.59]
["Kr pr kg solgt spisekartofler",27.05,5.17,19.73,15.07,3.64,1.05,0.92,1.6,1.18,1.1599999999999999]
["Kr pr kg solgt industrikartofler",0.72,0.53,0.7,0.8,0.85,0.66,0.74,0.62,0.61,0.47]
["Kr pr kg solgt stivelseskartofler",0.44,0.41,0.4,0.42,0.46,0.42,0.42,0.43,0.41,0.37]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0,0.1,0.1,0.3,0.1,0.2,0.2,0.1]
["Antal årsopdræt",0,0,0,0,0,1,0,0,0,0]
["Stk årsopdræt pr årsko",17.010000000000002,0,0,3.71,2.02,1.97,2.4700000000000002,2.08,2.3199999999999998,2.09]
["Udskiftningsprocent",83,0,0,78,76,38,44,38,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1345,1556,3621,3453]
["Kg EK mælk i alt",0,0,0,858,1414,2803,1285,1320,1322,665]
["Kg EK mælk pr ko",0,0,0,9527,10838,10302,9573,7967,7850,9086]
["Gennemsnitlig fedtprc.",0,0,0,4.4400000000000004,4.4800000000000004,3.99,4.26,3.91,0,0]
["Gennemsnitlig proteinprc.",0,0,0,3.63,3.59,3.51,3.53,3.13,0,0]
["Gennemsnitlig celletal",0,0,0,200,0,119,218,154,0,0]
["Kr. pr. kg ekm",0,0,0,3.09,2.09,2.15,2.8,3.29,2.39,2.57]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",8310,5712,7746,7224,7381,8407,8342,7826,8755,8754]
["Kr pr solgt kvie levebrug",1522,4500,5216,5268,7000,4000,2918,6417,5886,0]
["Kr pr købt kvie",7136,4646,2583,4281,3771,2425,5510,3643,4242,3828]
[null,null,null,null,""]
["Ha grovfoder pr årsko",421.64,0,0,20.99,12.98,8.69,17.25,14,14.4,29.29]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,1,1,1,1,1,1,1]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.4,0.5,0.7,0.7,0.5,0.7,0.7,0.8,0.8,0.9]
[null,null,null,null,""]
["Antal slagtekalve produceret",1,1,1,1,1,1,1,1,2,2]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",256,273,247,265,255,246,263,268,0,0]
["Pris pr solgt slagtekalv",5618,6170,6737,7436,6552,6817,7034,6954,6756,4855]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,0,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",0,0,0,0,0,28,33.9,28.6,0,27.2]
["Antal fravænnede grise produceret",0,0,0,0,0,1,1,1,0,1]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,2.7,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,280,0,0,0,55,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,0,0,0,53.8,32.5,138.69999999999999,0,0]
["Antal smågrise produceret",303,65,88,97,22,2,1,2,0,0]
["Stk 7 kg's grise købt",162,185,176,154,164,239,158,204,250,188]
["Kr pr købt 7 kg's gris",314,300,228,490,440,282,363,366,370,230]
["Antal smågrise solgt",313,4,24,31,21,64,82,110,30,9]
["Vægt 30 kg's grise solgt",30,30,38,17,31,31,30,30,30,33]
["Kr pr solgt 30 kg's gris",490,471,406,508,371,367,437,452,442,362]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",12637,11150,10911,10532,10690,9851,9291,9121,9074,8461]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",13209,11303,10932,10625,10703,9941,9502,9318,9041,8400]
["Kr 30 kg's grise købt",496,480,369,452,410,368,413,438,433,384]
["Stk slagtesvin solgt",12380,10945,10825,10395,10534,9742,9132,8990,8846,8421]
["Antal sopolte købt",-1,0,0,-4,0,0,0,0,0,0]
["Vægt solgte slagtesvin",91,87,84,83,80,80,81,82,79,79]
["Pris pr solgt slagtesvin",1209,1088,829,994,906,856,939,1005,993,889]
["Antal sopolte solgt",26,21,26,21,23,17,10,7,8,8]
["Pris pr solgt sopolt",1270,1234,999,1164,1074,1053,1298,1245,1111,959]
["Pris pr købt sopolt",971,0,0,515,0,649,0,0,1403,700]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,1,0,0,0,0,0]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",1663,1074,1720,2342,1134,2060,0,2655,2308,1375]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0]
["Antal slagtekyllinger solgt",1730,1063,1802,2309,1134,1811,0,2637,2296,1427]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,108,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",2,13,8,3,1,4,4,2,3,4]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",9.5,5.4,6,5.7,6.2,6,5.2,4,4.5999999999999996,4.5999999999999996]
["Antal minkskind solgt",53,105,39,14,4,17,11,8,15,16]
["Kr. pr. solgt minkskind",106,190,193,225,192,350,310,550,460,371]
["Antal mink avlsdyr tæver, primo",3,14,9,3,1,4,4,2,4,3]
["Antal mink avlsdyr tæver, ultimo",0,14,9,4,1,5,5,3,4,5]
["Antal minkskind, primo",14,105,40,14,4,17,10,7,13,15]
["Antal minkskind, ultimo",5,70,47,14,4,22,18,7,15,16]
["Antal mink avlsdyr hanner, primo",0,3,2]
["Antal mink avlsdyr hanner, ultimo",0,3,2]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",590140,596463,442975,493736,11405,495559,465362,451554,834528,443198]
["Korn IO",921055,815729,732677,805341,1021811,765356,732705,839937,881902,699366]
["Frøafgrøder",121387,148701,80573,99918,58076,72060,83321,95640,71729,47463]
["Handelsroer",52061,35148,33649,27974,37067,29133,38931,48291,49354,36725]
["Kartofler",244208,130951,107512,125149,89662,88190,85767,103099,99270,64434]
["Raps",220694,257788,162372,267074,154279,241150,175162,198668,198542,165494]
["Ærter m.v.",10365,10833,8790,17894,6778,5279,2045,2133,3481,2553]
["Andre industriafgrøder",0,797,682,811,1674,1507,5878,6166,7200,4166]
["Gartneriafgrøder",707,1621,1828,2028,2893,2195,2617,8700,6482,5599]
["Grovfoder excl. IO",15309,11118,9781,9841,3309,5062,9651,6940,7233,3917]
["Grovfoder IO",3474,1959,2001,3649,2295,5524,4814,3170,5209,1730]
["Energiafgrøder m.v.",12909,13808,7302,3582,8159,9053,10578,15919,7148,1786]
["Bruttoudbytte Planteavl incl. IO",2192310,2024915,1590141,1856999,1397408,1720068,1616833,1780217,2172077,1476432]
[null,null,null,null,""]
["Mælkesalg",1,7,19,2657,2940,5945,3655,4307,3165,1674]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,-21,19,188,14,45,13,36]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",-1,-100,-73,-2,-4,0]
["Sæsonregulering",0,0,0,0,0,0,0,-8,-8,-2]
["Køer salg",729,717,1029,1869,1529,2010,1931,4429,2357,1608]
["Slagtekalve salg",6276,5724,7940,6945,10585,9701,8782,11302,9939,28561]
["Spædkalve salg",0,116,45,22,41,33,113,79,142,211]
["Kvier levebrug salg",523,27,116,43,135,38,17,68,72,0]
["Kvier køb",-213,-334,-110,-240,-141,-644,-816,-567,-430,-1438]
["Tilvækst køer og opdræt",-955,430,-1467,-1242,-606,232,-1076,245,405,1439]
["Tilvækst kalve",797,-850,-835,-213,-2518,893,811,-335,1368,-605]
["Kvæg, tilskud",952,842,773,830,1508,552,452]
["Kvæg andet",-511,437,1059,2679,367,2298,1370,-1804,1305,-6732]
["Bruttoudbytte Kvæg",7600,7116,8570,13344,13858,21147,15180,17758,18324,24751]
[null,null,null,null,""]
["Sopolte salg",33539,25725,25530,24970,24425,17511,12352,8702,8333,8054]
["7 kg's grise salg",0,0,0,62,0,0,0,2,0,0]
["Smågrise salg",153471,1934,9714,15826,7905,23397,35945,49583,13210,3421]
["Salgtesvin salg",14950780,11904085,8972077,10315045,9538664,8339803,8562264,9031406,8780230,7481122]
["7 kg's grise køb",-51019,-55540,-40300,-75343,-72271,-67333,-57410,-74608,-92611,-43341]
["30 kg's grise køb",-6554809,-5420657,-4036442,-4807741,-4389527,-3659189,-3923268,-4081116,-3917846,-3222089]
["Soplte køb",-858,0,0,-2165,0,-44,0,0,-489,-5]
["Tilvækst salgtesvin",-348358,879098,-179810,-68552,248469,-13403,-164545,45483,239191,117699]
["Tilvækst smågrise",7422,14451,-6449,-2611,3935,-7295,-186,-4273,1033,-81]
["Tilvækst øvrige svin",-106,0,-23,6,-47,-161,109,-1472,-1572,-2246]
["Svin andet",9174,-4593,-5469,-31408,1627,-11065,12371,-4051,9015,9588]
["Bruttoudbytte Svin",8199235,7344504,4738827,5368089,5363180,4622221,4477631,4969656,5038492,4352122]
[null,null,null,null,""]
["Æg salg",0,0,3,5,216,0,0,0,24,32]
["Høns indkøb",-4,0,-2,-6,-40,-1,-2,-11,-8,-17]
["Slagtekyllinger salg",23875,14856,23107,29347,15097,25144,0,39973,31511,19829]
["Fjerkræ andet",-4525,-2802,-5887,-3314,-3929,-1752,8,-7692,-5546,-4083]
[null,null,null,null,""]
["Minkskind salg",5650,19998,7610,3232,752,6052,3298,4266,6729,6002]
["Mink i øvrigt salg",0,0,0,0,0,0,3,5,0,151]
["Pelsdyr andet",-2668,-8804,389,-25,693,1705,2251,-85,1142,277]
[null,null,null,null,""]
["Får",223,64,23,136,82,0,10,-8,5,190]
["Husdyr i øvrigt",-350,7497,42,85,1581,379,1903,1514,1223,2829]
["Bruttoudbytte andre husdyr",22203,30808,25286,29461,14452,31527,7470,37963,35080,25210]
[null,null,null,null,""]
["Maskinstationsindtægter",156578,167539,135700,139428,170201,135499,130798,149697,154460,124382]
["Skovindtægter",9786,11165,12471,10286,7550,6842,0]
["Andre landbrugsindtægter",174933,146112,131958,267438,120811,87769,93743,81735,84633,83934]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",10762644,9732159,6642953,7685047,7087460,6625072,6341655,7037026,7503067,6086832]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,188,1313,0,0,0,231,0,0]
["Tilskud miljøforanstaltninger, MVJ",17809,3696,5187,1585,349,198,908,1648,1693,2321]
["Lejeindtægter",81507,79421,61751,77663,63912,42220,39943,30577,34464,35274]
["Andre landbrugsindtægter, pasningsaftale",7475,7322,11080,14003,5272,4472,2429,2553,4627,2128]
["Andre landbrugsindtægter, videresalg",27091,21238,8699,16099,15727,6464,15320,5030,4698,1631]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",7750,9509,10193,7770,6440,6203,6940,6234,7879,3284]
["Andre landbrugsindtægter, sten grus m.v.",4649,2166,1117,377,814,2490,2530,2142,1661,552]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,368]
["Andre landbrugsindtægter, udbet. kapitalfond",0,46,19,2,9,2,124,148,1487,4053]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,2,9,708,2220]
["Andre landbrugsindtægter, sygedagpenge",2651,2382,2562,3714,3737,3419,3844,2596,3972,3870]
["Andre landbrugsindtægter, øvrige",19210,13393,19187,10453,32101,29143,21702,30566,23444,36606]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-154463,-119012,-116350,-113179,-112072,-108793,-106524,-122141,-111869,-88749]
["Gødning",-176595,-158269,-127379,-146110,-155090,-140868,-123356,-136887,-135271,-99362]
["Planteværn",-220918,-197257,-150960,-191642,-169244,-170285,-150437,-146987,-150302,-117927]
["Diverse. vedr. planteavl",-58616,-56779,-52548,-75998,-59758,-61875,-56388,-60897,-61997,-57510]
["Produktionsrådg. planteavl",-19578,-19803,-1027,-752,-1356,-2050,0]
["Stykomkostninger Mark",-630170,-551119,-448264,-527680,-496164,-481822,-436706,-466913,-459439,-363548]
["Foderkorn excl. IO",-862226,-820393,-751751,-515275,-323162,-513751,-482238,-629153,-596227,-516032]
["Foderkorn IO",-921055,-815729,-732677,-805341,-1021811,-765356,-732705]
["Indkøbt kraftfoder",-622936,-491192,-451094,-504269,-543995,-486860,-381803,-429500,-379497,-319853]
["Indkøbt tilskudsfoder",-409497,-350576,-340655,-351484,-376564,-372375,-396152,-372130,-340539,-296108]
["Indkøbt smågrise blanding",-594,-363,-81,-2106,-4561,-3527,-611,-3862,-3643,-2338]
["Indkøbt færdigblanding",-1586015,-1462864,-1391661,-1208936,-1174248,-1248278,-1348594,-1441051,-1206968,-1055174]
["Indkøbt fjerkræfoder",-13580,-9030,-12043,-18279,-7894,-17702,-14,-22659,-18140,-10572]
["Indkøbt pelsdyrfoder",-1807,-8249,-5295,-1880,-572,-2884,-2484,-1145,-1360,-1307]
["Indkøbt mælkeprodukter",-6386,-4456,-3767,-3350,-5400,-5195,-4721,-5747,-5696,-5362]
["Indkøbt hjælpeprodukter",-202033,-163348,-140942,-156520,-164283,-143226,-118397,-122152,-128258,-101974]
["Andet indkøbt kraftfoder",-27156,-30880,-17243,-36243,-23901,-26522,-50552,-59868,-68134,-67186]
["Indkøbt grovfoder",-3277,-2145,-3350,-2691,-11035,-1409,-1687,-1600,-2421,-1187]
["Andet indkøbt foder",-44826,-39262,-34590,0,-26397,-26669,-32880,-33200,-34338,-32660]
["Eget grovfoder",-3903,-2018,-2381,-3480,-2343,-4982,-3889,-1060,1229,323]
["Andet eget foder",-5617,-1440,-2360,-4210,-5543,0,0]
["Dyrlæge og medicin",-78551,-58846,-57810,-54922,-56014,-59994,-58048,-53735,-48091,-40118]
["Produktionsrådgivning",-24221,-7412,-7432,-7544,-6906,-7364,-6922,-6467,-5496,-4716]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-91838,-68913,-61322,-61430,-62489,-62935,-55728,-54319,-50141,-50752]
["Skovomkostninger",-5003,-6154,-4152,-3492,-2614,-2266,0]
["Diverse vedrørende andet",0,28,0,-66,-18,835,-1565,-1438,-2520,-2323]
["Stykomkostninger i alt incl. IO",-5525058,-4894360,-4468870,-4306140,-4315912,-4232281,-4115696,-4549103,-4236791,-3571986]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-135094,-130613,-119365,-120837,-104948,-107934,-131844,-143324,-156553,-125382]
["Energi",-113066,-105669,-118979,-122162,-118752,-111509,-111604,-120468,-123065,-113274]
["Maskinstation diverse",-118081,-94834,-80904,-86313,-92291,-94097,-89178,-97516,-95355,-81403]
["Maskinstation høst af korn og frø",-19238,-21134,-14565,-17665,-13193,-16877,-14987]
["Maskinstation - optagning",-6136,-4693,-2653,-1802,-1699,-1292,-1779,-2020,-1569,-1204]
["Maskinstation, husdyrgødning",-64856,-45877,-43857,-38409,-36688,-31964,-29128,-27979,-26227,-21650]
["Maskinstation, høst af grovfoder",-4693,-2549,-1532,-1506,-866,-1350,-1460,-1715,-2231,-1045]
["Vedligehold bygninger, gårdsplads mv.",-84153,-58630,-44839,-52543,-47565,-48362,-43656,-46584,-45586,-35702]
["Vedligehold grundforbedring",-40482,-23953,-31363,-23185,-26813,-21297,-21060,-23387,-23043,-16069]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-506,-343,-173,-228,-582,-274,0]
["Vedligehold markredskaber",-202203,-161979,-135318,-146986,-127248,-109410,-108291,-109923,-106283,-81900]
["Vedligehold staldinventar",-138151,-103751,-79537,-79431,-71408,-63959,-63446,-65477,-62361,-47982]
["Vedligehold andet inventar",-33309,-30542,-31199,-34347,-47768,-46030,-43632,-47991,-53580,-56090]
["Investeringer over driften",-25444,-17725,-14747,-18981,-15295,-14448,-13737,-14535,-15910,-13230]
["Lønomkostninger",-476365,-358532,-298711,-329651,-292764,-261781,-234513,-240485,-237207,-191828]
["Ejendomsskat",-56374,-53312,-48906,-49780,-47932,-44307,-39471,-38973,-36210,-31803]
["Forsikringer",-94354,-86953,-79730,-81127,-77002,-75890,-73806,-70828,-69694,-61072]
["Diverse omkostninger",-137598,-130383,-114421,-113427,-109805,-111976,-153171,-115728,-108507,-101303]
["Økonomirådgivning",-23517,-22409,-20517,-20059,-17771,-17550,-17802,-56839,-54655,-49821]
["Regnskab",-53304,-48061,-47255,-47124,-45140,-43036,0]
["Kontante kapacitetsomkostninger ialt",-1826923,-1501942,-1328572,-1385563,-1295532,-1223343,-1192564,-1237202,-1232980,-1042965]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-281612,-271622,-245825,-247108,-248671,-246672,-227740,-223187,-227069,-205156]
["Afskrivninger beboelse, landbrug",-28694,-27715,-25058,-24454,-23758,0,0]
["Afskrivninger grundforbedring",-8985,-7785,-6982,-6930,-6367,-5795,-5243,-6005,-5553,-4263]
["Afskrivninger stamplanter",0,0,0,-6,-7,0,0]
["Afskrivninger markredskaber",-280748,-256112,-224328,-245330,-238109,-224863,-214621,-221025,-209437,-176178]
["Afskrivninger staldinventar",-108584,-104801,-101582,-105987,-105944,-109825,-106084,-112087,-117926,-103287]
["Afskrivninger specialinventar",-8311,-4836,-3720,-2898,-6497,-5350,-5495,-4877,-4343,-4172]
["Afskrivninger bl. driftsmidler mv.",-15393,-15122,-13373,-13483,-13074,-12576,-12302,-12657,-12439,-11068]
["Afskrivninger i alt",-732328,-687992,-620867,-646196,-642427,-605081,-571485,-579839,-576768,-504125]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-1701,-7740,-17907,-826,-7295,-10429,-422,-2935,-4152,-1402]
["Nedskrivninger, beboelse",-1096,-1834,-1352,-2079,-4056,-1475,-3120]
["Nedskrivninger, grundforbedringer",0,-23,0,0,0,-648,-24,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-13702,-2309,-677,-8462,-2698,-2961,-1863,-4853,-636,-654]
["Nedskrivninger, staldinventar",-1415,-4084,-426,0,-1231,-2476,0,-1445,-1218,-773]
["Nedskrivninger, andet inventar",0,-3179,0,-398,0,-2238,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,-283,-36,-117,-134,26,-332,-70,0,0]
["Nedskrivninger i alt",-17914,-19451,-20398,-11883,-15413,-18725,-2641,-9304,-6006,-2828]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",-7990,-1352,375,-5686,-6736,-2313,236,11550,9474,-1864]
["Tab/gevinst, beboelse",-8398,-2714,-986,-3084,1169,448,-3170]
["Tab/gevinst, grundforbedringer",229,1065,293,54,-331,-142,1676,108,322,193]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",22549,34751,24987,46364,32924,21848,29314,62150,45396,24467]
["Tab/gevinst, staldinventar",9242,2578,824,2110,1645,1593,1724,2784,1459,1094]
["Tab/gevinst, andet inventar",114,4432,217,-307,227,157,782,444,737,-389]
["Tab/gevinst, blandede driftsmidler mv.",-1311,-1389,-2342,-1787,251,-967,-1633,-2072,-303,-1470]
["Tab/gevinst i alt",14435,37372,23366,37664,29150,20176,32100,74965,57084,22032]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2562730,-2172014,-1946470,-2005977,-1924223,-1826973,-1734589,-1751381,-1758670,-1527921]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",4554,5772,8476,5495,11441,8108,6229,5094,2182,904]
["Forpagtningsindtægter",91826,92877,82144,65316,66479,37128,31533,32799,32321,27551]
["Forpagtningsudgifter",-471288,-383262,-331232,-378965,-328827,-322213,-323963,-315403,-296958,-261537]
["Renteindtægter",13967,13049,13009,16371,13395,20529,21393,20284,20856,21496]
["Aktieindkomst",5617,8466,10074,7667,7126,13701,3577,3449,3529,2903]
["Renteudgifter, realkredit dkr, fast",-34642,-49146,-45426,-38969,-37440,-39633,-40979,-48950,-57029,-63261]
["Bidrag, realkredit dkr, fast",-30325,-24749,-21894,-16096,-14038,-13216,-9956]
["Renteudgifter, realkredit dkr, variabel",10496,6452,-9938,-36199,-39955,-52209,-56473,-78823,-97942,-87572]
["Bidrag, realkredit dkr, variabel",-158605,-155671,-134874,-121149,-109704,-86241,-57116]
["Renteudgifter, realkredit fr. valuta, fast",-2,-15,-30,-66,-93,-109,-536,-989,-1860,-2442]
["Bidrag, realkredit fr. valuta, fast",-239,-386,-817,-596,-689,-624,-657]
["Renteudgifter, realkredit fr.valuta, variabel",-1653,-4203,-4277,-12463,-20821,-33050,-60308,-136471,-248737,-258409]
["Bidrag, realkredit fr. valuta, variabel",-17078,-23710,-28838,-50903,-58930,-67416,-81850]
["Renteudgifter, anden realkreditgæld",-1244,-4359,-336,-255,-257,-31,-35,-7,-72,-702]
["Renteudgifter, pengeinstitut",-87765,-90016,-83555,-90132,-103414,-105668,-118216,-101998,-95889,-56377]
["Renteudgifter, kassekredit",-54923,-82666,-82490,-84243,-95338,-105550,-107066,-101534,-100664,-75856]
["Renteudgifter, udlandslån",-10922,-15710,-20560,-22666,-27232,-33363,-38421,-47890,-57231,-60989]
["Renteudgifter, prioritetsomkostninger",-30905,-42442,-20337,-29593,-22518,-30619,-27846,18,-20428,-16053]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-7764,-7407,-6197]
["Renteudgifter, øvrig gæld",-29545,-24849,-26556,-39466,-42278,-38757,-40204,-84507,-33469,-24939]
["Realiseret gevinst gæld",11428,3676,6389,10115,10955,24841,7836,3472,3828,12242]
["Realiseret tab gæld",-14896,-31092,-16810,-22024,-12254,-51937,-21470,-11387,-18547,-24320]
["Realiseret gevinst værdipapirer",32336,26255,31589,41690,45408,40998,27531,38630,30723,60999]
["Realiseret tab værdipapirer",-50221,-39205,-44228,-78053,-57877,-63107,-71295,-75675,-70599,-148071]
["Finansiering i alt",-831796,-822340,-726714,-875184,-816863,-898438,-958290,-899887,-1005987,-954434]
["Heraf renteudgift henført privat",-28971,-36930,-34745,-40003,-39006,-52892,-56391,-48606,-58755,-55445]
["Heraf rentendtægt henført privat",8183,10370,11964,10048,9247,17005,7023,7034,6834,6993]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",25533538,24511381,22579622,22941248,22857158,21391658,19581222,20316723,20561644,19873083]
["Driftsbygninger",4305640,4378380,4081499,4304826,4460577,4301648,4141860,4360994,4582037,4335059]
["Fast ejendom, i øvrigt",1529275,1463681,1330099,1731183,1595571,1739908,1623554,1745299,1881419,1618359]
["Stamplanter",0,0,0,54,75,0,0]
["Betalingsrettigheder",19440,23467,24033,29864,37890,0,0,51819,51034,67578]
["Mælkekvote",0,0,0,0,0,0,863,1035,849,1587]
["Andre immaterielle aktiver",7516,7386,6119,7756,12175,15284,14226,18323,22080,14915]
["Inventar markbrug",2166096,2031439,1827453,1942459,1915283,1791773,1704895,1630799,1566161,1354474]
["Inventar husdyrbrug",684091,711824,670405,740764,771976,795184,799299,820901,943581,871930]
["Inventar andet",44275,40568,28166,33017,59854,45710,62039,53428,57158,53361]
["Kvæg",10053,12105,18669,16909,17564,20052,20839,21863,20530,23307]
["Svin",2573181,1465730,1581075,1676668,1503800,1433951,1559090,1552460,1376048,1140127]
["Fjerkræ",1308,848,2513,1161,1635,2,2,1820,675,937]
["Pelsdyr",3744,28382,13077,4432,1673,5702,3717,2801,4193,3699]
["Får",246,279,184,156,293,111,68,85,94,227]
["Andre husdyr",6966,6941,5124,3527,4255,1426,3258,2235,1568,3184]
["Beholdninger egen avl",860840,716628,737160,684466,682983,605542,687102,787962,590127,564953]
["Beholdninger indkøbt foder",231526,166738,197324,175114,260331,245556,229238,266290,196155,169363]
["Jordbeholdninger",101910,112046,85082,105514,98077,97190,90198,82983,77797,67691]
["Andre beholdninger",164679,141404,129577,143839,141373,133195,146279,146082,123014,83924]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1196744,1058943,1113141,959755,1104459,1239693,1060764,958684,830273,813135]
["Mellemregning I/S-interessenter",86699,136773,121198,115001,130970,87527,116471,117687,97312,45658]
["Andel I/S",51281,37452,74460,11678,21763,36004,27074,6102,18750,-40244]
["Finansielle kontrakter og værdipapirer",2115275,1953036,1957766,1825345,23722,11353,8998,11418,10166,27869]
["Andelskapital",1008769,992867,951134,931254,840188,730035,678302,582777,566099,472491]
["Leveringsrettigheder",201152,159146,134833,0,0,0,0]
["Kassekredit (positiv)",474949,259442,281393,221486,277075,249553,233658]
["Landbrugsaktiver ialt",41267425,38466889,35999614,36794073,36820721,35022667,32839620,33540570,33578764,31566667]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",771772,558796,534039,615595,541225,707012,635960,583805,525046,524861]
["Beboelse",1070720,1065110,1056413,1047531,1094868,1105535,1114642,1120012,1080147,1059598]
["Private aktiver",454150,431433,429715,404179,471601,278110,240202,178692,181861,166646]
["Immaterielle anlægsaktiver",50,120,327,779,4889,4020,4548,5386,9404,10796]
["Øvrige materielle anlægsaktiver",329584,580571,465094,451370,488898,479331,528320,416342,349538,371091]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",153232,44269,32573,28900,11133,75182,76435,45860,36138,38108]
["Aktier mv",612426,603421,618642,586860,563178,564848,491494,457509,454689,423951]
["Obligationer mv",186737,161870,199879,206450,175287,223522,125034,113918,114765,198611]
["Pantebreve",78518,32696,47006,29721,55241,48022,49527,34889,25975,81399]
["Indlån mv.",313209,275091,347239,318558,333377,308620,265190,532739,524942,451326]
[null,null,null,null,""]
["Aktiver ialt primo",45261991,42220265,39730542,40543135,40637450,38809304,36380722,37122452,36962877,34912625]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3155323,-2701083,-2251644,-1719626,-1592056,-1177803,-1133682,-1088947,-1310962,-1237043]
["Variabelt forrentet Dkr",-16383167,-15241976,-13554500,-12441424,-11524040,-9372196,-6619664,-5060591,-4168914,-3344152]
["Fast forrentet fremmed valuta",-35924,-55956,-71368,-56884,-77010,-85997,-97043,-152252,-164507,-139199]
["Variabelt forrentet fremmed valuta",-2169256,-2745743,-3366661,-5830741,-6809172,-7978935,-9772015,-11992537,-13002394,-11974859]
["Diverse realkreditlån",46924,41623,161482,"",63318,45351,38222,33220,50606,42756]
["Realkreditinstitut gæld ialt primo",-21696745,-20703136,-19082692,-19922566,-19938960,-18569580,-17584183,-18261106,-18596171,-16652497]
["Variabelt forrentet Dkr",-2199220,-2079181,-1699308,-2052865,-2149329,-1910186,-1933063,-1551518,-1479696,-879144]
["Fast forrentet Fremmed valuta",-6662,-3098,-21688,-18048,-26691,-49855,-64346,-58307,-74059,-106292]
["Variabelt forrentet fremmed valuta",-253791,-262161,-441018,-473103,-560994,-602628,-633668,-844941,-952697,-1217035]
["Pante- og gældsbreve",-211040,-244885,-246684,-271596,-254762,-225673,-181385,-155868,-165926,-156984]
["Anden langfristet gæld",-448321,-277024,-256398,-354730,-343526,24820,0,-16594,-26465,-13608]
["Leasingforpligtelser",-311713,-273362,-197231,-220806,-220877,-209031,-228282,-214426,-170616,-125225]
["Mellemregning interessenter",-138315,-75013,-97617,-122630,-169147,-59172,-74450,-89407,-106972,-96930]
["Moms",-309210,-118276,-161194,-169403,-141358,-125749,-110646,-146369,-280857,-228792]
["Leverandørgæld",-1876581,-1365743,-1315241,"",-1186576,-1516899,-1490355,-1326714,-1200129,-935677]
["Anden gæld, finansielle kontrakter",-436580,-272055,-411379,-414862,-313065,-360456,-234522,-328799,-362099,-295080]
["Kassekredit",-915181,-1401819,-1157988,-1253466,-1285998,-1287850,-1227008,-1122375,-1101574,-884868]
["Gæld uden for landbruget",-4994,-18735,-32547,-41806,-51259,-75467,-106414,-126984,-157751,-263508]
["Gæld i alt",-28789408,-27094489,-25120984,-26566793,-26642541,-25009226,-23882542,-24243409,-24675011,-21855642]
["Hensættelser (negative)",-5108935,-5023931,-4438652,-4172705,-4158466,-3732119,-3554825,-3659586,-3539090,-3668416]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",26252763,25447741,23186074,23675293,23285794,22178747,20266669,20699100,21176130,19221075]
["Driftsbygninger",4213131,4199694,4065209,4223130,4295630,4242144,4135730,4305083,4511146,4263403]
["Fast ejendom, i øvrigt",1574498,1466266,1387526,1747083,1517568,1759412,1642938,1817072,1905629,1656533]
["Stamplanter",0,0,0,48,67,0,0]
["Betalingsrettigheder",15757,20780,21130,27660,28388,41342,43758,51285,54444,50999]
["Mælkekvote",0,0,0,0,0,0,0,830,1066,375]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",8687,7614,6340,7596,5154,15134,13895,18183,20317,16779]
["Inventar markbrug",2361335,2129651,1848910,2065401,1964383,1827410,1721448,1822728,1710923,1404389]
["Inventar husdyrbrug",656025,658025,637811,"",719558,750427,775900,805489,894832,830855]
["Inventar andet",59515,35730,27751,24203,55262,44866,61005,56729,56819,55414]
["Kvæg",9895,11685,16367,15453,14440,21177,20574,21773,22304,24141]
["Svin",2232139,2359279,1394793,1605512,1756157,1413092,1394468,1592198,1614701,1255498]
["Fjerkræ",909,796,1168,3627,522,3318,2,984,1616,11]
["Pelsdyr",1076,19693,13666,4934,2362,7647,6039,2787,5389,5056]
["Får",284,271,206,264,310,99,75,74,90,280]
["Andre husdyr",6088,6842,4953,3478,4864,2144,1580,2749,2005,1806]
["Beholdninger egen avl",940328,824500,653893,832162,627215,640462,608363,733224,825092,542943]
["Beholdninger indkøbt foder",254116,214355,170916,184218,176682,277539,202777,245889,299386,162691]
["Jordbeholdninger",104139,108745,94101,89244,104005,100404,94459,88349,86272,70945]
["Andre beholdninger",161304,153132,132707,157204,136929,141369,128672,152551,149853,104577]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,32]
["Tilgodehavende",1316359,1140496,1057019,1031940,997484,1143942,1019094,959131,887441,819746]
["Mellemregning I/S interessenter",74219,109314,122341,103162,144749,98052,131360,-84697,-86359,-107213]
["Andel I/S",46380,51437,54059,44767,29503,35842,31296,16319,12808,-39395]
["Finansielle kontrakter",8603,2479,5394,10898,21215,29055,10723,8610,7830,10506]
["Andelskapital",1102978,1016922,957132,1004247,947641,819446,708568,643957,608032,513658]
["Leveringsrettigheder",222042,174185,154256,0,85164,73747,52715,0,0,0]
["Kassekredit (positiv)",842701,532362,253599,316308,273278,254035,250221]
["Landbrugsaktiver ialt",42465270,40691996,36267322,37977157,37194324,35920852,33322328,33960397,34767766,30865104]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",541299,552676,506199,605528,529050,688084,620593,620540,559209,544420]
["Beboelse",1082532,1086213,1069482,1050004,1102420,1107159,1125188,1117832,1133980,1074619]
["Private aktiver",483166,457780,443569,434522,477454,270209,244588,181176,185924,170454]
["Immaterielle anlægsaktiver udenfor landbrug",0,55,235,415,2874,3273,4189]
["Påbegyndte investeringer udenfor landbrug",693,184,7401,2078,84,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",458350,589291,491823,443629,488368,519607,621315,557871,376887,408257]
["Øvrige aktiver, udenfor landbrug",184049,82788,46337,44863,10043,63172,26041,61777,61686,83213]
[null,null,null,null,""]
["Aktier mv",678319,654611,604777,616136,565132,631475,530981,518254,467886,400257]
["Obligationer mv",213187,167021,204867,248077,196460,212808,144319,119074,85786,152423]
["Pantebreve",113332,98494,61652,29919,59101,57936,52347,41905,23050,101212]
["Indlån mv.",1192940,892417,568261,688358,311309,291533,244622,530769,561160,559645]
["Hensættelse (positive)",28983,32375,39455,19788,44947,82860,88568,81159,70443,82270]
[null,null,null,null,""]
["Aktiver ialt ultimo",46599418,44773538,40057781,41842088,40981482,39848968,37025080,38043491,38516996,34625690]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3288230,-2967924,-2445154,-2024769,-1698826,-1602828,-1264512,-1188656,-1126599,-1126981]
["Variabelt forrentet Dkr",-16839099,-16158456,-14068983,-14873170,-12709710,-10910806,-8877006,-6598185,-5166771,-3963045]
["Fast forrentet fremmed valuta",-22059,-28395,-68135,-46155,-64290,-84255,-95271,-150174,-163419,-123154]
["Variabelt forrentet fremmed valuta",-1924706,-2226796,-2727739,-3455391,-5714662,-6591082,-7674106,-10663519,-12774972,-11770666]
["Diverse realkreditlån",51098,46386,179888,"",120254,50314,43166,43229,38568,41397]
["Realkreditinstitut gæld ialt, ultimo",-22022997,-21335185,-19130123,-20239573,-20067234,-19138658,-17867729,-18557306,-19193192,-16942451]
["Variabelt forrentet Dkr",-1859643,-1982630,-1770265,-1965471,-2133872,-1976621,-2088322,-1847886,-1637475,-1229066]
["Fast forrentet Fremmed valuta",-5227,-7818,-2813,-16798,-25070,-51875,-54398,-52926,-54037,-83794]
["Variabelt forrentet Fremmed valuta",-198007,-271537,-377781,-420236,-498678,-551977,-554561,-714635,-847843,-831427]
["Pante- og gældsbreve",-166077,-222079,-234250,-282886,-257106,-219748,-216640,-148977,-168952,-159363]
["Anden langfristet gæld",-450359,-283744,-245009,-380696,-319205,-33132,-12700,-18527,-18586,-21748]
["Leasingforpligtigelser",-343227,-310419,-235120,-243522,-222798,-212081,-221312,-222963,-205304,-155487]
["Mellemregning I/S-interessenter",-172938,-117499,-90248,-184155,-165633,-59368,-78148,119360,108488,48469]
["Moms",-367103,-311545,-120367,-175929,-177459,-133522,-124328,-119606,-150415,-136944]
["Leverandørgæld",-1696156,-1917218,-1664052,-1359695,-1188686,-1627632,-1456070,-1550935,-1433716,-1038064]
["Anden gæld, finansielle kontrakter mv",-344481,-391219,-358139,-382912,-358373,-313339,-359505,-238050,-364074,-342701]
["Kassekredit",-708014,-762823,-1396625,-1214584,-1262680,-1443907,-1353988,-1269699,-1114022,-953876]
["Gæld uden for landbruget",-4494,-47060,-21288,-23298,-53754,-50706,-101601,-97566,-152238,-258886]
["Gæld i alt ultimo",-28338723,-27960777,-25646080,-26928131,-26730547,-25812566,-24489301,-24923774,-25426214,-22261021]
["Hensættelser (negative)",-5597996,-5399964,-4291565,-4324503,-4295740,-3729694,-3486908,-3608682,-3600702,-3452277]
["Andre hensatte forpligtigelser",0,0,-2144,-2913,-744,-1244,-1276,-2696,-2653,-787]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1996,1992,1942]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,53,53,51,51,50,49,49,48,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1322,1322,1322,1322,1322,1322,1322]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,1,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,4,14,6,0,0,3,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",631,626,630,620,626,614,617,622,613,626]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",101462,108277,115373,91613,113283,132524,106778,95387,105102,115788]
["Personlig indtjening, ægtefælle",242935,221585,208829,202364,193488,192495,184955,178199,183235,179747]
["Ejerløn",414776,422335,425845,425390,354929,346626,357795,364896,358605,0]

{"sheet":"4.10 Slagtesvin konv bedste","index":32,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:32:06 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 999999999999999)) AND (([gtype]=1322)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",109,113,135,147,146,155,163,181,174,199]
["Antal vejet",217.96,206.76,246.24,274.08,269.39999999999998,259.98,265.38,297.75,317.32,410.84]
["Kredsnummer",248,238,247,259,280,283,299,332,292,255]
["Ejendomsnummer",3533,3410,3632,3614,3649,3409,3190,3013,3243,3630]
["Landbrugsareal, ha",239,219,222,238,196,226,198,197,204,164]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,0,0]
["Antal slagtesvin produceret",19657,17511,12626,14723,15019,12034,9560,10510,10630,10411]
["Antal minktæver",7,4,14,6,0,8,12,0,7,6]
["Dyreenheder",505,450,326,381,464,374,297,327,329,322]
["Beregnet antal normtimer",5559,5176,4634,4933,4646,4452,4022,4208,4230,4319]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2434759,2240501,2149423,2289449,1614344,2243008,2013526,2180426,2628453,1596552]
["Bruttoudbytte Kvæg",8875,4846,7127,6837,9398,6041,13181,10556,7558,14845]
["Bruttoudbytte Svin",12989452,11773176,5603765,7697332,7710153,5733313,4707300,5902485,5964375,5478374]
["Bruttoudbytte andre husdyr",8911,4775,62508,70950,2108,88000,22963,1176,14906,16467]
["Skovindtægter",14324,8252,17157,11985,7395,5592,0]
["Maskinstationsindtægter",204578,227349,172068,195146,231485,171618,162347,184675,194498,139153]
["Andre landbrugsindtægter",217316,194955,215076,406254,172532,103092,124131,97298,85906,92920]
["Bruttoudbytte ialt",15878214,14453855,8227125,10677952,9747413,8350664,7043448,8376617,8895695,7338311]
[null,null,null,null,""]
["Stykomkostninger Mark",-683443,-580619,-555384,-593216,-515592,-579525,-502633,-524754,-523711,-360904]
["Korn inkl. IO",-2610088,-2280246,-1594544,-1818726,-1950009,-1652629,-1264350,-4406039,-4110950,-3669664]
["Færdigblanding mv.",-4510347,-4148469,-2823476,-3253422,-3118210,-2592442,-2273946]
["Eget grovfoder inkl. IO",-7695,137,-2605,-2857,-2405,-484,-6000]
["Øvrige stykomkostninger husdyr",-232982,-189305,-134954,-166596,-162946,-148061,-118103,-128393,-124066,-109098]
["Skovomkostninger",-3672,-2083,-6825,-3699,-4543,-2043,0]
["Stykomkostninger i alt",-8048228,-7200585,-5117788,-5838516,-5753705,-4975184,-4165032,-5059187,-4758727,-4139665]
[null,null,null,null,""]
["Dækningsbidrag",7829986,7253269,3109337,4839436,3993708,3375480,2878416,3317430,4136969,3198646]
[null,null,null,null,""]
["Energi og brændstof",-322910,-303834,-290499,-316884,-276439,-263963,-271727,-307090,-322900,-261553]
["Maskinstation",-252875,-206068,-160201,-185482,-191041,-181699,-161839,-153549,-140551,-122175]
["Vedligeholdelse",-623839,-454037,-385278,-422128,-362944,-331972,-299722,-322482,-321587,-249764]
["Investeringer over driften",-31237,-19831,-18464,-23677,-18103,-14571,-15466,-16567,-15867,-15443]
["Lønomkostninger",-702665,-555586,-416759,-471454,-406446,-339634,-245248,-270591,-270076,-204249]
["Ejendomsskat og forsikringer",-163621,-147856,-154382,-149530,-137746,-135542,-114161,-111074,-104457,-90782]
["Diverse omkostninger",-249907,-231623,-196723,-203000,-195414,-186899,-172750,-168359,-168047,-159897]
["Kontante kapacitetsomkostninger",-2347052,-1918836,-1622306,-1772155,-1588132,-1454278,-1280914,-1349711,-1343485,-1103863]
[null,null,null,null,""]
["Afskrivninger",-870185,-842795,-773198,-819486,-748496,-699643,-601083,-625396,-626757,-528832]
["Nedskrivninger",-14120,-24169,-1643,-5427,-1232,-6873,-266,-1803,-9598,-1152]
["Tab/gevinst",85679,53921,41569,55091,46509,39950,57056,159172,97713,52374]
["Kapacitetsomkostninger i alt",-3145679,-2731878,-2355578,-2541977,-2291351,-2120844,-1825207,-1817738,-1882127,-1581473]
[null,null,null,null,""]
["Resultat af primær drift",4684307,4521391,753759,2297458,1702357,1254636,1053209,1499692,2254841,1617172]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",501222,461473,466376,502328,412696,494324,439443,440214,470715,357206]
[null,null,null,null,""]
["Forpagtningsindtægt",163960,138540,115886,98097,91734,32365,15779,17356,11604,29373]
["Forpagtningsafgift",-764173,-635417,-359658,-564556,-459691,-432540,-411010,-421173,-463771,-333454]
["Renteindt, landbrug og fin.tilskud",13813,28039,20194,21259,28155,33399,22555,13341,9078,12179]
["Realiseret gevinst/tab finansaktiver",-35181,-24155,-37687,-87613,1164,-80243,-34894,-66455,-48581,-91179]
["Renteudgifter, landbrug",-510633,-653091,-545599,-656801,-653815,-612517,-594097,-586070,-687157,-565189]
["Finansomkostninger ialt, landbrug",-1132214,-1146084,-806863,-1189614,-992453,-1059534,-1001668,-1043000,-1178827,-948269]
[null,null,null,null,""]
["Driftsresultat",4053315,3836780,413272,1610173,1122599,689426,490985,896910,1546729,1026109]
[null,null,null,null,""]
["Ejerløn",-413347,-434095,-419761,-435538,-331207,-327960,-395699,-398114,-387333,0]
["Korr. værdiændring stambes/foderbeh.",-10102,97674,-141485,-15040,55932,-525,-43]
["Driftsresultat efter ejerløn mv.",3629866,3500360,-147974,1159595,847324,360940,95243]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-7314,-7342,-6280,-6752,-6959,-1105,-635,-1027,-574,-690]
["Nedskrivning immaterielle aktiver",-883,-6217,-91,-823,-1226,-3002,3347,-1561,-14686,-14009]
["Gevinst/tab immaterielle aktiver",2639,12121,34,6813,840,4440,-6620,9664,-5049,-6396]
["Anden virksomhed og engangsposter",209397,330557,355165,238760,219113,194732,197208,186029,89691,99216]
["Renteindtægter, privat",4426,8867,13553,6729,9312,13255,5233,3986,2693,2663]
["Renteudgifter, privat",-25295,-41087,-42219,-48710,-38535,-64131,-66035,-45056,-46097,-44838]
["Urealiseret regulering værdipapirer",102080,127770,-23941,154241,172676,155887,27171,38665,20928,-9302]
["Urealiseret regulering gæld",16748,-3370,-11770,-1780,-1837,59683,-23895,8248,-99395,-84586]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",4355113,4258080,697724,1958651,1475982,1049186,626556,1095859,1494241,968167]
[null,null,null,null,""]
["Private indtægter/omkostninger",239369,244652,269633,233780,250387,268898,202006,195656,206122,224306]
[null,null,null,null,""]
["Årets resultat før skat",4594482,4502731,967356,2192431,1726370,1318083,828562,1291514,1700363,1192473]
[null,null,null,null,""]
["Skat af årets resultat",-1959438,-1865857,-437536,-766784,-767337,-426319,-362598,-358306,-504613,-347635]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",32463444,30326434,38613482,34685385,32660122,31823343,25417530,26274648,25243919,23485790]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",24262,26069,33017,36295,36988,62486,39937,72119,73266,44035]
["Mælkekvoter og andre leveringsrettigheder",10362,7461,4167,7934,5711,23672,13692,26132,17238,12856]
["Inventar og maskiner",3626906,3379404,3364252,3604542,3406643,3346024,2764560,3095735,3002004,2499812]
["Besætning",3489628,3854402,1691787,2283879,2549518,1859131,1462477,1808645,1921366,1599144]
["Beholdning",1785029,1644199,1375544,1568650,1223922,1515486,1220417,1470148,1627172,1054119]
["Tilgodehavende",1913300,1558534,2085549,1704755,1643273,1428606,1219288,1079084,913962,901101]
["Andelskapital og financielle kontrakter",3312340,2518885,1605528,1904485,1623757,1492875,1375367,1064483,967600,935853]
["Landbrugsaktiver i alt",46625272,43315389,48773327,45795925,43149935,41551623,33513268,34890994,33766527,30532711]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1293179,1424855,1787253,1517520,1498489,1923047,1610609,451902,368447,387461]
["Private aktiver",461349,473935,504280,387363,370650,367654,227298,1250628,1295174,1165537]
["Øvrige aktiver udenfor landbrug",640409,701081,1251515,903566,333962,1223601,998461,612365,126400,566914]
["Værdipapirer og indlån",959365,995252,1355277,1139389,1117920,1391707,910836,608112,538558,681817]
["Hensættelser (positive)",32209,34276,28844,14484,114715,146789,129758]
[null,null,null,null,""]
["Aktiver i alt",50011783,46944788,53700497,49758247,46585672,46604421,37390230,37814001,36095106,33334440]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-23735614,-22520955,-25766780,-24706768,-22662759,-22451128,-17526281,-18429972,-18872306,-16763270]
["Pengeinstitutter",-2516201,-2461744,-2749154,-3202108,-3656566,-3211467,-3100709,-2587301,-2624915,-1834941]
["Pante- og gældsbreve",-276511,-395839,-385804,-331221,-352693,-278018,-243511]
["Anden langfristet gæld",-712946,-428361,-344985,-714824,-460696,-67865,-2401]
["Anden gæld",-3844054,-4380608,-3982288,-3383867,-3122806,-3172835,-2659057,-2989932,-2912942,-2639103]
["Kassekredit",-548824,-737296,-1424106,-1379307,-1188379,-1515984,-1027449,-1039305,-792437,-720843]
["Gæld i alt",-31634150,-30924804,-34653115,-33718096,-31443899,-30697298,-24559409,-25046511,-25202600,-21958156]
[null,null,null,null,""]
["Hensættelser (negative)",-5903416,-5064101,-5646775,-4634747,-4597120,-4498445,-3525914,-3265654,-3041833,-3187522]
[null,null,null,null,""]
["Egenkapital",12474217,10955884,13400607,11405404,10544653,11408678,9304907,9501837,7850673,8188762]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",4241842,4135117,739772,1806951,1312489,833283,627187,1041869,1593017,1083151]
["Private indtægter",239369,244652,269633,233780,250387,268898,202006,195656,206122,224306]
["Resultat før regulering og skat",4481211,4379769,1009404,2040732,1562876,1102180,829193,1237525,1799139,1307457]
[null,null,null,null,""]
["Privat",-202475,-264799,-295172,-208488,-242992,-266577,-249483,-298195,-290446,-264854]
["Formueindtægter/-udgifter",-23568,-12484,-56110,-16291,-23273,-25836,-62380,-30236,-74658,-26504]
["Privat udtræk",-226043,-277284,-351282,-224779,-266265,-292413,-311863,-308279,-339497,-275597]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-252884,-174569,45656,"",-135462,-44210,-67302,-76225,6504,-80176]
["Betalt skat",-873897,-658817,-225787,-307429,-233175,-194864,-157342,-191339,-161879,-138387]
["Ændring i udskudt skat",-1085541,-1207039,-211749,-459354,-534162,-231455,-205255,-166967,-342734,-209247]
["Skat af årets resultat",-1959438,-1865857,-437536,-766784,-767337,-426319,-362598,-358306,-504613,-347635]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",2042847,2062060,266242,851401,393812,339238,87431,493483,961533,684225]
["Regulering ialt fra resultat",113271,122963,-42048,151700,163493,215903,-631,53990,-98775,-114984]
["Værdireguleringer",128466,205131,229310,374470,-44158,184236,433876,142799,47035,-766742]
["Pensionsindbetaling",-183457,-121960,-59692,-75239,-53017,-53303,-73411,-100287,-78754,-57681]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",2101127,2268194,393812,1302331,460129,686073,447265,591749,833696,-439296]
[null,null,null,null,""]
["Egenkapital primo",10373088,8687688,13006793,10103142,10084521,10725081,8857641,8911851,7019632,8630177]
[null,null,null,null,""]
["Egenkapital ultimo",12474217,10955884,13400607,11405404,10544653,11408678,9304907,9503601,7853328,8190881]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",4594482,4502731,967356,2192431,1726370,1318083,828562,1291514,1700363,1192473]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",810103,-1150526,2996,191032,-316457,-20205,0]
["Afskrivninger m.v., landbrug",804183,814480,739610,770583,710564,666233,548201,460950,558951,498706]
["Afskrivninger andre erhverv",38495,54205,75742,44019,31388,84178,58765,34977,6542,30181]
["Regulering I/S",-51012,-85601,-35840,-55941,-33179,0,0,107,-255,2226]
["Gevinst/tab finansaktiver",-14074,-10673,-22730,-10288,-5938,-4407,-4111,-459,-1580,-2351]
["Urealiseret regulering finansaktiver",-102080,-127770,23941,-154241,-172676,-155887,-27171,-38665,-20928,9302]
["Gevinst/tab gæld",999,54564,14077,21454,4876,-6840,17771,11070,11866,1653]
["Urealiseret regulering gæld",-16748,3370,11770,-1780,1837,-59683,23895,-8248,-99395,-84586]
["Øvrige tilbageførsler",-198,-71687,-4003,231,818,1105,-108]
["Tilbageførsel i alt",1469668,-519639,805564,808630,221234,524699,617240,459732,653991,624303]
[null,null,null,null,""]
["Betalt skat",-851043,-658817,-222409,-307429,-233175,-194864,-157342,-191339,-161879,-138387]
["Privat",-202475,-264799,-295172,-208488,-242992,-266577,-249483,-298195,-290446,-264854]
["Afskrivninger privat tlbf.",17810,20245,27849,22097,19456,19849,26011,21995,18719,25055]
["Formueindtægter/-udgifter",-23568,-12484,-56110,-16291,-23273,-25836,-62380,-30236,-74658,-26504]
["Pensionsindbetaling",-183457,-121960,-60488,-75239,-53017,-53246,-80620,-100287,-78754,-57681]
["Privat udtræk, skat og pension i alt",-1242733,-1037816,-606329,-588888,-533001,-520674,-523814,-659303,-555637,-527517]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-229238,-174809,115880,-187862,-145883,-44210,-67302,-76225,6504,-80176]
[null,null,null,null,""]
["Til invest og afdrag",4592180,2770467,1282471,2224311,1268719,1299937,841917]
[null,null,null,null,""]
["Besætning (realforskydning)",-261620,-305041,-66413,-131214,-34275,-192060,134626,-53935,-320224,-220210]
["Beholdninger (realforskydninger)",-165738,-476189,173021,-217454,83243,-165316,99853,-32527,-442590,-68967]
["Flerårige afgrøder",0,996,0,610,225,0,0,0,-310,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",4164821,1990233,1389079,1876252,1317912,942560,1076396,1017990,1035594,1000082]
[null,null,null,null,""]
["Investeringer"]
["Jord",-1057697,-1025336,-1262383,-1011127,-541476,-1062413,-514209,-329338,-204527,-173941]
["Immaterielle aktiver",-5947,-5739,1160,-8157,-3371,-2737,-1291,-3723,-3135,-4194]
["Grundforbedring",-34085,-7650,-18829,-14617,-16219,-3829,-6547,-9359,-7659,-9193]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-297099,-154414,-559979,-299005,-165613,-309266,-154615,-160926,-59619,-150798]
["Inventar markbrug",-603613,-417555,-338463,-450129,-328953,-340087,-260136,-454279,-378583,-264965]
["Inventar husdyrbrug",-98593,-68086,-101574,-92076,-74156,-67258,-80190,-107468,-39552,-63163]
["Inventar andet",-56504,1008,198,5310,-2193,-10944,-13371,-4691,-4238,-13028]
["Beboelse, landbrug",-109935,-58593,-185866,-78498,-22326,-34207,-63828,-83602,-64869,-67544]
["Private aktiver",-50059,-85896,-49037,387363,-59075,-19040,-38487,-46658,-32133,-37683]
["Aktiver udenfor landbrug",-30178,-26591,-61787,-15678,-51342,-139690,-50245,-39348,-40199,-35880]
["Investeringer ialt",-2343709,-1848853,-2576559,-2039035,-1264724,-1989472,-1182919,-1239392,-834515,-820388]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",1821113,141381,-1187480,-162783,53188,-1046911,-106523,-221402,201079,179694]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-1195568,-916144,-111218,-379300,-164840,-111173,-97393,537,-263082,-226197]
["Realkreditinstitutter",883750,1208197,64056,-24706768,579499,950400,16302,-18429972,-18872306,-16763270]
["Pengeinstitutter lån, netto",-619054,-707954,79983,-234806,-105180,-142430,101044,135150,-7352,5006]
["Anden gæld",-656785,1792431,944876,-3383867,15851,90549,153230,-2989932,-2912942,-2639103]
["Kassekredit, ændring",-225463,-950997,213298,-49377,-396379,284844,-21439,34482,-103488,-36268]
["Ændring hensættelser",0,0,0,-309,0,0,-812,0,762,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-1813120,425532,1190997,145905,-71049,975577,94412,245816,-201081,-192716]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",4241844,4135119,739773,1806951,1312491]
["Private indtægter/omkostninger",239369,244652,269633,233780,250387]
["tilbf. værdiændr. stambesætning mm",-20449,30110,-157706,-13990,-2510]
["Beregnet skat",-1767465,-1779481,-312430,-728669,-519576]
["Privat udtræk",-226043,-277284,-351282,-224779,-266265]
["Pensionsindbetaling",-183457,-121960,-60488,-75239,-53017]
["Konsolidering",2283799,2231156,127499,994956,721510,350083]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-3957828,-3884965,-260925,-1629337,-1110017,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg",7.59,8.57,9.3699999999999992,8.4499999999999993,8.8699999999999992,0,0]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",10.3,11.1,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":1.7587779079623171},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":4.4297797528357767},3.6255145618891431,2.7105705734366281,2.4796635206968447,3.6823651481767854,5.7666893335918168,5.6198055291620186]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":27.593569402704862},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":30.320277877424395},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":11.082449822994059},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":20.008977376935203},16.773701904289886,14.556411322500821,12.762641251841428,15.805951256933437,22.210147717519543,24.113355239373202]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":49.31276275782654},{"$f":"C37*100/C27","v":50.182245497827395},{"$f":"D37*100/D27","v":37.793725025449355},{"$f":"E37*100/E27","v":45.321762075723882},40.971978924048877,40.421695807662722,40.866575574917285,39.603458054725436,46.505292728673815,43.588313441608022]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":30.691281063973793},33.781153579209125,2.3880410790347035,12.024238685451213,9.3059866455539133,-2.8746538380695816,-4.2525841472676724,-4.1890858002140448,-4.9320873902121498,0]
["Soliditetsgrad, pct",27.7,24.1,{"$f":"D148*100/D108","v":24.954344463515859},{"$f":"E148*100/E108","v":22.921635482857745},22.634970254373492,24.479819199985339,24.885931431820559,25.132492591831262,21.757320784706934,24.571827215336452]
["Rentedækningsgrad",17.899999999999999,21]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",64.7,48,68.8,50,51.2,48,38.799999999999997,46.7,50.2,34.1]
["Vinterbyg, ha",16.8,14.9,12.8,19.899999999999999,15.8,17.600000000000001,17.2,16.7,15.5,13.3]
["Vårhvede",0.1,1.3,3.2,0.4,0.3,1.5,0.6,1.5,2.7,1.4]
["Vinterhvede, ha",80.599999999999994,77.599999999999994,58.2,86,69.400000000000006,87.4,74.7,67.2,76.7,68.599999999999994]
["Triticale, ha",0.6,1.3,1.1000000000000001,2,0.2,2.2000000000000002,0.9,1.3,3,4.8]
["Rug, ha",14.7,15.6,13,14.3,11.5,14.4,13.1,7.7,6.3,3.9]
["Havre, ha",3,2,5.0999999999999996,3.1,2.5,2.2000000000000002,2.4,2.2999999999999998,2.5,1.6]
["Kernemajs/majs til modenhed, ha",1.2,2.1,1.7,1.1000000000000001,0.7,0.4,2.6,1.1000000000000001,3,3.1]
["Blandsæd",0,0,0,0,0.6,0,2.2999999999999998,2,0.5,0.4]
["Korn areal, ha",181.8,162.80000000000001,163.80000000000001,176.7,152.19999999999999,173.7,152.69999999999999,146.5,160.4,131.19999999999999]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0.1,0.6,0.4,0.2,0.3,0.5,0.7,0.3,1]
["Almindelig rajgræs, ha",5.4,5.5,3.9,3,2.7,3.4,3.7,3.5,3.3,2.5]
["Italiensk rajgræs, ha",0,0,0.3,0.3,0,0,0.1,0,0.5,0]
["Hundegræs, ha",0,0.4,0.3,0.2,0.5,0.3,0.2,0.1,0.1,0]
["Engrapgræs, ha",0.2,1.7,0.6,"",0.1,0.1,0,0,0.6,0.1]
["Rødsvingel, ha",0.5,2.1,2.2999999999999998,2.8,1.5,2,1.5,1.8,0.5,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0.3,0.2,0.5,0.1,0.2,0.2,0.1,0,0]
["Roefrø og andre frø",0.1,0,0.3,0.5,0.1,0.2,0.4,0.1,0.4,0.3]
["Spinatfrø, ha",0.3,1.9,1.1000000000000001,0.9,0.5,0.4,1.1000000000000001,1.1000000000000001,0.2,0]
["Frøareal ialt, ha",7,12.2,10.1,10,5.8,7,7.7,7.5,5.9,3.9]
[null,null,null,null,""]
["Sukkerroer",2.7,2.6,4.8,"",2.7,1.2,1.7,3,0.9,1.4]
["Spisekartofler",0.1,0,0.1,0.1,0,0.1,0.3,0.6,0.6,0.7]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0.9,0.4,0.8,0.6,0.4,0.6,0.5,0.6,0.4,0.5]
["Proceskartofler, ha",2.5,0.2,0,0.9,0.9,0.1,0.8,0.6,0.3,0.1]
["Stivelseskartofler",7.3,5.2,4.8,4.4000000000000004,2.2000000000000002,3.9,4.0999999999999996,4.5,4.3,1.5]
["Raps, ha",23.5,22.1,21.4,28.3,21.1,29,19.899999999999999,20.3,20.399999999999999,16.5]
["Andre olieprodukter, ha",0,0.1,0,0,0,0.2,0.4,0,0.3,0]
["Hestebønner, ha",1,1,2]
["Ærter til konsum",0,0.3,0.1,0.2,0.1,0.1,0.1,0.1,0.2,0]
["Ærter og andre bælgsæd",0.2,0,0,0,0.6,0.3,0.4,0.2,0.4,0.1]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0.2,0.2,0.1,0.1,0.1,1.6,1.7,1.5,0.2]
["Grønsager, ha",0,0,0,0,0,0,0,0.2,0.1,0]
["Frugt og bær, ha",0,0,0,0,0.1,0.1,0.1,0.1,0,0.1]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0,0.1,0,0.1,0.1,0,0.1,0,0.2]
["Pil til energi, ha",0.3,0.4,0.2,0.2,0.3,0.3,0.2,0.1,0,0]
["Majs til energi, ha",0.5,1.3,1.7,0.5,0.9,0,0.2,2.2000000000000002,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",1.2,1.3,1.5,1.6,1.5,1.1000000000000001,1.5,1.9,1,1.2]
["Helsæd, ha",0,0,0.1,0.1,0,0,0,0.1,0,0.2]
["Vedvarende græs, ha",5,4.7,4.5999999999999996,5,4.0999999999999996,3.7,2.7,2.6,3.6,3.4]
["Majs, ha",0.5,0,0.3,0.4,0,0,0.4,0.2,0.5,0.7]
["Kolbemajs, ha",0,0,0,0,0,0,0,0,0,0]
["Andet grovfoder, ha",0,0,0.1,0.1,0,0.3,0]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",234.4,214.8,217,234.3,193,221.9,195.4,193.1,201,161.80000000000001]
["Udyrkede arealer, ha",1.5,4.0999999999999996,4.3,3.5,2.6,3,2.2999999999999998,2.7,2.7,2.2000000000000002]
["Randzoner, ha",3.3,0.1,0.2,0.2,0.4,0.7,0.7,0.7,0,0]
["Juletræer/pyntegrønt i mark, ha",0.1,0.1,0.3,0.1,0.1,0.1,0.1,0.2,0.3,0.2]
["Landbrugsareal, ha",239.2,219.1,221.9,238,196,225.6,198.5,197,204,164]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",141.4,127.7,159.19999999999999,153,138,153.5,125.4,124.2,125.5,112.6]
["egen bortforpagtet areal, ha",25.4,23.9,25.1,15.6,21.9,3.8,4.5,2.8,2.2000000000000002,6]
["Egen skov, krat, hede m.v.",5.9,3.8,5.5,6.3,6.9,5.9,4,4.3,4.5999999999999996,4.0999999999999996]
["Tilforpagtet dyrkbart landbrugsareal, ha",97.8,91.4,62.8,85.1,57.9,72.099999999999994,73.099999999999994,72.5,78.2,51.4]
["Tilforpagtet skov m.v., ha",0.2,0.2,0.3,0.3,0.1,0.1,0.2,0.2,0.2,0.4]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",22.7,20.3,24.6,20.3,15.2,15.7,14,15.4,11.8,6.1]
["Areal med lerjord (jb 5, 6), ha",107.7,100.8,104,125.3,105.4,117.9,107.1,104.9,111.8,81.3]
["Areal med fin sand (jb 2 og 4), ha",47.9,53.2,49.3,44.3,38.6,47.3,35.799999999999997,32.6,32.5,33.1]
["Areal med grovsand (jb 1 og 3), ha",60.7,44.4,40.799999999999997,50.5,40.700000000000003,41.9,41,41.9,46.7,42.4]
["Særlige jordbundstyper, ha",2.8,2.4,1.8,1.2,0.9,2.5,0.6,1.6,0.6,1.7]
["Markvanding, antal brug",0.22,0.17,0.18,0.14000000000000001,0.15,0.15,0.12,0.18,0.16,0.16]
["Herpå areal vand",151,132.54,132.41999999999999,154.76,118.47,130.04,126.89,124.99,130.16999999999999,99.33]
["Antal m3 vand forbrugt til vanding",2297,1150,2889,1161,788,1004,2358,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,65,48,61,58,63,61,60,59,60]
["Hkg vinterbyg pr ha",73,71,56,69,64,70,71,67,70,60]
["Hkg vårhvede pr ha",31,70,42,55,57,38,97,52,45,55]
["Hkg vinterhvede pr ha",84,86,71,84,75,83,81,79,81,71]
["Hkg triticale pr ha",68,60,59,72,48,61,80,64,61,58]
["Hkg rug pr ha",69,68,58,70,65,70,71,65,65,62]
["Hkg havre pr ha",65,63,46,64,61,62,57,55,61,56]
["Hkg kernemajs pr ha",110,80,7057,4993,69,43,60,58,152,112]
["Hkg græsfrø pr ha",0,13,16,17,12,10,15,10,16,11]
["Hkg alm. rajgræs pr ha",15,15,14,14,16,18,60,36,15,10]
["Hkg italiensk rajgræs pr ha",0,0,13,17,0,15,10,0,25,0]
["Hkg rødsvingel pr ha",10,14,15,16,14,17,24,13,11,0]
["Hkg sukkerroer pr ha",131,122,108,"",128,506,163,129,117,129]
["Hkg spisekartofler pr ha",500,0,6,383,0,375,506,382,343,365]
["Hkg læggekartofler pr ha",283,279,304,264,276,246,260,239,273,264]
["Hkg proceskartofler pr ha",465,343,0,431,383,354,405,391,409,473]
["Hkg stivelsekartofler pr ha",520,486,459,474,471,476,484,453,478,424]
["Hkg raps pr ha",66,45,38,43,32,44,45,40,39,41]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",13,20,11,15,137,19,15,15,14,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1200000000000001,1.24,1.25,1.19,1.1100000000000001,1.23,1.26,1.48,1.63,1.49]
["Kr pr kg solgt maltbyg",1.23,1.56,1.28,1.17,1.1000000000000001,1.26,1.37,1.57,1.62,1.75]
["Kr pr kg solgt hvede",1.25,1.32,1.32,1.17,1.0900000000000001,1.23,1.26,1.54,1.58,1.4]
["Kr pr kg solgt rug",1.1200000000000001,1.1499999999999999,1.1599999999999999]
["Kr pr kg solgt havre",1.1399999999999999,1.1399999999999999,1.27,1.1499999999999999,1.01,1.2,1.0900000000000001,1.34,0,0]
["Kr pr kg solgt kernemajs",0.39,1.03,0.31]
["Kr pr kg solgt raps",2.8,2.72,2.64,2.7,2.71,2.59,2.5099999999999998,2.87,3.48,3.11]
["Kr pr kg solgt fabriksroer",1.36,1.21,1.41,1.21,1.25,0.76,1.71,1.54,1.94,1.56]
["Kr pr kg solgt spisekartofler",0,5.19,4.07,55.08,0,0,0.91,1.65,1.06,1.06]
["Kr pr kg solgt industrikartofler",0.76,0.55000000000000004,0,0.82,0.85,0.69,0.76,0.63,0.67,0.43]
["Kr pr kg solgt stivelseskartofler",0.42,0.41,0.39,0.38,0.41,0.41,0.43,0.44,0.39,0.35]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0,0,0,0,0.2,0.2,0,0]
["Antal årsopdræt",0,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",0,0,0,0,0,0,1.1100000000000001,2.06,0,0]
["Udskiftningsprocent",0,0,0,0,0,0,37,57,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,1676,2056,6130,7318]
["Kg EK mælk i alt",0,0,0,0,0,0,2236,1640,0,0]
["Kg EK mælk pr ko",0,0,0,0,0,0,9796,9312,0,0]
["Gennemsnitlig fedtprc.",0,0,0,0,0,0,4.29,4.38,0,0]
["Gennemsnitlig proteinprc.",0,0,0,0,0,0,3.67,3.42,0,0]
["Gennemsnitlig celletal",0,0,0,0,0,0,321,0,0,0]
["Kr. pr. kg ekm",0,0,0,0,0,0,2.86,2.88,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",7461,4915,7926,8138,8698,18094,8846,8287,9294,8661]
["Kr pr solgt kvie levebrug",4167,0,0,3500,0,4000,4500,0,0,0]
["Kr pr købt kvie",0,6468,0,5282,1754,2824,7300,4906,4982,3167]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0,0,0,0,8.67,12.53,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,1,1,1,1,1,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0.3,0.4,0.2,0.5,0.4,0.4,0.4,0.5,0.6,0.6]
[null,null,null,null,""]
["Antal slagtekalve produceret",1,0,1,1,1,0,1,0,1,2]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",250,224,282,320,264,237,207,247,0,0]
["Pris pr solgt slagtekalv",5762,7117,6735,8763,6572,7256,5280,6166,5427,4591]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,0,0,0,0.1,0,0,0]
["Antal fravænnede grise pr årsso",0,0,0,0,0,0,33.9,0,0,0]
["Antal fravænnede grise produceret",0,0,0,0,0,0,3,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,2.7,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,55,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,0,0,0,0,32.5,0,0,0]
["Antal smågrise produceret",59,94,23,212,57,0,3,0,0,0]
["Stk 7 kg's grise købt",355,375,78,264,283,66,86,351,357,246]
["Kr pr købt 7 kg's gris",326,299,236,275,260,225,238,425,269,236]
["Antal smågrise solgt",11,7,12,69,31,5,6,256,41,10]
["Vægt 30 kg's grise solgt",30,30,30,15,30,50,33,29,30,33]
["Kr pr solgt 30 kg's gris",362,461,548,521,373,486,722,450,448,381]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",19657,17511,12626,14723,15019,12034,9560,10510,10630,10411]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",19887,17758,12883,14893,15043,12370,9772,10729,10556,10353]
["Kr 30 kg's grise købt",498,480,367,451,414,371,418,431,438,382]
["Stk slagtesvin solgt",19332,17205,12460,14524,14804,11779,9387,10352,10383,10342]
["Antal sopolte købt",-3,0,0,-10,0,0,0,0,-1,0]
["Vægt solgte slagtesvin",91,88,85,83,78,82,83,81,77,78]
["Pris pr solgt slagtesvin",1219,1097,835,1000,917,865,949,1012,994,897]
["Antal sopolte solgt",0,0,46,32,24,0,28,20,20,4]
["Pris pr solgt sopolt",0,0,1053,1258,928,0,1315,1245,1109,1068]
["Pris pr købt sopolt",971,0,0,515,0,649,0,0,1697,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,0,0,0,0,0,0,0,1]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,4889,5632,0,6263,0,0,0,0]
["Kg æg solgt",0,0,0,0,0,0,0,0,0,0]
["Antal slagtekyllinger solgt",0,0,5121,5552,0,5505,0,0,0,0]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,1,1,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",7,4,14,6,0,8,12,0,7,6]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",9.5,6,5.8,5.7,0,5.9,5.2,0,4.2,4.8]
["Antal minkskind solgt",157,26,70,34,0,32,34,0,27,22]
["Kr. pr. solgt minkskind",106,178,193,225,0,374,310,0,420,391]
["Antal mink avlsdyr tæver, primo",8,5,14,7,0,8,14,0,8,0]
["Antal mink avlsdyr tæver, ultimo",0,5,14,10,0,11,16,0,8,8]
["Antal minkskind, primo",40,26,70,33,0,31,31,0,26,19]
["Antal minkskind, ultimo",16,26,81,34,0,41,57,0,28,25]
["Antal mink avlsdyr hanner, primo",0,0,3]
["Antal mink avlsdyr hanner, ultimo",0,0,3]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",551165,619988,547386,551259,16312,630334,592103,544847,987675,463085]
["Korn IO",1043367,875247,945269,976547,1157522,989919,824186,925767,1038331,786361]
["Frøafgrøder",94783,195253,134628,154059,69458,100329,111743,124579,91991,48787]
["Handelsroer",47565,40283,70901,28909,54815,26522,51488,75724,23000,28463]
["Kartofler",402960,193926,182592,193902,102075,145233,168834,204893,177649,70101]
["Raps",262224,273444,216929,325352,183027,337181,218873,231438,274718,176832]
["Ærter m.v.",7903,11924,12470,28049,4783,5711,4568,2164,5106,723]
["Andre industriafgrøder",0,2374,1937,2390,1515,555,16572,17371,12518,4376]
["Gartneriafgrøder",0,0,4293,21,919,901,788,15948,7468,10098]
["Grovfoder excl. IO",7903,10004,15037,18693,2037,5653,10581,5412,2666,5124]
["Grovfoder IO",6413,0,3554,4624,3385,492,2888,4607,6663,1887]
["Energiafgrøder m.v.",10475,18058,14427,5642,18496,179,10902,27676,668,715]
["Bruttoudbytte Planteavl incl. IO",2434759,2240501,2149423,2289449,1614344,2243008,2013526,2180426,2628453,1596552]
[null,null,null,null,""]
["Mælkesalg",0,0,0,20,0,0,6352,4750,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,0,0,0,43,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",0,0,-3,-2,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,-16,0,0]
["Køer salg",64,520,326,1001,602,256,932,1702,2088,1150]
["Slagtekalve salg",6034,1035,8598,5225,11997,2736,4231,2368,5472,31678]
["Spædkalve salg",0,283,0,27,47,0,0,46,33,0]
["Kvier levebrug salg",111,0,0,50,0,115,55,0,0,0]
["Kvier køb",0,-179,0,-120,-46,-320,-134,-208,-248,-2371]
["Tilvækst køer og opdræt",-73,1014,-172,-499,-274,410,-255,65,-333,2126]
["Tilvækst kalve",3505,-1,-1056,-295,-6514,140,328,822,-778,3460]
["Kvæg, tilskud",986,40,438,603,2216,227,275]
["Kvæg andet",-1752,2134,-1007,825,1370,2478,1357,1030,1323,-21198]
["Bruttoudbytte Kvæg",8875,4846,7127,6837,9398,6041,13181,10556,7558,14845]
[null,null,null,null,""]
["Sopolte salg",0,0,48883,39636,22192,0,36818,24706,22637,4474]
["7 kg's grise salg",0,0,0,0,0,0,0,5,0,0]
["Smågrise salg",4036,3421,6318,35997,11392,2357,4057,115273,18248,3918]
["Salgtesvin salg",23544387,18864638,10400558,14515328,13561536,10186279,8902340,10472925,10308703,9267127]
["7 kg's grise køb",-115807,-112059,-18478,-72719,-73558,-14853,-20486,-149152,-95883,-58048]
["30 kg's grise køb",-9894962,-8532282,-4726156,-6719786,-6233674,-4585307,-4081663,-4626898,-4622373,-3958510]
["Soplte køb",-2515,0,0,-5206,0,-133,0,0,-1185,0]
["Tilvækst salgtesvin",-545333,1554288,-106388,-81877,401226,176506,-127207,55000,325594,216539]
["Tilvækst smågrise",-11110,24968,-1995,-3171,17534,-1420,-9686,-1235,-3545,-2232]
["Tilvækst øvrige svin",0,0,0,15,-120,0,356,-666,-2918,-397]
["Svin andet",10756,-29798,1023,-10885,3627,-30116,2770,12528,15098,5503]
["Bruttoudbytte Svin",12989452,11773176,5603765,7697332,7710153,5733313,4707300,5902485,5964375,5478374]
[null,null,null,null,""]
["Æg salg",1,0,0,0,0,0,0,0,67,85]
["Høns indkøb",-11,0,0,0,0,0,-8,-19,-21,-43]
["Slagtekyllinger salg",0,0,65668,70567,0,76432,0,0,0,0]
["Fjerkræ andet",0,9,-16739,-7978,8,-5343,14,3,-11,4]
[null,null,null,null,""]
["Minkskind salg",16563,4710,13412,7771,0,11976,10523,0,11504,8472]
["Mink i øvrigt salg",0,0,0,0,0,0,10,14,0,0]
["Pelsdyr andet",-7821,-387,190,-59,0,3747,7181,0,2124,1146]
[null,null,null,null,""]
["Får",8,-19,-11,210,74,-50,7,-30,-5,70]
["Husdyr i øvrigt",171,462,-12,438,2025,1238,5235,1209,1249,6732]
["Bruttoudbytte andre husdyr",8911,4775,62508,70950,2108,88000,22963,1176,14906,16467]
[null,null,null,null,""]
["Maskinstationsindtægter",204578,227349,172068,195146,231485,171618,162347,184675,194498,139153]
["Skovindtægter",14324,8252,17157,11985,7395,5592,0]
["Andre landbrugsindtægter",217316,194955,215076,406254,172532,103092,124131,97298,85906,92920]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",15878214,14453855,8227125,10677952,9747413,8350664,7043448,8376617,8895695,7338311]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,0,535,3158,0,0,0,657,0,0]
["Tilskud miljøforanstaltninger, MVJ",22071,4716,6846,406,493,220,1176,1968,1001,2943]
["Lejeindtægter",90991,78259,102456,119167,83428,44304,63241,35429,30856,35515]
["Andre landbrugsindtægter, pasningsaftale",12889,11671,29103,29494,6935,1660,342,1620,1664,1664]
["Andre landbrugsindtægter, videresalg",39797,4552,8195,30482,26749,5755,28454,3038,223,-1070]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",9578,6172,12798,8618,4933,3846,3001,5741,12170,6197]
["Andre landbrugsindtægter, sten grus m.v.",3463,0,1429,345,1154,2090,2853,302,2277,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,1215]
["Andre landbrugsindtægter, udbet. kapitalfond",0,76,53,4,2,8,397,1,1247,5852]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,1208,2685]
["Andre landbrugsindtægter, sygedagpenge",1475,2544,2455,4922,2493,3014,5700,3338,2305,1820]
["Andre landbrugsindtægter, øvrige",25292,75259,22836,14593,53739,47787,18967,45205,32953,45038]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-180000,-130197,-145007,-134468,-115390,-130070,-122217,-137432,-122178,-87557]
["Gødning",-174544,-146783,-154262,-163969,-158727,-166405,-147024,-154493,-158969,-96869]
["Planteværn",-237625,-218541,-189653,-215225,-180546,-213602,-169919,-169455,-175369,-119451]
["Diverse. vedr. planteavl",-64198,-69410,-65621,-78808,-60929,-69449,-63473,-63374,-67194,-57026]
["Produktionsrådg. planteavl",-27075,-15688,-841,-746,-939,-1752,0]
["Stykomkostninger Mark",-683443,-580619,-555384,-593216,-515592,-579525,-502633,-524754,-523711,-360904]
["Foderkorn excl. IO",-1566722,-1405000,-649275,-842178,-792487,-662710,-440164,-784769,-695960,-689073]
["Foderkorn IO",-1043367,-875247,-945269,-976547,-1157522,-989919,-824186]
["Indkøbt kraftfoder",-1006514,-808299,-518548,-754127,-896439,-711809,-396142,-552781,-492279,-483206]
["Indkøbt tilskudsfoder",-538639,-356650,-391089,-386600,-370597,-382623,-425056,-403161,-395140,-253073]
["Indkøbt smågrise blanding",0,-586,54,-4359,-391,-606,-382,-5811,-688,-3274]
["Indkøbt færdigblanding",-2507124,-2568317,-1643529,-1719739,-1475859,-1159209,-1202056,-1420320,-1148363,-1151670]
["Indkøbt fjerkræfoder",-52,-37,-34201,-43864,0,-53735,-4,-19,-24,-19]
["Indkøbt pelsdyrfoder",-5298,-3279,-8637,-4521,0,-5453,-7926,0,-3717,-2590]
["Indkøbt mælkeprodukter",-12344,-10800,-4368,-6493,-8069,-10663,-7412,-5522,-8749,-10826]
["Indkøbt hjælpeprodukter",-302780,-258509,-149354,-236586,-270545,-193163,-131454,-169729,-165595,-153535]
["Andet indkøbt kraftfoder",-59238,-81155,-13883,-29328,-27467,-28039,-80258,-87884,-107010,-98988]
["Indkøbt grovfoder",-3297,-1771,-6341,-3526,-24731,-1853,-707,-1710,-4826,-455]
["Andet indkøbt foder",-65705,-57780,-51914,0,-43904,-45291,-22547,-42013,-46316,-35349]
["Eget grovfoder",-7695,137,-2605,-2857,-2405,-484,-6000,-1947,2710,641]
["Andet eget foder",-9356,-1286,-1666,-9217,-208,0,0]
["Dyrlæge og medicin",-106682,-85543,-61890,-74335,-73688,-69259,-58876,-61807,-57863,-47250]
["Produktionsrådgivning",-29392,-10502,-6822,-10084,-7854,-7126,-6390,-6157,-6107,-4615]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-113882,-93342,-66242,-82178,-81405,-71676,-52438,-59200,-55822,-56478]
["Skovomkostninger",-3672,-2083,-6825,-3699,-4543,-2043,0]
["Diverse vedrørende andet",0,82,0,0,0,0,-399,-1228,-4274,-754]
["Stykomkostninger i alt incl. IO",-8048228,-7200585,-5117788,-5838516,-5753705,-4975184,-4165032,-5059187,-4758727,-4139665]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-167652,-164091,-148283,-157582,-127046,-134537,-153692,-168531,-186000,-133906]
["Energi",-155258,-139743,-142216,-159302,-149393,-129426,-118035,-138558,-136900,-127647]
["Maskinstation diverse",-137300,-117280,-91483,-118909,-130730,-118416,-115320,-107430,-94872,-87234]
["Maskinstation høst af korn og frø",-26275,-28168,-16881,-19508,-14000,-20078,-16425]
["Maskinstation - optagning",-3825,-3605,-3332,-1351,-1761,-2048,-2721,-3599,-1091,-972]
["Maskinstation, husdyrgødning",-81829,-53991,-46544,-43678,-43536,-40919,-25635,-27885,-27653,-21258]
["Maskinstation, høst af grovfoder",-3646,-3022,-1961,-2036,-1014,-237,-1738,-2431,-3831,-1523]
["Vedligehold bygninger, gårdsplads mv.",-100768,-55799,-53097,-62956,-47719,-57159,-44995,-51475,-45001,-36075]
["Vedligehold grundforbedring",-42551,-23862,-42030,-28311,-25903,-28136,-23482,-24110,-23402,-15224]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-972,-251,-86,-300,-669,-237,0]
["Vedligehold markredskaber",-249429,-189730,-162779,-185327,-139379,-121001,-129880,-122424,-128953,-90515]
["Vedligehold staldinventar",-182033,-139936,-98462,-104351,-90103,-71183,-62162,-72748,-73248,-56647]
["Vedligehold andet inventar",-48085,-44459,-28824,-40883,-59170,-54256,-39203,-51726,-50983,-51302]
["Investeringer over driften",-31237,-19831,-18464,-23677,-18103,-14571,-15466,-16567,-15867,-15443]
["Lønomkostninger",-702665,-555586,-416759,-471454,-406446,-339634,-245248,-270591,-270076,-204249]
["Ejendomsskat",-57308,-51016,-61076,-54894,-52800,-49907,-38864,-37591,-33671,-30564]
["Forsikringer",-106313,-96841,-93306,-94636,-84946,-85635,-75297,-73483,-70786,-60218]
["Diverse omkostninger",-166336,-151697,-123352,-126640,-124224,-122969,-156911,-108977,-111689,-111237]
["Økonomirådgivning",-27157,-29614,-21034,-24724,-22024,-17410,-15840,-59382,-56359,-48660]
["Regnskab",-56414,-50312,-52337,-51635,-49166,-46519,0]
["Kontante kapacitetsomkostninger ialt",-2347052,-1918836,-1622306,-1772155,-1588132,-1454278,-1280914,-1349711,-1343485,-1103863]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-354121,-345778,-307031,-318793,-291725,-273351,-237661,-236227,-237890,-212028]
["Afskrivninger beboelse, landbrug",-31017,-30904,-31649,-29058,-25350,0,0]
["Afskrivninger grundforbedring",-9530,-5961,-10757,-7822,-5822,-6304,-5273,-4660,-4563,-3666]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-287466,-278238,-282364,-298386,-269069,-271963,-234092,-255124,-243556,-181849]
["Afskrivninger staldinventar",-164077,-163077,-121362,-146243,-137827,-124423,-101874,-108552,-122341,-112482]
["Afskrivninger specialinventar",-8543,-2349,-3963,-4304,-5361,-9572,-9929,-7851,-5797,-7223]
["Afskrivninger bl. driftsmidler mv.",-15431,-16489,-16072,-14880,-13343,-14031,-12254,-12982,-12609,-11584]
["Afskrivninger i alt",-870185,-842795,-773198,-819486,-748496,-699643,-601083,-625396,-626757,-528832]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,-12265,613,0,0,-70,299,-517,-8262,0]
["Nedskrivninger, beboelse",0,-5488,0,-2450,0,-790,-150]
["Nedskrivninger, grundforbedringer",0,-68,0,0,0,0,-76,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",-14120,-4208,-2256,-2810,-543,-2411,0,-1286,-1336,-1152]
["Nedskrivninger, staldinventar",0,-2140,0,0,-689,0,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,-4392,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,-167,0,0,-489,0,0,0]
["Nedskrivninger i alt",-14120,-24169,-1643,-5427,-1232,-6873,-266,-1803,-9598,-1152]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",22814,4793,1789,-4329,-9345,6093,8096,60592,27144,-2542]
["Tab/gevinst, beboelse",2854,-4533,2833,-6250,8616,1667,-7083]
["Tab/gevinst, grundforbedringer",0,1865,-73,130,-637,142,5556,-217,383,1491]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",40196,39911,36805,66447,43295,35439,43480,100384,68515,53229]
["Tab/gevinst, staldinventar",19363,5898,1612,1228,3003,-1403,1156,1391,1756,1151]
["Tab/gevinst, andet inventar",102,7375,261,-944,577,-103,654,324,1548,544]
["Tab/gevinst, blandede driftsmidler mv.",350,-1388,-1658,-1189,1000,-217,-1886,-3302,-1634,-1499]
["Tab/gevinst i alt",85679,53921,41569,55091,46509,39950,57056,159172,97713,52374]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3145679,-2731878,-2355578,-2541977,-2291351,-2120844,-1825207,-1817738,-1882127,-1581473]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",5928,11712,6251,8216,15008,10687,4791,3166,434,497]
["Forpagtningsindtægter",163960,138540,115886,98097,91734,32365,15779,17356,11604,29373]
["Forpagtningsudgifter",-764173,-635417,-359658,-564556,-459691,-432540,-411010,-421173,-463771,-333454]
["Renteindtægter",8390,20033,16036,14679,15571,27809,20372,11303,9778,13312]
["Aktieindkomst",3921,5162,11460,5093,6889,8158,2624,2858,1558,1034]
["Renteudgifter, realkredit dkr, fast",-35737,-67506,-55669,-44587,-40020,-39154,-43359,-52100,-55824,-67487]
["Bidrag, realkredit dkr, fast",-32516,-34307,-23001,-16972,-14318,-11990,-10208]
["Renteudgifter, realkredit dkr, variabel",9319,-507,-13980,-47740,-42770,-59901,-72045,-71992,-94463,-80182]
["Bidrag, realkredit dkr, variabel",-170513,-159716,-181878,-153067,-131590,-105730,-62808]
["Renteudgifter, realkredit fr. valuta, fast",-6,-28,-19,-47,-241,-282,-1500,-676,-2766,-1761]
["Bidrag, realkredit fr. valuta, fast",-700,-263,-1081,-1434,-575,0,-1495]
["Renteudgifter, realkredit fr.valuta, variabel",-2160,-4918,-2470,-15232,-21454,-41298,-63180,-157386,-260710,-264867]
["Bidrag, realkredit fr. valuta, variabel",-22372,-29658,-36881,-66789,-64883,-78211,-59665]
["Renteudgifter, anden realkreditgæld",-1360,-4968,-492,-356,-177,-2,-20,-2,-85,-1]
["Renteudgifter, pengeinstitut",-121972,-115611,-90322,-113720,-137569,-119441,-137115,-104891,-102534,-52436]
["Renteudgifter, kassekredit",-52214,-95639,-77507,-90171,-98336,-98405,-87565,-85355,-87297,-59350]
["Renteudgifter, udlandslån",-17243,-28215,-34549,-42345,-42276,-48374,-37235,-46372,-60773,-46704]
["Renteudgifter, prioritetsomkostninger",-38288,-44711,-22668,-37584,-29473,-30789,-27386,-21422,-16462,-12337]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-9192,-9314,-8509]
["Renteudgifter, øvrig gæld",-40133,-45198,-25690,-55902,-63792,-49912,-38780,-79858,-40475,-23249]
["Realiseret gevinst gæld",17161,2259,2803,12098,7611,62924,9049,4673,536,9109]
["Realiseret tab gæld",-18004,-55879,-15904,-31663,-12487,-56084,-27023,-15742,-12403,-10762]
["Realiseret gevinst værdipapirer",37856,30611,41617,53085,71576,31999,23059,13419,29462,88011]
["Realiseret tab værdipapirer",-73037,-54766,-79304,-140699,-70412,-112242,-57953,-79874,-78043,-179190]
["Finansiering i alt",-1153084,-1178305,-835529,-1231595,-1021676,-1110409,-1062673,-1084070,-1222231,-990443]
["Heraf renteudgift henført privat",-25452,-42030,-43195,-50600,-38535,-64131,-66035,-45056,-46097,-44838]
["Heraf rentendtægt henført privat",4426,8867,13553,6729,9312,13255,5233,3986,2693,2663]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",24394227,22522018,29607600,25497723,25216315,23657147,18734004,18988661,18863093,18597734]
["Driftsbygninger",5200039,5367523,5314695,5428325,5249642,4780270,4332243,4657253,4784736,4380404]
["Fast ejendom, i øvrigt",1662694,1458606,1957444,2574665,1848996,2165375,1551268,2181266,1580686,1242042]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",28819,28122,38285,37115,50027,0,0,73500,64109,65884]
["Mælkekvote",0,0,0,0,0,0,903,1237,0,0]
["Andre immaterielle aktiver",8518,8131,4592,7979,16448,23536,14221,23546,22884,10176]
["Inventar markbrug",2139132,2103478,2407598,2338645,2200124,2212518,1834035,1810886,1802688,1358019]
["Inventar husdyrbrug",1108445,1170435,873224,1075164,1095658,1013761,773950,887940,1002698,973913]
["Inventar andet",23037,19797,17222,45140,65061,72026,103473,90961,76163,74092]
["Kvæg",4716,7500,9676,9449,14313,7827,13468,11161,14356,12484]
["Svin",4033815,2258755,1763455,2339062,2122618,1646814,1564117,1742741,1577722,1356825]
["Fjerkræ",0,0,7140,2786,0,3,0,11,29,28]
["Pelsdyr",10976,7394,22534,10657,0,10539,11858,0,8267,3591]
["Får",52,50,85,64,339,170,58,111,67,77]
["Andre husdyr",861,1064,1865,302,235,1718,7601,686,703,5929]
["Beholdninger egen avl",920385,774761,936897,815703,724170,740990,837766,811706,708013,648747]
["Beholdninger indkøbt foder",422915,277380,181036,257334,404253,335446,229999,377948,246980,183298]
["Jordbeholdninger",101565,105536,94453,112149,98281,110172,77485,79276,79247,58190]
["Andre beholdninger",162116,134406,159794,147388,141741,163561,175021,168691,150343,94917]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1294432,1100081,1748121,1260888,1369619,1277873,960709,1030179,684667,747339]
["Mellemregning I/S-interessenter",165875,245454,162362,234428,215158,127619,226667,28196,25142,103318]
["Andel I/S",121112,87579,195253,76903,56605,70875,69323,10758,33503,5742]
["Finansielle kontrakter og værdipapirer",2351111,2190028,2278023,2057163,5872,6751,7287,9393,12016,39387]
["Andelskapital",1419054,1260418,1115697,1309028,937528,956784,849013,677551,579801,511564]
["Leveringsrettigheder",375981,357029,148870,0,0,0,0]
["Kassekredit (positiv)",692461,200342,271783,206833,307337,304421,286928]
["Landbrugsaktiver ialt",44293139,39496998,47042849,43801014,42140340,39748937,32702729,33663658,32030494,30039754]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",448330,447903,725050,523902,527511,777111,646716,439480,331381,372575]
["Beboelse",943521,988578,1140331,924740,1009900,1092927,1062417,1085137,1047713,973402]
["Private aktiver",444523,424695,492803,348016,353469,382163,223351,173485,169370,159324]
["Immaterielle anlægsaktiver",0,0,399,1535,2214,315,1080,425,7918,13422]
["Øvrige materielle anlægsaktiver",470275,654033,1126440,928949,271057,1102071,839185,499539,61504,417591]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",64571,13267,67949,36552,24751,115645,79958,33045,37250,66458]
["Aktier mv",470753,424221,721739,476414,546531,650132,274050,278875,189245,215183]
["Obligationer mv",115697,194722,279014,172414,236796,228675,104134,46923,118459,119169]
["Pantebreve",-62255,-47502,9535,18704,-13771,16129,80336,-37439,26459,55217]
["Indlån mv.",277275,189395,373197,268633,298876,333663,375208,463965,443902,466624]
[null,null,null,null,""]
["Aktiver ialt primo",47495798,42786309,51979306,47568189,45542601,44510411,36493998,36752218,34827285,33351848]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3296228,-3425362,-2654737,-1817936,-1561062,-1223916,-1156077,-1148230,-1437522,-1250891]
["Variabelt forrentet Dkr",-16663152,-14458082,-18389451,-14685686,-13530426,-11284237,-7663298,-4641136,-3935399,-3246258]
["Fast forrentet fremmed valuta",-58591,-36588,-88129,-115115,-51333,-228,-140979,-186402,-280401,-183579]
["Variabelt forrentet fremmed valuta",-2882267,-3384597,-4772956,-7553896,-7056039,-9056631,-8571527,-12331736,-13162016,-12117162]
["Diverse realkreditlån",40776,46842,210976,"",77021,43842,53256,38967,73167,68734]
["Realkreditinstitut gæld ialt primo",-22859461,-21257787,-25694297,-24022891,-22121838,-21521170,-17478624,-18268537,-18742172,-16729156]
["Variabelt forrentet Dkr",-2733751,-2745036,-1894939,-2653243,-2902815,-2545056,-2325109,-1643291,-1532653,-829547]
["Fast forrentet Fremmed valuta",-12723,0,-11758,-33304,-54163,-56513,-38731,-83788,-63024,-85882]
["Variabelt forrentet fremmed valuta",-427408,-448646,-753995,-789996,-825329,-804102,-621239,-733946,-1006644,-881521]
["Pante- og gældsbreve",-385961,-415394,-403029,-305809,-336905,-262872,-206063,-191919,-227487,-193111]
["Anden langfristet gæld",-683621,-401468,-325964,-664346,-501597,62924,0,-14532,-58803,-5652]
["Leasingforpligtelser",-325692,-306255,-299673,-297968,-278381,-270406,-254313,-304730,-232172,-137626]
["Mellemregning interessenter",-121363,-148640,-120375,-239579,-276853,-68103,-158965,-160432,-264495,-234438]
["Moms",-442449,-124459,-192913,-232499,-178600,-172212,-139183,-181606,-311368,-286115]
["Leverandørgæld",-2927131,-1535835,-1632416,"",-1647166,-1700426,-1650110,-1619529,-1380177,-1048504]
["Anden gæld, finansielle kontrakter",-557375,-447077,-650223,-731661,-473064,-734426,-248697,-469971,-395867,-339782]
["Kassekredit",-774287,-1688293,-1210807,-1428684,-1584759,-1231140,-1048888,-1004824,-895925,-757111]
["Gæld uden for landbruget",0,-21160,-92320,-82586,-65588,-182887,-15629,39,116,-295226]
["Gæld i alt",-32223757,-29540050,-33282709,-33124400,-31247059,-29564952,-24203438,-24677066,-25110671,-21823671]
["Hensættelser (negative)",-4926419,-4558572,-5660126,-4300128,-4156358,-4266219,-3428194,-3160281,-2844354,-3104532]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",25533183,23766354,30933189,26714611,25793275,24860773,19563231,19357249,19036007,17886129]
["Driftsbygninger",5165200,5113400,5572637,5384560,5094826,4805094,4285541,4611266,4643821,4325040]
["Fast ejendom, i øvrigt",1765061,1446681,2107656,2586213,1772021,2157477,1578829,2306133,1564090,1274621]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",24262,26069,33017,36295,36988,62486,39937,72119,73266,44035]
["Mælkekvote",0,0,0,0,0,0,0,1478,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",10362,7461,4167,7934,5711,23672,13692,24654,17238,12856]
["Inventar markbrug",2511124,2290115,2496518,2552998,2312205,2317250,1905207,2108644,2004300,1493154]
["Inventar husdyrbrug",1044502,1072673,854251,"",1031849,954422,752935,887445,922527,926008]
["Inventar andet",71281,16616,13482,28619,62589,74352,106418,99647,75177,80650]
["Kvæg",8148,8513,8448,8655,7525,8376,13541,12048,13245,18071]
["Svin",3477372,3838011,1655072,2254029,2541257,1821900,1427581,1795840,1896853,1570736]
["Fjerkræ",0,0,3317,8715,0,10082,0,3,9,26]
["Pelsdyr",3155,7007,23292,11863,0,14286,19267,0,10437,7511]
["Får",55,32,74,302,400,116,65,68,62,135]
["Andre husdyr",898,840,1585,315,337,4370,2023,686,760,2665]
["Beholdninger egen avl",1056074,978125,933443,1033646,723693,836354,768563,830560,986714,656585]
["Beholdninger indkøbt foder",466213,414916,163172,272417,260691,388170,199907,370145,374045,215307]
["Jordbeholdninger",106869,100079,109325,97240,100114,119624,90110,79951,93276,67381]
["Andre beholdninger",155873,151079,169604,165346,139424,171337,161837,189492,173138,114847]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1642501,1222458,1766248,1391798,1314534,1220925,878648,1022949,845549,774662]
["Mellemregning I/S interessenter",145161,198500,158417,199966,244942,135448,266487,-153747,-204051,-262002]
["Andel I/S",125638,137576,160884,112990,83797,72233,74152,14427,31712,14669]
["Finansielle kontrakter",15398,1573,3203,12288,1319,12314,10071,1254,4649,12345]
["Andelskapital",1547318,1349909,1127707,1426101,1120035,1065733,850549,726951,639002,568129]
["Leveringsrettigheder",409323,383077,180382,0,151806,130808,135882]
["Kassekredit (positiv)",1340301,784326,294236,339482,350598,284020,378865]
["Landbrugsaktiver ialt",46625272,43315389,48773327,45795925,43149935,41551623,33523340,34359262,33201826,29803560]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",344273,404433,649987,561169,477940,818515,655145,451902,368447,387461]
["Beboelse",948905,1020422,1137267,956352,1020549,1104532,1075151,1066965,1125793,1000031]
["Private aktiver",461349,473935,504280,387363,370650,367654,227298,183663,169382,165506]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,266,767,1476,29,925]
["Påbegyndte investeringer udenfor landbrug",2031,0,21032,4998,217,0,0]
["Øvrige materielle anlægsaktiver",547865,610566,1145156,887668,292535,1161691,1010499,513191,94093,477367]
["Øvrige aktiver, udenfor landbrug",90513,90514,85061,15130,39952,61880,-12963,98835,24388,76125]
[null,null,null,null,""]
["Aktier mv",504203,459251,711833,520330,539238,725604,278708,306722,209053,193056]
["Obligationer mv",195628,149356,273267,189222,272695,269282,108088,51673,50873,97179]
["Pantebreve",-36382,151920,34417,18587,-11010,35085,79062,-29085,26375,71791]
["Indlån mv.",1636216,1019050,629997,750732,316997,361737,315220,574331,533045,623596]
["Hensættelse (positive)",32209,34276,28844,14484,114715,146789,129758,20573,10651,30970]
[null,null,null,null,""]
["Aktiver ialt ultimo",50011783,46944788,53700497,49758247,46585672,46604421,37390230,37814001,36095106,33334440]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-3542627,-3712232,-2841754,-2396479,-1876636,-1818247,-1243634,-1262127,-1019731,-1170059]
["Variabelt forrentet Dkr",-17607439,-16042730,-19273783,-17901882,-14829103,-13214265,-9458181,-6685331,-4576043,-3612356]
["Fast forrentet fremmed valuta",-54935,0,-83866,-90685,-49828,0,-137848,-183725,-276171,-180231]
["Variabelt forrentet fremmed valuta",-2573638,-2819749,-3796810,-4518615,-6044007,-7470698,-6748376,-10351605,-13039041,-11872288]
["Diverse realkreditlån",43026,53755,229433,"",136815,52082,61758,52816,38679,71664]
["Realkreditinstitut gæld ialt, ultimo",-23735614,-22520955,-25766780,-24706768,-22662759,-22451128,-17526281,-18429972,-18872306,-16763270]
["Variabelt forrentet Dkr",-2164375,-1957691,-2079118,-2446080,-2911450,-2371774,-2531690,-1879253,-1580509,-1024726]
["Fast forrentet Fremmed valuta",-10239,0,0,-32064,-52144,-61815,-32356,-76107,-56614,-92174]
["Variabelt forrentet Fremmed valuta",-341587,-504053,-670036,-723965,-692972,-777879,-536663,-631941,-987792,-718041]
["Pante- og gældsbreve",-276511,-395839,-385804,-331221,-352693,-278018,-243511,-175658,-231618,-188312]
["Anden langfristet gæld",-712946,-428361,-344985,-714824,-460696,-67865,-2401,-20380,-41323,-10957]
["Leasingforpligtigelser",-407684,-388066,-344438,-304699,-292596,-286835,-238924,-280089,-263546,-178593]
["Mellemregning I/S-interessenter",-210759,-235286,-125943,-388559,-322991,-58752,-179910,41708,36702,111770]
["Moms",-527942,-440247,-157351,-228223,-238689,-176748,-163387,-139608,-176257,-163555]
["Leverandørgæld",-2271322,-2665912,-2715787,-1716420,-1666299,-1886095,-1696604,-1854779,-1638270,-1155831]
["Anden gæld, finansielle kontrakter mv",-427552,-634961,-578444,-705579,-524921,-634667,-364810,-365819,-358004,-402839]
["Kassekredit",-548824,-737296,-1424106,-1379307,-1188379,-1515984,-1027449,-1039305,-792437,-720843]
["Gæld uden for landbruget",1205,-16136,-60325,-40388,-77311,-129738,-15423,148,126,-277014]
["Gæld i alt ultimo",-31634150,-30924804,-34653115,-33718096,-31443899,-30697298,-24559409,-25046511,-25202600,-21958156]
["Hensættelser (negative)",-5903416,-5064101,-5646775,-4629495,-4596349,-4497338,-3524689,-3263890,-3039178,-3185403]
["Andre hensatte forpligtigelser",0,0,0,-5252,-771,-1108,-1225,-1764,-2655,-2119]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gruppe 1","Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1998,1998,1983]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",50,49,51,49,47,49,48,47,46,45]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",1322,1322,1322,1322,1322,1322,1322]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,1,2,1,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",0,0,12,33,16,0,0,10,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",621,621,627,611,617,617,582,572,583,632]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",35099,75509,128780,68189,141027,131551,53158,64637,55362,56379]
["Personlig indtjening, ægtefælle",225596,206462,200966,189316,171461,184331,156385,148011,156810,141314]
["Ejerløn",413347,434095,419761,435538,331207,327960,395699,398114,387333,0]

{"sheet":"5.1 Mink gns","index":33,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:37:38 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype]=14)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[null,"STOR USIKKERHED"]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",18,161,239,285,294,297,304,336,331,330]
["Antal vejet",627,787.18,984.87,1047.03,1132.32,1260.31,1231.51,1166.25,1229.01,997.26]
["Kredsnummer",243,209,217,220,223,205,199,212,213,211]
["Ejendomsnummer",3830,4574,4509,4519,4487,4659,4415,4323,4491,4405]
["Landbrugsareal, ha",28,48,37,40,39,40,41,36,34,36]
["Årskøer",0,0,0,1,1,2,2,1,1,1]
["Årssøer",0,0,0,2,0,1,0,0,0,0]
["Antal slagtesvin produceret",0,73,151,163,208,117,116,97,71,70]
["Antal minktæver",2440,2752,3073,2804,2670,2537,2649,2496,2250,2320]
["Dyreenheder",55,65,75,71,70,65,68,61,55,58]
["Beregnet antal normtimer",4216,5013,5497,5115,4977,4828,4912,4650,4281,4413]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",237408,460627,244580,287363,201767,276114,267055,255227,280379,248067]
["Bruttoudbytte Kvæg",-423,8733,18155,33470,29510,50259,68466,25168,26137,25921]
["Bruttoudbytte Svin",0,44823,71118,102117,105393,61564,56638,56104,42172,35621]
["Bruttoudbytte andre husdyr",3023140,2654514,3040254,3864154,3490011,4828016,4533826,7152872,6181480,5258791]
["Skovindtægter",5122,5525,8393,5175,5810,5659,0]
["Maskinstationsindtægter",4012,55751,124470,97586,99810,82429,42790,55992,42117,47572]
["Andre landbrugsindtægter",967632,204579,277462,258337,225075,231417,389066,349248,261088,262453]
["Bruttoudbytte ialt",4236890,3434550,3784431,4648202,4157375,5535459,5357841,7894611,6833374,5878426]
[null,null,null,null,""]
["Stykomkostninger Mark",-72176,-144926,-90305,-106644,-99682,-108257,-105179,-96837,-86164,-84311]
["Korn inkl. IO",-1,-51705,-26864,-21345,-21689,-26897,-20511,-1982789,-1473382,-1346228]
["Færdigblanding mv.",-1251722,-1703379,-2026055,-1908441,-1866508,-1827903,-1908864]
["Eget grovfoder inkl. IO",0,-3799,-5614,-8870,-9493,-8492,-15251]
["Øvrige stykomkostninger husdyr",-380240,-480716,-533409,-527056,-512154,-505705,-517107,-473316,-386715,-343636]
["Skovomkostninger",-4893,-1831,-1497,-2097,-1619,-4626,0]
["Stykomkostninger i alt",-1709032,-2386355,-2683745,-2574453,-2511145,-2481880,-2566912,-2552942,-1946261,-1774175]
[null,null,null,null,""]
["Dækningsbidrag",2527858,1048195,1100687,2073749,1646231,3053578,2790929,5341669,4887113,4104251]
[null,null,null,null,""]
["Energi og brændstof",-45318,-72042,-83077,-77208,-75529,-69590,-82443,-90671,-77211,-81702]
["Maskinstation",-44375,-61043,-59476,-58013,-64889,-67374,-67789,-72343,-65629,-65812]
["Vedligeholdelse",-82017,-145099,-173150,-203848,-197776,-237323,-225098,-302140,-275154,-261900]
["Investeringer over driften",-15579,-14995,-18560,-26813,-24860,-45312,-47603,-67036,-58574,-62187]
["Lønomkostninger",-321584,-560188,-691699,-706631,-680626,-666876,-681535,-648619,-496429,-476301]
["Ejendomsskat og forsikringer",-64572,-80723,-87890,-80827,-77958,-71547,-71945,-65207,-54776,-53953]
["Diverse omkostninger",-157282,-151655,-178568,-173945,-175307,-160237,-166263,-162300,-156451,-145856]
["Kontante kapacitetsomkostninger",-730727,-1085744,-1292420,-1327286,-1296945,-1318260,-1342675,-1408317,-1184224,-1147710]
[null,null,null,null,""]
["Afskrivninger",-381957,-518630,-569763,-557137,-574400,-523014,-572755,-510217,-437830,-427470]
["Nedskrivninger",-23303,-3000,-16389,-20354,-41561,-12815,-17465,-270,-3229,-816]
["Tab/gevinst",3308,7261,16246,5861,1128,5348,1310,11002,6775,13609]
["Kapacitetsomkostninger i alt",-1132679,-1600114,-1862325,-1898915,-1911777,-1848741,-1931584,-1907802,-1618508,-1562387]
[null,null,null,null,""]
["Resultat af primær drift",1395179,-551919,-761639,174834,-265547,1204837,859345,3433867,3268605,2541863]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",89255,108799,83291,88525,89135,93249,99927,84827,82475,84905]
[null,null,null,null,""]
["Forpagtningsindtægt",11829,65509,113194,77229,81813,45791,46053,49594,40260,48952]
["Forpagtningsafgift",-74464,-66751,-57434,-71012,-56105,-75916,-56228,-65692,-56326,-53704]
["Renteindt, landbrug og fin.tilskud",25464,7177,12951,9872,11180,14761,16485,17227,11502,9864]
["Realiseret gevinst/tab finansaktiver",-40237,-1506,-14569,55536,2989,3700,-5461,3388,-4661,-48549]
["Renteudgifter, landbrug",-161599,-248535,-298114,-280513,-266863,-217960,-274776,-230998,-271920,-295912]
["Finansomkostninger ialt, landbrug",-239007,-244106,-243972,-208888,-226986,-229624,-273927,-226481,-281145,-339350]
[null,null,null,null,""]
["Driftsresultat",1245427,-687226,-922320,54470,-403398,1068462,685345,3292213,3069935,2287419]
[null,null,null,null,""]
["Ejerløn",-427308,-451778,-475228,-454669,-280652,-264381,-260550,-264491,-285399,0]
["Korr. værdiændring stambes/foderbeh.",0,3193,2564,4021,5524,404,-233]
["Driftsresultat efter ejerløn mv.",818119,-1135811,-1394984,-396177,-678525,804485,424562]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-47,-2464,-2641,-1685,-3159,-730,-1151,-718,-745,-724]
["Nedskrivning immaterielle aktiver",0,167,-2200,-37,-8225,-8082,-11002,-10621,-9062,-24188]
["Gevinst/tab immaterielle aktiver",24,3207,9063,8247,20508,-1653,-3973,-12692,1005,-17093]
["Anden virksomhed og engangsposter",125773,58540,40101,40463,34336,42256,20490,35834,53963,46352]
["Renteindtægter, privat",15868,3598,5672,5456,5915,6689,4540,5020,4634,4787]
["Renteudgifter, privat",-31610,-22051,-28269,-28301,-26416,-26251,-37148,-28204,-32679,-39328]
["Urealiseret regulering værdipapirer",218240,62325,-29898,23947,51046,40318,16167,491892,112718,38400]
["Urealiseret regulering gæld",74,-2655,1823,-662,-4366,9964,-3690,11881,-27856,-27184]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1573748,-586558,-928669,101899,-333758,1130812,669576,3784605,3171913,2268442]
[null,null,null,null,""]
["Private indtægter/omkostninger",290783,240748,233957,206066,222630,228245,236848,248165,249438,235914]
[null,null,null,null,""]
["Årets resultat før skat",1864531,-345810,-694712,307965,-111128,1359057,906424,4032770,3421352,2504356]
[null,null,null,null,""]
["Skat af årets resultat",-836839,227687,385280,-47854,61286,-502956,-351610,-1659320,-1286320,-1003373]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",10263376,11738659,12754445,11493431,11955964,10691954,11149980,10435288,9015065,9286728]
["Stamplanter",0,130,151,129,1209]
["Betalingsrettigheder EU",350,8284,6440,5078,7303,7328,7601,8498,9245,8746]
["Mælkekvoter og andre leveringsrettigheder",196,1376,1239,1400,1733,1753,4943,5591,4525,7464]
["Inventar og maskiner",1092342,1665678,1857974,1956016,2064669,2084603,2396171,2310128,1915036,1936707]
["Besætning",5518280,4248031,4940367,4663283,4484216,4227099,4756890,4439687,3958365,3738948]
["Beholdning",72133,159499,95540,140612,113038,157266,112658,141322,123700,97843]
["Tilgodehavende",974822,1232827,1538837,1294275,1266664,1179595,1008212,1240210,938024,743396]
["Andelskapital og financielle kontrakter",733515,1053135,1037470,931537,998443,745380,663362,645729,450434,335529]
["Landbrugsaktiver i alt",18655015,20107620,22232462,20485760,20893240,19094977,20099817,19226453,16414394,16155361]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",999098,1356752,1578660,1504181,1570123,1585302,1546701,551842,463013,493131]
["Private aktiver",244898,485898,534498,573567,593236,286076,287347,1138531,1129052,1140792]
["Øvrige aktiver udenfor landbrug",83,149612,170603,107349,147497,104115,144312,134209,101580,106368]
["Værdipapirer og indlån",5771665,854567,834991,754499,912257,871921,646850,1526044,815866,738451]
["Hensættelser (positive)",0,39304,25270,19549,26904,5521,5038]
[null,null,null,null,""]
["Aktiver i alt",25670759,22993753,25376483,23444905,24143256,21947912,22730065,22577079,18923905,18634103]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-3929729,-6618790,-7260441,-6670330,-7050936,-5804667,-6284432,-5608419,-5267159,-5534634]
["Pengeinstitutter",-512931,-1062053,-1385108,-1348907,-1286155,-1062954,-1163888,-1148697,-1178984,-1549193]
["Pante- og gældsbreve",-251174,-163334,-125781,-88897,-87379,-65109,-101586]
["Anden langfristet gæld",-4085,-32261,-39518,-56835,-112946,516,36]
["Anden gæld",-1386345,-1922888,-2625573,-2709597,-2302584,-2069824,-2216162,-2372709,-2036397,-1821471]
["Kassekredit",-367597,-1444030,-1907303,-1437874,-1400982,-1028282,-1449803,-985581,-784057,-873821]
["Gæld i alt",-6451861,-11243357,-13343724,-12336112,-12240982,-10030321,-11215834,-10115407,-9266598,-9779120]
[null,null,null,null,""]
["Hensættelser (negative)",-7896465,-3633905,-3841415,-3887080,-4313028,-4025405,-4156095,-4378251,-3273872,-3035149]
[null,null,null,null,""]
["Egenkapital",11322433,8116491,8191344,7221713,7589246,7892186,7358136,8083421,6383435,5819834]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1355458,-647139,-904816,72088,-389563,1090994,673226,3304863,3095853,2299231]
["Private indtægter",290783,240748,233957,206066,222630,228245,236848,248165,249438,235914]
["Resultat før regulering og skat",1646241,-406391,-670859,278154,-166933,1319240,910074,3553028,3345291,2535145]
[null,null,null,null,""]
["Privat",-269720,-189061,-232782,-266457,-280984,-276934,-248915,-360625,-326139,-314441]
["Formueindtægter/-udgifter",-17672,-6971,-23520,-10978,-22010,-45217,-32449,-44899,-33877,-24533]
["Privat udtræk",-287391,-196032,-256302,-277435,-302994,-322152,-281364,-409658,-359218,-336076]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",0,3552,-14858,"",-45454,-165180,-86030,-179315,-75424,-40440]
["Betalt skat",-158183,-39953,-16616,-110472,-43219,-375490,-374877,-854138,-655102,-487333]
["Ændring i udskudt skat",-678656,267640,401896,62618,104505,-127466,23267,-805183,-631218,-516041]
["Skat af årets resultat",-836839,227687,385280,-47854,61286,-502956,-351610,-1659320,-1286320,-1003373]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",522011,-371185,-556739,-130215,-454095,328952,191070,1309825,1630010,1195696]
["Regulering ialt fra resultat",218290,60582,-23853,29810,55805,39818,-3650,479742,76061,-30789]
["Værdireguleringer",28488,49261,43835,116948,16357,17487,-37340,55532,-44124,-177764]
["Pensionsindbetaling",-17277,-26852,-25739,-26745,-25500,-55341,-119549,-402463,-328818,-220962]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",751512,-288195,-562496,-10201,-407433,330916,30531,1442832,1338639,742706]
[null,null,null,null,""]
["Egenkapital primo",10570920,8404684,8778064,7231912,7996658,7562557,7327604,6640782,5045020,5077128]
[null,null,null,null,""]
["Egenkapital ultimo",11322433,8116491,8191344,7221713,7589246,7892186,7358136,8083614,6383659,5819834]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1864531,-345810,-694712,307965,-111128,1359057,906424,4032770,3421352,2504356]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",-250,15780,8398,5658,4083,428,0]
["Afskrivninger m.v., landbrug",401976,513459,565684,565104,605708,540947,605037,523516,443085,456682]
["Afskrivninger andre erhverv",169,10617,12602,12885,18071,13238,13534,10133,3953,3269]
["Regulering I/S",0,32,-15366,549,559,0,0,-233,66,10336]
["Gevinst/tab finansaktiver",8386,-662,-5313,-57204,-28277,-18319,-19035,-18372,-11130,-9729]
["Urealiseret regulering finansaktiver",-218240,-62325,29898,-23947,-51046,-40318,-16167,-491892,-112718,-38400]
["Gevinst/tab gæld",4751,7752,4595,9823,1877,9183,4905,7462,3332,5226]
["Urealiseret regulering gæld",-74,2655,-1823,-662,4366,-9964,3690,-11881,-27856,-27184]
["Øvrige tilbageførsler",0,17,-16373,210,149,237,56]
["Tilbageførsel i alt",196719,487325,582302,513741,555489,495002,592020,18732,354444,454568]
[null,null,null,null,""]
["Betalt skat",-158183,-39953,-16616,-110472,-42948,-374455,-368736,-854138,-655102,-487333]
["Privat",-269720,-189061,-232782,-266457,-280984,-276934,-248915,-360625,-326139,-314441]
["Afskrivninger privat tlbf.",20211,20774,14770,24561,20781,22195,25305,24372,22988,20184]
["Formueindtægter/-udgifter",-17672,-6971,-23520,-10978,-22010,-45217,-32449,-44899,-33877,-24533]
["Pensionsindbetaling",-17277,-26852,-25739,-26745,-25500,-56890,-119684,-402463,-328818,-220962]
["Privat udtræk, skat og pension i alt",-442640,-242063,-283887,-390939,-350661,-731302,-744480,-1822674,-1385590,-1065064]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",0,10869,-9225,-74964,-49280,-166215,-93910,-179315,-75424,-40440]
[null,null,null,null,""]
["Til invest og afdrag",1618610,-89680,-405522,355802,44420,945730,671244]
[null,null,null,null,""]
["Besætning (realforskydning)",-1573022,388431,91686,-244031,-41472,132051,-392799,-169338,-657675,-709673]
["Beholdninger (realforskydninger)",-12923,-39196,30467,-822,26999,-33999,39819,-5163,-28131,13766]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,-343,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",32665,259556,-283370,110949,29946,1043782,318264,2139547,1704057,1197953]
[null,null,null,null,""]
["Investeringer"]
["Jord",-116954,-154695,-104437,-50971,-250639,-228694,-254718,-434703,-203666,-120525]
["Immaterielle aktiver",-188,-5696,-639,-317,-1197,-859,-2054,-4244,-968,-1663]
["Grundforbedring",0,-1745,-2376,-1135,-4926,-27682,-6894,-10521,-11807,-17794]
["Stamplanter",0,0,0,129,-241,0,0]
["Driftsbygninger",-9928,-13983,-89962,-120635,-121023,-244879,-265636,-560805,-380941,-417441]
["Inventar markbrug",-33774,-16322,-30613,-60398,-42940,-107306,-95006,-183015,-145178,-100854]
["Inventar husdyrbrug",8004,-38296,-82545,-116519,-77411,-194067,-226086,-449779,-338029,-376777]
["Inventar andet",0,-4056,-519,-11953,-8502,2115,-8474,-29429,-7888,-12383]
["Beboelse, landbrug",-28547,-26760,-50848,-24350,-67602,-109352,-118040,-223005,-164988,-147555]
["Private aktiver",-147120,-14805,10493,573567,-7092,-53558,-29246,-81786,-77394,-50493]
["Aktiver udenfor landbrug",0,36392,20207,325,-32664,-43814,-72293,-171812,-72195,-46069]
["Investeringer ialt",-328507,-239965,-331240,-409640,-614237,-1008096,-1078446,-2149098,-1403053,-1291554]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",-295842,19591,-614609,-298691,-584291,35685,-760182,-9551,301004,-93600]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",6831,-29638,283646,48007,46589,-190774,61746,-622766,-457895,-247860]
["Realkreditinstitutter",-130798,73522,-10571,-6670330,225824,100910,391678,-5608419,-5267159,-5534634]
["Pengeinstitutter lån, netto",110581,-84662,-34325,42668,72815,68138,16992,-47934,-249701,-44251]
["Anden gæld",245653,-46191,-1388,-2709597,-1587,27240,41386,-2372709,-2036397,-1821471]
["Kassekredit, ændring",63574,66906,401346,82017,240101,-48408,327581,279484,-75977,-24560]
["Ændring hensættelser",0,0,-185,162,0,0,-177,0,214,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",295841,-20063,638523,298690,583743,-45190,767623,96423,-301578,95365]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1355458,-647138,-904814,72088,-389562]
["Private indtægter/omkostninger",290783,240748,233957,206066,222630]
["tilbf. værdiændr. stambesætning mm",-96111,1852,-41334,4048,6367]
["Beregnet skat",-551354,-30851,-44667,-120113,-77113]
["Privat udtræk",-287391,-196032,-256302,-277435,-302994]
["Pensionsindbetaling",-17277,-26852,-25739,-26745,-25500]
["Konsolidering",694108,-658273,-1038899,-142089,-566168,397240]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1119504,700734,1107058,161370,635924,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind",null,252,294,279,291]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",{"$f":"(B209+B65)*100/B148","v":22.971078742528217},-6.8,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-4.4058618917470467},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":-0.65393612532062106},-1.7537951961066118,5.0304967576827515,3.253079895693991,16.441623815869665,18.278935015381069,15.925934325920956]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":26.440714769559747},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":-24.387474341616805},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-27.949115732325414},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":-3.1115257039173425},-9.5497760004810726,18.893392580452677,13.23363272631644,41.470555040647348,45.417944341989767,45.392559164647132]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":59.66305474062343},{"$f":"C37*100/C27","v":30.519136422529879},{"$f":"D37*100/D27","v":29.084610077446253},{"$f":"E37*100/E27","v":44.614003436167359},39.597847199254339,55.163952980231628,52.090552892480382,67.662219202440752,71.518301208158661,69.818876685697845]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":8.197443076059713},-13.53929918729658,-16.847564941723849,-5.297648909614658,-8.8311012714570065,-3.3499083777295668,-3.5409783129857888,-3.2719400010935704,-4.4707745197542668,0]
["Soliditetsgrad, pct",41.8,33.9,{"$f":"D148*100/D108","v":32.279272111899822},{"$f":"E148*100/E108","v":30.802910056577325},31.434227429804828,35.958709876365461,32.371821198047606,35.804516607307789,33.733307158326994,31.23216609889942]
["Rentedækningsgrad",16.7,-20]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",6.2,12.5,12.9,11.3,12.8,11.1,11.9,13.1,12.6,10.1]
["Vinterbyg, ha",3.9,3.6,2.1,3.5,1.8,1.8,2,1.8,1.2,1.7]
["Vårhvede",0.4,0.3,1.2,0.1,0.3,0.2,0.3,0.4,0.6,0.5]
["Vinterhvede, ha",8.1999999999999993,12.3,6.1,10.199999999999999,9.4,10.6,11.8,7,7.2,10.1]
["Triticale, ha",0,0.2,0.1,0.1,0.1,0.2,0.2,0.2,0.5,0.7]
["Rug, ha",1.2,4,2.2999999999999998,2.9,3.5,3.4,3,2.2999999999999998,1.5,1.3]
["Havre, ha",0.2,1.1000000000000001,2.2000000000000002,1.3,1.7,0.9,0.7,1.3,1.5,0.7]
["Kernemajs/majs til modenhed, ha",0,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0.1]
["Blandsæd",0,0.7,0,0.1,0.1,0.1,0,0.1,0.2,0.8]
["Korn areal, ha",20,34.6,27,29.7,29.8,28.4,29.8,26.2,25.3,26]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0.1,0.2,0.1,0.1,0.1,0.2,0.2,0.2,0.3]
["Almindelig rajgræs, ha",0,1.3,0.6,0.7,0.3,0.5,0.5,0.4,0.5,0.5]
["Italiensk rajgræs, ha",0,0,0,0,0,0.1,0,0,0,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0.1,0.1,"",0,0,0,0.1,0,0.1]
["Rødsvingel, ha",0,0,0.1,0.1,0.1,0.1,0,0,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0.1,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0.1,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",0,1.6,1,0.9,0.5,0.7,0.7,0.8,0.8,0.9]
[null,null,null,null,""]
["Sukkerroer",0,0.1,0,"",0,0,0,0.1,0.1,0.1]
["Spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",0,0,0,0,0,0,0,0,0.1,0.1]
["Proceskartofler, ha",0,0.1,0,0,0,0.1,0.1,0,0,0]
["Stivelseskartofler",0,1.3,0.3,0,0.1,0.3,0.3,0.2,0.4,0.3]
["Raps, ha",2.9,5.3,2.8,3.6,2.8,3.8,2.8,2.8,1.8,2.2999999999999998]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",4,0,0]
["Ærter til konsum",0,0,0,0.1,0,0,0,0,0,0]
["Ærter og andre bælgsæd",0,0,0,0,0,0,0,0,0,0]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0.1,0.1]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0.1,0.1,0]
["Grønsager, ha",0,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",0,0,0,0,0.1,0.1,0.1,0.2,0.2,0.3]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0.1,0.2]
["Energiafgrøder, ha",0,0.1,0.1,0.1,0.1,0.1,0,0,0.1,0.1]
["Pil til energi, ha",0,0.1,0.3,0.3,0.5,0.3,0.5,0.2,0.1,0]
["Majs til energi, ha",0,0,0.2,0.1,0,0,0,0,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",0.8,0.6,1,1.3,1.6,1.6,2.2000000000000002,1.6,1.6,1.7]
["Helsæd, ha",0,0,0.3,0.2,0.2,0.2,0.3,0.4,0.3,0.3]
["Vedvarende græs, ha",0.1,2.4,2.1,2.2999999999999998,2.1,2,1.9,1.9,1.9,2]
["Majs, ha",0,0.4,0.3,0.3,0.5,0.7,1,0.6,0.4,0.4]
["Kolbemajs, ha",0,0,0,0,0,0,0,0,0,0]
["Andet grovfoder, ha",0,0,0,0,0.1,0,0.1]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",27.4,47.1,35.9,39.1,38.4,38.5,39.9,35.299999999999997,33.6,35]
["Udyrkede arealer, ha",0,0.8,0.8,0.8,0.9,0.7,0.5,0.6,0.5,0.7]
["Randzoner, ha",0.7,0,0,0,0.1,0.1,0.2,0.2,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0,0.1,0.1,0.1,0.9,0.2,0.4,0.2,0.3]
["Landbrugsareal, ha",28.2,48,36.700000000000003,40,39.5,40.299999999999997,40.9,36,34,36]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",11.2,34.299999999999997,27.9,29.9,30.5,30.2,31.2,27.2,25.9,26.8]
["egen bortforpagtet areal, ha",3.8,16.8,21,13.7,14.2,9.3000000000000007,9.6,10.4,7.8,8.8000000000000007]
["Egen skov, krat, hede m.v.",0.5,2.2999999999999998,2.6,2.2000000000000002,2.6,2,2.2999999999999998,3,2.7,2.5]
["Tilforpagtet dyrkbart landbrugsareal, ha",17,13.6,8.8000000000000007,10.1,9,10,9.8000000000000007,9.1999999999999993,8.1999999999999993,9.1]
["Tilforpagtet skov m.v., ha",0,0.1,0.1,0.2,0.2,0.1,0,0.1,0.1,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",9.4,3.8,2.2000000000000002,2.1,3.4,1.5,2.5,1.2,1.2,0.1]
["Areal med lerjord (jb 5, 6), ha",16.2,16.899999999999999,12.1,13.8,12.3,11.2,11.9,10.4,9.9,10.3]
["Areal med fin sand (jb 2 og 4), ha",0.3,20.2,14.6,13.6,14.6,13.2,14.6,12.6,12.9,13.3]
["Areal med grovsand (jb 1 og 3), ha",3,10.9,9.3000000000000007,19.399999999999999,11.6,13.6,12,12.1,10.5,12.5]
["Særlige jordbundstyper, ha",0,0.3,0.6,0.4,0.3,1.3,0.5,0.9,0.5,0.7]
["Markvanding, antal brug",0.01,0.05,0.06,0.05,0.08,7.0000000000000007E-2,0.1,0.08,0.08,0.09]
["Herpå areal vand",25.87,58.41,53.72,49.75,43.36,45.22,50.71,45.21,44.48,46.21]
["Antal m3 vand forbrugt til vanding",0,0,0,28,0,0,0,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,4,0,4,8,11,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,1,0,4,5,8,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",63,57,40,53,50,50,47,50,48,49]
["Hkg vinterbyg pr ha",68,69,48,60,53,58,53,50,50,49]
["Hkg vårhvede pr ha",67,946,55,52,31,51,47,42,45,52]
["Hkg vinterhvede pr ha",91,75,61,77,62,68,69,62,63,57]
["Hkg triticale pr ha",0,65,22,64,45,53,44,48,43,37]
["Hkg rug pr ha",42,60,51,61,54,62,59,56,48,47]
["Hkg havre pr ha",67,55,32,55,50,52,49,49,51,50]
["Hkg kernemajs pr ha",0,0,123,119,122,0,130,24,18,21]
["Hkg græsfrø pr ha",0,15,19,21,10,15,17,14,9,9]
["Hkg alm. rajgræs pr ha",0,15,13,14,13,18,14,16,27,9]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,19,0,0,0,0]
["Hkg rødsvingel pr ha",0,0,15,18,12,14,0,18,15,0]
["Hkg sukkerroer pr ha",0,118,10,"",109,123,0,117,112,112]
["Hkg spisekartofler pr ha",0,0,0,0,0,442,0,0,180,502]
["Hkg læggekartofler pr ha",0,163,253,300,0,260,232,459,142,270]
["Hkg proceskartofler pr ha",0,321,354,0,0,339,339,347,386,327]
["Hkg stivelsekartofler pr ha",0,405,477,0,469,465,449,469,366,397]
["Hkg raps pr ha",44,42,49,40,26,39,41,35,33,29]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",0,0,0,0,28,0,0,15,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.0900000000000001,1.18,1.29,1.07,1.02,1.18,1.17,1.38,1.58,1.42]
["Kr pr kg solgt maltbyg",0.99,1.3,1.3,1.22,1.1499999999999999,1.28,1.25,1.5,1.56,1.58]
["Kr pr kg solgt hvede",1.24,1.24,1.27,1.0900000000000001,1.04,1.1599999999999999,1.17,1.45,1.54,1.36]
["Kr pr kg solgt rug",0.94,1.05,1.21]
["Kr pr kg solgt havre",1.05,1.1100000000000001,1.19,0.97,0.96,1.08,1.08,1.24,0,0]
["Kr pr kg solgt kernemajs",0,1.27,0]
["Kr pr kg solgt raps",2.72,2.75,2.64,2.69,2.65,2.62,2.46,2.92,3.37,3.12]
["Kr pr kg solgt fabriksroer",0,0.8,1.21,1.19,1.52,2.85,0,2.12,1.32,1.44]
["Kr pr kg solgt spisekartofler",0,0,0,14.44,0,-38.700000000000003,4.3,1.51,0.89,1.97]
["Kr pr kg solgt industrikartofler",0,1.1200000000000001,1.25,0,0,0.73,0.73,0.64,0.66,0.57999999999999996]
["Kr pr kg solgt stivelseskartofler",0,0.41,0.4,0.42,0.54,0.55000000000000004,0.46,0.56999999999999995,0.49,0.41]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0.3,0.8,1,1.5,1.9,0.6,0.6,0.6]
["Antal årsopdræt",0,0,0,1,1,2,2,0,1,1]
["Stk årsopdræt pr årsko",0,0,1.03,0.84,1.18,1.1200000000000001,1.19,0.77,1.03,1.06]
["Udskiftningsprocent",0,0,33,32,164,50,45,94,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,16405,7547,6626,5559]
["Kg EK mælk i alt",0,0,2367,6459,8284,14040,17071,4440,4998,4812]
["Kg EK mælk pr ko",0,0,8175,8437,8630,9306,8762,7899,7865,8005]
["Gennemsnitlig fedtprc.",0,0,6.33,6.15,5.57,4.74,4.8,5.16,0,0]
["Gennemsnitlig proteinprc.",0,0,4.1900000000000004,4.21,3.94,3.64,3.72,3.82,0,0]
["Gennemsnitlig celletal",0,0,312,317,276,211,240,246,0,0]
["Kr. pr. kg ekm",0,0,2.59,2.76,2.14,2.23,2.97,3,2.52,2.63]
["Pct. jerseybesætninger",0,0,0,1,1,0,1,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",0,7294,7758,7594,4143,5524,5118,6541,5121,6032]
["Kr pr solgt kvie levebrug",0,3125,5000,7838,9546,9321,9278,5357,6300,0]
["Kr pr købt kvie",0,3008,3042,4520,5190,7877,5219,3893,3888,3651]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,5.63,2.39,2.48,1.68,1.86,4.7300000000000004,3.93,4.53]
[null,null,null,null,""]
["Pct. rørmalkning",0,1,1,1,1,1,1,1,1,1]
["Pct. karruselmalkning",0,0,0,0,1,1,1,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,1,0,0,1,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0,0.9,1,1.2,1.4,0.9,1.2,0.7,0.7,0.9]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,1,1,1,2,1,1,1]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",0,342,305,278,323,258,265,250,0,0]
["Pris pr solgt slagtekalv",0,8071,7728,7280,8003,7254,6963,6831,6355,6612]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,1.7,0,1.1000000000000001,0,0,0,0]
["Antal fravænnede grise pr årsso",0,0,0,35,0,26.9,0,154.6,0,0]
["Antal fravænnede grise produceret",0,0,0,61,0,28,0,3,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,30,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,30,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,385,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,0,33.6,0,26,0,1607.2,0,0]
["Antal smågrise produceret",0,0,73,59,46,28,11,35,0,0]
["Stk 7 kg's grise købt",0,0,73,0,44,0,15,29,23,2]
["Kr pr købt 7 kg's gris",0,0,242,0,271,122,320,265,264,226]
["Antal smågrise solgt",0,0,18,21,11,25,1,7,6,0]
["Vægt 30 kg's grise solgt",0,0,32,30,34,30,34,30,32,0]
["Kr pr solgt 30 kg's gris",0,0,403,467,415,328,403,453,465,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",0,73,151,163,208,117,116,97,71,70]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",0,60,102,157,182,112,106,72,47,61]
["Kr 30 kg's grise købt",0,532,376,463,416,374,401,451,452,382]
["Stk slagtesvin solgt",0,73,153,165,210,112,120,96,78,70]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",0,2,2,2,3,2,3,3,3,3]
["Pris pr solgt slagtesvin",0,1114,818,970,896,846,931,977,965,917]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",0,0,2,0,37,0,0,39,0,25]
["Antal hønepladser",0,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",0,0,0,0,0,0,0,0,0,371]
["Kg æg solgt",0,0,7,0,10606,0,0,11490,16061,10609]
["Antal slagtekyllinger solgt",0,0,0,0,0,0,0,0,0,371]
["Kg. slagtekylling solgt",0,0,0,0,0,0,0,0,0,793]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,0,0,0,0,0,0,0,0,0]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",2440,2752,3073,2804,2670,2537,2649,2496,2250,2320]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,19]
["Antal minkskind produceret pr tæve",5.9,5.2,5.0999999999999996,5.2,5.3,5.9,5.2,5.3,5,5.2]
["Antal minkskind solgt",8552,14701,14267,13301,13619,12448,12923,10963,10758,10893]
["Kr. pr. solgt minkskind",157,202,220,262,240,383,323,615,510,409]
["Antal mink avlsdyr tæver, primo",2637,3180,3728,3408,3381,3114,3459,3285,2807,2962]
["Antal mink avlsdyr tæver, ultimo",0,3060,3048,3459,3355,3301,3575,3544,3061,3115]
["Antal minkskind, primo",14608,15231,14552,12477,12656,11512,12054,10071,9264,9714]
["Antal minkskind, ultimo",22652,14820,16770,13400,12619,12125,13037,11790,9732,10422]
["Antal mink avlsdyr hanner, primo",387,440,529]
["Antal mink avlsdyr hanner, ultimo",0,463,440]
["Antal mink avlsdyr tæver sanering, primo",0,0,4]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,2]
["Antal mink avlsdyr hanner sanering, primo",0,1,3]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",172187,271616,174834,225430,147558,179610,179477,164348,217264,185875]
["Korn IO",0,45975,3459,-1083,11067,19935,18500,24809,6614,7482]
["Frøafgrøder",0,24310,11366,10760,6385,8931,7420,10807,9917,6985]
["Handelsroer",0,712,363,387,443,517,0,1244,879,823]
["Kartofler",0,45916,14315,1942,3786,13995,11839,6396,13924,10526]
["Raps",34326,60026,25432,39310,19305,39950,27162,27455,20358,20085]
["Ærter m.v.",30372,4022,926,635,0,-537,63,767,208,0]
["Andre industriafgrøder",0,571,141,262,0,21,82,438,381,262]
["Gartneriafgrøder",0,1263,0,0,379,33,618,2725,1371,6250]
["Grovfoder excl. IO",523,2866,4308,1330,160,4527,6487,7448,2887,5704]
["Grovfoder IO",0,3301,4914,7769,12523,9132,15002,8662,6575,4074]
["Energiafgrøder m.v.",0,49,4524,621,161,0,407,128,0,0]
["Bruttoudbytte Planteavl incl. IO",237408,460627,244580,287363,201767,276114,267055,255227,280379,248067]
[null,null,null,null,""]
["Mælkesalg",0,0,5930,17805,17393,30808,49587,13004,12490,12472]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,-86,-149,306,828,1143,310,124,222]
["Non-GM tillæg",0,0,167]
["Kvalitetsprogramtillæg (Arlagården)",0,0,124,"",-2,-324,-50,-1,0,-59]
["Sæsonregulering",0,0,0,0,0,0,0,-2,5,1]
["Køer salg",0,2003,3369,3806,8771,4307,6040,2956,2232,2322]
["Slagtekalve salg",0,4408,6151,7402,5607,8126,10457,7640,7666,9053]
["Spædkalve salg",0,57,0,114,172,687,337,40,0,36]
["Kvier levebrug salg",0,194,100,283,346,3450,2780,419,17,0]
["Kvier køb",0,-76,-700,-1329,-1200,-1211,-1697,-4751,-2085,-1676]
["Tilvækst køer og opdræt",-403,-1780,-1038,-443,-6657,3187,-3787,5860,1274,-1057]
["Tilvækst kalve",-132,-538,-413,-159,-127,46,-179,337,672,-1594]
["Kvæg, tilskud",0,446,647,771,483,654,591]
["Kvæg andet",112,4019,3903,5221,4417,-298,3244,-643,3740,6202]
["Bruttoudbytte Kvæg",-423,8733,18155,33470,29510,50259,68466,25168,26137,25921]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,11374,0,0,0,0,0,0]
["Smågrise salg",0,0,7179,9974,4639,8076,275,3174,2700,0]
["Salgtesvin salg",0,81126,125245,160241,188026,94957,111912,93669,75595,63754]
["7 kg's grise køb",0,0,-17568,0,-11851,-32,-4804,-7799,-5973,-555]
["30 kg's grise køb",0,-31913,-38152,-72911,-75718,-42016,-42622,-32429,-21392,-23406]
["Soplte køb",0,0,0,0,0,0,0,0,0,0]
["Tilvækst salgtesvin",0,-4447,-5999,-7711,731,439,-8432,1142,-5531,-4672]
["Tilvækst smågrise",0,0,379,-569,-466,-141,229,-1398,-1613,101]
["Tilvækst øvrige svin",0,0,0,-114,0,-291,0,-624,0,0]
["Svin andet",0,57,33,1833,33,573,80,369,-1614,399]
["Bruttoudbytte Svin",0,44823,71118,102117,105393,61564,56638,56104,42172,35621]
[null,null,null,null,""]
["Æg salg",0,0,220,0,6720,0,0,6998,10725,9600]
["Høns indkøb",0,0,0,-5,0,-18,0,-1664,-2005,-822]
["Slagtekyllinger salg",0,0,0,0,0,0,0,0,0,4929]
["Fjerkræ andet",0,1,280,19,-994,58,-10,120,668,-2284]
[null,null,null,null,""]
["Minkskind salg",1341688,2974649,3133943,3483747,3273292,4772226,4168806,6741547,5491867,4453545]
["Mink i øvrigt salg",54577,116223,131452,226469,376054,387503,281923,524407,297004,234889]
["Pelsdyr andet",1626137,-437470,-228209,149135,-171590,-337973,78900,-119866,382141,557704]
[null,null,null,null,""]
["Får",0,12,175,198,544,69,61,77,162,36]
["Husdyr i øvrigt",738,1099,2392,4592,5985,6150,4147,1253,918,1194]
["Bruttoudbytte andre husdyr",3023140,2654514,3040254,3864154,3490011,4828016,4533826,7152872,6181480,5258791]
[null,null,null,null,""]
["Maskinstationsindtægter",4012,55751,124470,97586,99810,82429,42790,55992,42117,47572]
["Skovindtægter",5122,5525,8393,5175,5810,5659,0]
["Andre landbrugsindtægter",967632,204579,277462,258337,225075,231417,389066,349248,261088,262453]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",4236890,3434550,3784431,4648202,4157375,5535459,5357841,7894611,6833374,5878426]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",0,919,237,227,495,323,462,441,232,348]
["Tilskud miljøforanstaltninger, MVJ",3603,2019,2128,1041,614,1037,421,1463,463,1186]
["Lejeindtægter",95094,37546,37232,34515,26950,24165,20799,21021,16366,19865]
["Andre landbrugsindtægter, pasningsaftale",307,3856,6863,15318,12115,4437,2179,1172,2575,3052]
["Andre landbrugsindtægter, videresalg",347,4275,8334,2601,3469,2230,392,1660,1294,1525]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",4413,3872,5393,4510,4573,3547,3388,5772,5104,6748]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,2109,3292,218,2808,3422,2384,373]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,-162,0,0,65,879,0]
["Andre landbrugsindtægter, udbet. kapitalfond",24814,19959,74968,14109,51900,40675,177123,141538,110150,93179]
["Andre landbrugsindtægter, pelsning for andre",4425,55771,63486,66009,49716,31702,40030,33680,45420,66002]
["Andre landbrugsindtægter, sygedagpenge",37,2530,2298,1318,1446,1368,1773,1366,3195,2259]
["Andre landbrugsindtægter, øvrige",834285,69975,69354,100966,76476,127374,139691,137648,73026,164155]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-19328,-30657,-23693,-19618,-21585,-22753,-25702,-23910,-20831,-19583]
["Gødning",-19697,-42087,-26957,-29043,-29794,-32054,-28839,-25762,-23664,-20826]
["Planteværn",-19657,-42541,-24190,-29710,-26760,-30256,-28824,-26740,-22852,-20560]
["Diverse. vedr. planteavl",-13131,-26190,-15028,-27827,-21544,-23194,-21814,-20425,-18816,-23342]
["Produktionsrådg. planteavl",-363,-3450,-438,-446,-687,-387,0]
["Stykomkostninger Mark",-72176,-144926,-90305,-106644,-99682,-108257,-105179,-96837,-86164,-84311]
["Foderkorn excl. IO",-1,-5730,-23405,-22428,-10623,-6962,-2011,-2364,-4361,-2089]
["Foderkorn IO",0,-45975,-3459,1083,-11067,-19935,-18500]
["Indkøbt kraftfoder",0,-2398,-18967,-18353,-23536,-20066,-20715,-10981,-10202,-7028]
["Indkøbt tilskudsfoder",-19,-3541,-38,-3839,-1725,-7945,-9797,-6309,-1224,-1718]
["Indkøbt smågrise blanding",0,0,0,0,-301,0,-107,74,0,0]
["Indkøbt færdigblanding",0,-14076,-14246,-20243,-21803,-10595,-22888,-22559,-22896,-18227]
["Indkøbt fjerkræfoder",-3,-8,-404,-14,-3256,-37,-9,-3649,-5431,-6762]
["Indkøbt pelsdyrfoder",-1250944,-1642274,-1934127,-1798852,-1732745,-1727044,-1801181,-1815536,-1352335,-1221216]
["Indkøbt mælkeprodukter",0,-129,-151,-136,-109,-367,-459,-126,-164,-94]
["Indkøbt hjælpeprodukter",-313,-1501,-9711,-10114,-12032,-9013,-7661,-7508,-9438,-5012]
["Andet indkøbt kraftfoder",-74,-37631,-45602,-54510,-68795,-50278,-43982,-69724,-46915,-66188]
["Indkøbt grovfoder",-337,-1573,-2287,-11039,-1141,-2083,-1218,-2122,-2005,-1257]
["Andet indkøbt foder",-31,-185,-552,0,-1067,-477,-845,-6033,-6212,-5789]
["Eget grovfoder",0,-3799,-5614,-8870,-9493,-8492,-15251,-2481,991,707]
["Andet eget foder",0,-63,31,-88,3,0,0]
["Dyrlæge og medicin",-58612,-57493,-62122,-74450,-72284,-79204,-76080,-80325,-48918,-44649]
["Produktionsrådgivning",-5706,-274,-613,-1248,-1636,-1974,-2386,-2420,-1363,-867]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-321528,-422949,-470675,-451703,-438234,-424527,-436788,-387093,-334014,-294802]
["Skovomkostninger",-4893,-1831,-1497,-2097,-1619,-4626,0]
["Diverse vedrørende andet",0,0,0,345,0,0,-1853,-3478,-2420,-3318]
["Stykomkostninger i alt incl. IO",-1709032,-2386355,-2683745,-2574453,-2511145,-2481880,-2566912,-2552942,-1946261,-1774175]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-20001,-35509,-36252,-35131,-29205,-34396,-39334,-42045,-38841,-35603]
["Energi",-25316,-36533,-46825,-42077,-46324,-35194,-43109,-48626,-38371,-46099]
["Maskinstation diverse",-32616,-37014,-37597,-36066,-42540,-43350,-44213,-51113,-46741,-45088]
["Maskinstation høst af korn og frø",-868,-7242,-5888,-5812,-5829,-7898,-6523]
["Maskinstation - optagning",0,-288,-54,-58,-84,-45,-68,-50,0,0]
["Maskinstation, husdyrgødning",-10872,-15637,-14685,-14997,-14645,-14558,-14675,-13609,-12322,-13265]
["Maskinstation, høst af grovfoder",-19,-862,-1252,-1080,-1791,-1522,-2310,-1208,-678,-1833]
["Vedligehold bygninger, gårdsplads mv.",-33781,-23141,-29753,-38252,-39166,-47433,-45899,-62915,-67479,-55166]
["Vedligehold grundforbedring",-4422,-6255,-9954,-7529,-10711,-12055,-10185,-13055,-11136,-8334]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",0,-21,-149,-275,-317,-510,0]
["Vedligehold markredskaber",-10167,-36968,-30977,-35703,-33342,-38229,-31994,-33664,-26635,-22235]
["Vedligehold staldinventar",-8960,-27189,-40287,-37330,-31800,-38501,-37355,-43186,-35595,-44000]
["Vedligehold andet inventar",-24687,-51525,-62029,-84760,-82439,-100594,-99665,-149320,-134309,-132165]
["Investeringer over driften",-15579,-14995,-18560,-26813,-24860,-45312,-47603,-67036,-58574,-62187]
["Lønomkostninger",-321584,-560188,-691699,-706631,-680626,-666876,-681535,-648619,-496429,-476301]
["Ejendomsskat",-17350,-19421,-20562,-18172,-17915,-14548,-14236,-12629,-10640,-11276]
["Forsikringer",-47223,-61302,-67328,-62655,-60043,-56999,-57708,-52578,-44135,-42677]
["Diverse omkostninger",-98746,-99640,-116478,-115291,-119523,-110180,-156137,-116317,-112177,-103187]
["Økonomirådgivning",-18421,-12977,-18354,-13984,-11752,-9896,-10125,-45983,-44274,-42669]
["Regnskab",-40115,-39037,-43735,-44670,-44032,-40161,0]
["Kontante kapacitetsomkostninger ialt",-730727,-1085744,-1292420,-1327286,-1296945,-1318260,-1342675,-1408317,-1184224,-1147710]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-119557,-187002,-206402,-185061,-197301,-176265,-192667,-155978,-133893,-132323]
["Afskrivninger beboelse, landbrug",-33321,-25646,-21502,-21096,-19829,0,0]
["Afskrivninger grundforbedring",-1415,-4032,-3429,-3681,-3984,-3868,-3610,-3050,-2878,-2608]
["Afskrivninger stamplanter",0,0,-10,-8,-516,0,0]
["Afskrivninger markredskaber",-73372,-79596,-80220,-94344,-87814,-85696,-83645,-78459,-73229,-59869]
["Afskrivninger staldinventar",-121005,-201289,-232271,-222677,-234144,-230468,-270046,-248350,-212391,-210709]
["Afskrivninger specialinventar",0,-7891,-13062,-16859,-16784,-13187,-6911,-9300,-2589,-9542]
["Afskrivninger bl. driftsmidler mv.",-33287,-13174,-12867,-13411,-14027,-13531,-15876,-15080,-12850,-12418]
["Afskrivninger i alt",-381957,-518630,-569763,-557137,-574400,-523014,-572755,-510217,-437830,-427470]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",-15752,0,-12541,-9155,-19981,-4244,-17219,0,-3210,-707]
["Nedskrivninger, beboelse",0,-1249,-669,-9596,-8789,-5592,-4452]
["Nedskrivninger, grundforbedringer",0,0,0,0,-544,0,0,0,-19,-109]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-261,-447,0,-278,-126,0,-261,0,0]
["Nedskrivninger, staldinventar",-7551,-1490,-1272,-753,-11089,-8274,-151,0,0,0]
["Nedskrivninger, andet inventar",0,0,-1459,-850,-812,-40,-95,-9,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,-68,-131,0,0,0,0]
["Nedskrivninger i alt",-23303,-3000,-16389,-20354,-41561,-12815,-17465,-270,-3229,-816]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",0,-2746,12394,331,-6010,1541,-69,5023,-568,-2680]
["Tab/gevinst, beboelse",0,-2184,-2170,-1122,1351,-3588,-5332]
["Tab/gevinst, grundforbedringer",0,0,0,287,0,-97,-83,-3221,23,263]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",-399,10890,4925,6096,6321,5012,5287,10274,6064,7073]
["Tab/gevinst, staldinventar",1882,1366,968,762,-90,314,-1720,2391,2193,11070]
["Tab/gevinst, andet inventar",1386,-194,-419,-137,396,165,-345,-200,497,156]
["Tab/gevinst, blandede driftsmidler mv.",439,129,548,-355,-841,-1587,-1761,-3264,-1434,-2274]
["Tab/gevinst i alt",3308,7261,16246,5861,1128,5348,1310,11002,6775,13609]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-1132679,-1600114,-1862325,-1898915,-1911777,-1848741,-1931584,-1907802,-1618508,-1562387]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",0,862,1558,2068,2171,2406,2177,1836,1145,1094]
["Forpagtningsindtægter",11829,65509,113194,77229,81813,45791,46053,49594,40260,48952]
["Forpagtningsudgifter",-74464,-66751,-57434,-71012,-56105,-75916,-56228,-65692,-56326,-53704]
["Renteindtægter",40970,7443,13795,9344,11693,14873,17189,18806,12866,11046]
["Aktieindkomst",362,2470,3270,3915,3231,4171,1658,1605,2125,2511]
["Renteudgifter, realkredit dkr, fast",-13815,-22192,-24157,-24147,-24743,-22290,-26998,-33029,-39976,-49020]
["Bidrag, realkredit dkr, fast",-9360,-11389,-11665,-10327,-9900,-7854,-8218]
["Renteudgifter, realkredit dkr, variabel",-6606,-3251,-9967,-15741,-15796,-16461,-18983,-34747,-44664,-39887]
["Bidrag, realkredit dkr, variabel",-26466,-45939,-48591,-39613,-36534,-27192,-22838]
["Renteudgifter, realkredit fr. valuta, fast",0,-61,-35,-32,-24,-27,-81,-229,-220,-257]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,-169,-19,-42]
["Renteudgifter, realkredit fr.valuta, variabel",9,-1722,-2536,-3748,-7102,-7480,-15774,-36821,-50910,-68185]
["Bidrag, realkredit fr. valuta, variabel",-266,-7020,-9943,-15206,-16783,-17292,-25195]
["Renteudgifter, anden realkreditgæld",-116,-1397,-244,-437,-351,-187,-285,-19,-35,-141]
["Renteudgifter, pengeinstitut",-19569,-42026,-55636,-55464,-53132,-41719,-55023,-48935,-64342,-61371]
["Renteudgifter, kassekredit",-21486,-67270,-84763,-66642,-66702,-38614,-62813,-32601,-40585,-42057]
["Renteudgifter, udlandslån",-7230,-6889,-12200,-6938,-6517,-8509,-9279,-16028,-16377,-27551]
["Renteudgifter, prioritetsomkostninger",-42359,-16907,-17356,-16023,-14686,-14247,-18880,-12909,-11838,-10337]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-1398,-1916,-1937]
["Renteudgifter, øvrig gæld",-39795,-34854,-42906,-45070,-38962,-33138,-42611,-36422,-32321,-31208]
["Realiseret gevinst gæld",36,720,1498,2399,3251,1434,2556,398,4096,2920]
["Realiseret tab gæld",-4788,-8473,-5944,-11822,-5129,-10778,-7461,-7860,-7428,-8147]
["Realiseret gevinst værdipapirer",5743,19331,11579,73511,38829,35310,30841,37799,20207,21351]
["Realiseret tab værdipapirer",-45980,-20836,-26148,-17975,-35841,-31610,-36302,-34411,-24867,-69900]
["Finansiering i alt",-254750,-262559,-266569,-231733,-247488,-249348,-306536,-249666,-309190,-373890]
["Heraf renteudgift henført privat",-31610,-22051,-28418,-28699,-26416,-26251,-37148,-28204,-32679,-39328]
["Heraf rentendtægt henført privat",15868,3598,5672,5456,5915,6689,4540,5020,4634,4787]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",7380582,8138946,8602001,7665346,7707066,6577349,6697074,5950629,5585411,6236477]
["Driftsbygninger",1557425,2700099,3045791,2856228,3082662,2532837,2898993,2366591,2084035,2016577]
["Fast ejendom, i øvrigt",1342712,954386,1099826,1006262,1048347,1218792,1108185,1012941,781763,746025]
["Stamplanter",0,130,161,137,1483,0,0]
["Betalingsrettigheder",367,4574,8091,5969,9063,0,0,8654,9309,20230]
["Mælkekvote",0,0,0,0,0,0,5852,1386,4214,10695]
["Andre immaterielle aktiver",16,1649,1336,1563,2245,2136,4586,2407,1905,3013]
["Inventar markbrug",349618,575369,546145,652179,640486,569721,582465,456070,398285,359400]
["Inventar husdyrbrug",916015,1270092,1454616,1354817,1530277,1426995,1771949,1451135,1288676,1287742]
["Inventar andet",0,40861,76117,87874,111662,119927,46806,64909,17545,61287]
["Kvæg",536,15598,21127,26904,33619,30119,43058,22157,21241,23833]
["Svin",0,17126,24066,39850,29024,20833,22014,20411,19042,12336]
["Fjerkræ",0,1,24,2,1029,3,31,476,60,1830]
["Pelsdyr",3939301,4606749,5001771,4353570,4375029,4303211,4295935,4224037,3256484,2985706]
["Får",0,83,179,668,356,133,121,150,365,275]
["Andre husdyr",5424,1917,3390,5408,3495,4851,2932,3118,3498,5296]
["Beholdninger egen avl",26067,75390,71379,91007,104970,84412,112346,100841,66530,81745]
["Beholdninger indkøbt foder",0,1368,10011,10886,3714,3875,4380,3297,3243,3904]
["Jordbeholdninger",19232,29984,16887,16011,16751,14719,16101,11813,10296,11094]
["Andre beholdninger",13659,24330,17624,20393,18878,18733,19606,20099,15501,14866]
["Igangværende arbejde",0,0,0,0,0,1528,44,109,0,0]
["Tilgodehavende",392068,1068648,1318040,1165436,1116035,949041,997769,931549,649563,581980]
["Mellemregning I/S-interessenter",0,38653,65204,45736,113357,58983,42646,19994,12816,18572]
["Andel I/S",0,198495,226110,41017,45327,23972,46490,7581,30388,22786]
["Finansielle kontrakter og værdipapirer",5469396,1388870,1599730,1214222,10186,14351,6816,7620,4020,3826]
["Andelskapital",465455,919054,891982,696071,655003,419871,359316,251454,199434,157396]
["Leveringsrettigheder",0,19072,20053,0,0,0,0]
["Kassekredit (positiv)",515102,70552,130746,179859,212831,259296,214769]
["Landbrugsaktiver ialt",16937105,20800572,22679075,20339570,20872895,18663868,19309649,16939428,14463624,14666891]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",149205,465704,707971,657103,647846,673395,624140,445991,409241,460413]
["Beboelse",850145,962589,956792,872152,933483,873749,871028,883331,899913,931462]
["Private aktiver",150631,504530,570674,584754,621729,271753,300887,215588,183442,183013]
["Immaterielle anlægsaktiver",0,427,4101,3276,9171,8975,7236,9023,8329,10890]
["Øvrige materielle anlægsaktiver",0,81589,88226,78763,89521,38883,70228,22210,40357,32268]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",0,38773,26967,6055,10557,12409,17927,6920,11342,13316]
["Aktier mv",235832,159609,171624,194636,241477,197217,165029,405401,306438,355039]
["Obligationer mv",4732324,235067,424285,239128,276208,153174,112462,115996,76433,66189]
["Pantebreve",22258,28622,65388,52637,46781,17174,11422,8616,8018,11086]
["Indlån mv.",899633,311253,367701,324022,396458,446277,374528,505165,331328,307752]
[null,null,null,null,""]
["Aktiver ialt primo",23977133,23588736,26062804,23367469,24156627,21322637,21820237,19608231,16772275,17044038]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-1137823,-1153058,-1428211,-1261694,-1175485,-883116,-943138,-823046,-879912,-969902]
["Variabelt forrentet Dkr",-2900366,-4615788,-4902005,-4013799,-3744955,-2921889,-2291403,-1975069,-1755334,-1426840]
["Fast forrentet fremmed valuta",0,0,0,0,0,-2862,-12931,-65551,-26215,-27504]
["Variabelt forrentet fremmed valuta",-27424,-780129,-986837,-1613762,-1931071,-1912909,-2655548,-2464684,-2438445,-2923481]
["Diverse realkreditlån",9764,11282,49792,"",20800,10370,10721,11664,10508,11245]
["Realkreditinstitut gæld ialt primo",-4055849,-6537693,-7267261,-6852469,-6830711,-5710406,-5892298,-5316686,-5089398,-5336482]
["Variabelt forrentet Dkr",-256036,-989997,-1127439,-1180141,-1094074,-834545,-966052,-918270,-1142690,-932886]
["Fast forrentet Fremmed valuta",0,0,-40012,-18722,-28444,-29894,-53161,-36754,-40682,-104091]
["Variabelt forrentet fremmed valuta",-146313,-159136,-245656,-108655,-97291,-126692,-125440,-243478,-243693,-544451]
["Pante- og gældsbreve",-256832,-173368,-112471,-90983,-85983,-75699,-35942,-24662,-28555,-30205]
["Anden langfristet gæld",-290,-31404,-54647,-70250,-129730,1434,0,417,64,1364]
["Leasingforpligtelser",-44955,-60688,-61028,-91755,-73284,-68536,-62547,-60247,-54972,-45252]
["Mellemregning interessenter",0,-325314,-552495,-499512,-371214,-345409,-209101,-158222,-71280,-66128]
["Moms",-35057,-23273,-67659,-52109,-58082,-33999,-6551,-51263,84149,110799]
["Leverandørgæld",-1057544,-1476818,-1908753,"",-1720158,-1479815,-1901704,-1744540,-1407208,-1317392]
["Anden gæld, finansielle kontrakter",-495,-55358,-36757,-26226,-41696,-98159,-103772,-135183,-102011,-109796]
["Kassekredit",-304023,-1377124,-1505957,-1355857,-1160881,-1076690,-1122222,-706097,-860034,-898382]
["Gæld uden for landbruget",0,-10806,-5113,-5437,-4447,-5902,-4360,-17,15,-876]
["Gæld i alt",-6157394,-11220979,-12985250,-12075784,-11695995,-9885766,-10482269,-9395002,-8956296,-9273778]
["Hensættelser (negative)",-7248818,-3963073,-4299490,-4059419,-4462325,-3920266,-4062344,-3575002,-2659916,-2608231]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",7497537,8275788,8703458,7711832,7957543,6809235,6982452,6430361,5733036,6112402]
["Driftsbygninger",1429522,2522583,2931622,2790801,2967733,2604015,3005936,2739185,2327205,2273503]
["Fast ejendom, i øvrigt",1336318,940289,1119364,990798,1030687,1278704,1168555,1265742,954825,900823]
["Stamplanter",0,130,151,129,1209,0,0]
["Betalingsrettigheder",350,8284,6440,5078,7303,7328,7601,8498,9245,8746]
["Mælkekvote",0,0,0,0,0,0,0,2572,2532,4660]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",196,1376,1239,1400,1733,1753,4943,3019,1993,2804]
["Inventar markbrug",310856,522127,496190,624271,596972,596650,597236,573844,477057,406933]
["Inventar husdyrbrug",781486,1106112,1297291,"",1365297,1381104,1751235,1663032,1415244,1467380]
["Inventar andet",0,37440,64493,82065,102400,106849,47700,73251,22735,62394]
["Kvæg",0,13280,19676,26302,26834,33351,39092,28354,23187,21182]
["Svin",0,12678,18446,31456,29288,20838,13811,19530,11898,7764]
["Fjerkræ",0,1,85,3,2,4,4,542,676,132]
["Pelsdyr",5512118,4220120,4899369,4600851,4423062,4167452,4700761,4388055,3918792,3704305]
["Får",0,67,159,552,669,81,165,149,302,292]
["Andre husdyr",6162,1885,2632,4118,4360,5371,3056,3057,3510,5274]
["Beholdninger egen avl",42461,100794,47231,86932,67354,108343,75558,103332,90729,68204]
["Beholdninger indkøbt foder",0,1593,11586,14446,9094,4043,2498,3889,3308,2869]
["Jordbeholdninger",16505,30752,17946,14939,18208,15234,15740,13005,11183,10346]
["Andre beholdninger",13167,26360,18778,24294,18383,25401,18862,20952,18428,16425]
["Igangværende arbejde",0,0,0,0,0,4246,0,143,52,0]
["Tilgodehavende",974822,999770,1233053,1208952,1161850,1059169,877547,1161960,864692,700466]
["Mellemregning I/S interessenter",0,42380,70251,53092,56491,97870,94637,-220676,-97784,-89790]
["Andel I/S",0,190677,235533,32231,48323,22556,36028,24960,42144,29567]
["Finansielle kontrakter",10917,26873,24518,18309,10848,18165,6962,7495,4680,4256]
["Andelskapital",430748,899206,922830,766790,784429,497663,441930,342981,244147,213190]
["Leveringsrettigheder",0,22389,21287,0,14428,18149,13174,0,0,0]
["Kassekredit (positiv)",291850,104666,68835,124115,188738,211402,201295]
["Landbrugsaktiver ialt",18655015,20107620,22232462,20485760,20893240,19094977,20106779,18657232,16083816,15934127]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",148953,389872,619906,624638,623034,657605,632559,551842,463013,493131]
["Beboelse",850145,966880,958754,879543,947088,927696,912219,886720,905738,942681]
["Private aktiver",244898,485898,534498,573567,593236,286076,287347,251811,223314,198110]
["Immaterielle anlægsaktiver udenfor landbrug",0,341,3562,2741,8711,8593,7105]
["Påbegyndte investeringer udenfor landbrug",0,0,0,675,48,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",0,117063,111425,74037,96542,59810,86600,70528,52535,40905]
["Øvrige aktiver, udenfor landbrug",83,32208,55615,30572,42244,35712,50607,54982,41238,54648]
[null,null,null,null,""]
["Aktier mv",234424,191175,150329,176462,224250,227316,171229,892551,434076,371987]
["Obligationer mv",4977060,283879,354680,236025,297771,199113,119699,186393,94563,99693]
["Pantebreve",16827,23936,-10898,51523,62380,38052,12666,13873,4747,9571]
["Indlån mv.",835203,460243,409715,414603,327855,407441,338217,720877,470985,368888]
["Hensættelse (positive)",0,39304,25270,19549,26904,5521,5038,1543,6033,12]
[null,null,null,null,""]
["Aktiver ialt ultimo",25670759,22993753,25376483,23444905,24143256,21947912,22730065,22577079,18923905,18634103]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-1576796,-1293021,-1369219,-1269552,-1213507,-922139,-1113912,-782824,-837182,-923262]
["Variabelt forrentet Dkr",-2345969,-4698284,-5082271,-4495169,-4356705,-3220738,-2869381,-2338193,-2043503,-1808305]
["Fast forrentet fremmed valuta",0,0,0,0,0,-2709,0,-65038,-25821,-26985]
["Variabelt forrentet fremmed valuta",-26394,-644916,-861696,-947005,-1517545,-1671663,-2313217,-2434468,-2370741,-2788823]
["Diverse realkreditlån",19431,17431,52745,"",36821,12581,12078,12103,10088,12742]
["Realkreditinstitut gæld ialt, ultimo",-3929729,-6618790,-7260441,-6670330,-7050936,-5804667,-6284432,-5608419,-5267159,-5534634]
["Variabelt forrentet Dkr",-395584,-906274,-1084238,-1237661,-1159778,-914308,-1038129,-921757,-941516,-1182984]
["Fast forrentet Fremmed valuta",0,0,-17202,-32349,-20438,-26481,-45350,-28638,-41762,-38336]
["Variabelt forrentet Fremmed valuta",-117347,-155779,-283668,-78897,-105939,-122166,-80408,-198303,-195706,-327873]
["Pante- og gældsbreve",-251174,-163334,-125781,-88897,-87379,-65109,-101586,-33813,-26380,-20726]
["Anden langfristet gæld",-4085,-32261,-39518,-56835,-112946,516,36,455,48,-166]
["Leasingforpligtigelser",-31195,-57472,-55809,-101423,-78720,-81788,-66908,-73148,-55840,-60258]
["Mellemregning I/S-interessenter",0,-296591,-542382,-559104,-383185,-344201,-218293,53290,31189,13363]
["Moms",-2638,-33307,-60509,-69400,-48151,-44060,-19049,-11999,-46385,-25109]
["Leverandørgæld",-1352513,-1470828,-1932119,-1953571,-1747095,-1513089,-1783624,-1929910,-1686926,-1524841]
["Anden gæld, finansielle kontrakter mv",0,-54642,-30524,-20920,-40820,-82419,-124519,-97497,-123095,-99744]
["Kassekredit",-367597,-1444030,-1907303,-1437874,-1400982,-1028282,-1449803,-985581,-784057,-873821]
["Gæld uden for landbruget",0,-10047,-4230,-5179,-4613,-4267,-3770,-6121,-36,-836]
["Gæld i alt ultimo",-6451861,-11243357,-13343724,-12336112,-12240982,-10030321,-11215834,-10115407,-9266598,-9779120]
["Hensættelser (negative)",-7896465,-3633905,-3841054,-3886918,-4312729,-4025124,-4155732,-4378057,-3273649,-3035149]
["Andre hensatte forpligtigelser",0,0,-361,-162,-300,-281,-363,-193,-223,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1997,1996,1903]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",52,53,52,51,52,52,50,49,49,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",14,14,14,14,14,14,14]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,1,1,1,2,1,1,2,1,2]
["Økologisk jordbrug omlægningsår",0,24,15,14,31,23,29,31,22,36]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",565,678,678,677,680,668,675,664,674,663]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",19280,41411,69054,67152,74982,72735,69278,79880,102131,84397]
["Personlig indtjening, ægtefælle",277265,214831,191515,174443,178685,178251,180941,181553,170776,173516]
["Ejerløn",427308,451778,475228,454669,280652,264381,260550,264491,285399,0]

{"sheet":"5.2 Mink bedste","index":34,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:37:38 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype]=14)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering",null,"Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",null,54,80,95,98,99,102,112,111,110]
["Antal vejet",null,282.13,341.11,374.37,374.71,416.94,303.24,396.05,388.74,335.9]
["Kredsnummer",null,212,215,221,230,181,182,187,208,214]
["Ejendomsnummer",null,4365,4289,4221,4437,4698,4338,4725,4717,4820]
["Landbrugsareal, ha",null,88,62,63,59,30,17,16,11,17]
["Årskøer",null,0,0,2,2,0,1,0,0,0]
["Årssøer",null,0,0,5,0,0,0,0,0,0]
["Antal slagtesvin produceret",null,205,294,376,566,67,0,0,0,22]
["Antal minktæver",null,3184,3430,3626,3261,3133,2725,2635,2276,2409]
["Dyreenheder",null,79,86,99,97,73,64,60,52,59]
["Beregnet antal normtimer",null,6119,6515,6846,6220,5575,4716,4575,3957,4315]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",null,937496,461364,520104,323777,196585,95546,94810,85174,98718]
["Bruttoudbytte Kvæg",null,13726,14669,76227,56681,5646,39110,3731,3591,1855]
["Bruttoudbytte Svin",null,125061,126671,248241,289655,29776,128,0,0,11539]
["Bruttoudbytte andre husdyr",null,3340554,3832738,5293899,4640139,6748560,5195909,8421741,6631407,5976620]
["Skovindtægter",null,12043,15557,6491,5330,7181,0]
["Maskinstationsindtægter",null,89484,279391,224348,230538,124257,51966,81704,19846,16242]
["Andre landbrugsindtægter",null,323863,381324,525010,322121,410564,399735,332546,242540,333228]
["Bruttoudbytte ialt",null,4842226,5111713,6894320,5868240,7522569,5782392,8934532,6982558,6438202]
[null,null,null,null,""]
["Stykomkostninger Mark",null,-271046,-155670,-174679,-141675,-80304,-38972,-37010,-28951,-35030]
["Korn inkl. IO",null,-145356,-44121,-55499,-76292,-19671,-3074,-2054016,-1458468,-1391719]
["Færdigblanding mv.",null,-2047775,-2363030,-2558788,-2405513,-2285164,-1939548]
["Eget grovfoder inkl. IO",null,-7487,-7777,-19523,-20839,759,-5873]
["Øvrige stykomkostninger husdyr",null,-518761,-555294,-647687,-578698,-578131,-491829,-479394,-373476,-335581]
["Skovomkostninger",null,-4861,-2152,-2102,-3030,-8620,0]
["Stykomkostninger i alt",null,-2995287,-3128043,-3458278,-3226046,-2971131,-2479295,-2570421,-1860895,-1762331]
[null,null,null,null,""]
["Dækningsbidrag",null,1846939,1983670,3436042,2642194,4551439,3303097,6364111,5121663,4675871]
[null,null,null,null,""]
["Energi og brændstof",null,-107261,-113884,-119440,-103928,-74548,-66640,-75641,-56581,-67032]
["Maskinstation",null,-77420,-78209,-75582,-82449,-56653,-46907,-52822,-41469,-49109]
["Vedligeholdelse",null,-200500,-227673,-318595,-253275,-291620,-203187,-281566,-238363,-244274]
["Investeringer over driften",null,-22546,-22176,-32450,-31146,-67751,-54699,-84781,-56978,-65135]
["Lønomkostninger",null,-739528,-821846,-1068695,-890053,-865418,-618788,-663985,-487024,-553475]
["Ejendomsskat og forsikringer",null,-107131,-119403,-116301,-103084,-71288,-59160,-52300,-41241,-43835]
["Diverse omkostninger",null,-174186,-201269,-207669,-196514,-165478,-141534,-150346,-139392,-139841]
["Kontante kapacitetsomkostninger",null,-1428572,-1584461,-1938733,-1660447,-1592756,-1190915,-1361441,-1061049,-1162701]
[null,null,null,null,""]
["Afskrivninger",null,-660884,-731521,-752377,-730225,-533347,-460167,-440454,-373455,-375012]
["Nedskrivninger",null,-1288,0,-24908,-1886,-521,-614,0,-80,-1254]
["Tab/gevinst",null,18549,30008,16077,25989,13699,9875,-1830,130,29735]
["Kapacitetsomkostninger i alt",null,-2072195,-2285974,-2699941,-2366569,-2112925,-1641822,-1803724,-1434453,-1509232]
[null,null,null,null,""]
["Resultat af primær drift",null,-225255,-302303,736101,275625,2438513,1661276,4560387,3687210,3166639]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",null,202182,143027,136722,130817,70315,45338,35416,30371,36062]
[null,null,null,null,""]
["Forpagtningsindtægt",null,73818,216304,130511,163382,39947,43511,31321,27932,45025]
["Forpagtningsafgift",null,-103745,-85535,-110974,-58627,-125124,-51190,-66802,-51217,-51027]
["Renteindt, landbrug og fin.tilskud",null,12243,21718,16102,20092,20758,16751,14381,8752,10523]
["Realiseret gevinst/tab finansaktiver",null,-11320,-11151,74035,-28787,-2932,8097,23497,7635,-11657]
["Renteudgifter, landbrug",null,-301899,-354234,-367836,-309205,-170320,-182965,-132773,-175241,-230116]
["Finansomkostninger ialt, landbrug",null,-330902,-212898,-258162,-213144,-237671,-165796,-130376,-182140,-237253]
[null,null,null,null,""]
["Driftsresultat",null,-353975,-372174,614661,193297,2271157,1540817,4465427,3535441,2965447]
[null,null,null,null,""]
["Ejerløn",null,-452463,-516086,-479949,-282191,-244835,-264801,-255165,-268616,0]
["Korr. værdiændring stambes/foderbeh.",null,4478,-191,-3454,11455,341,214]
["Driftsresultat efter ejerløn mv.",null,-801960,-888451,131258,-77438,2026663,1276230]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",null,-5503,-4865,-2435,-6562,-125,-558,-56,-962,-416]
["Nedskrivning immaterielle aktiver",null,467,-179,-317,-12109,-8928,-18215,-8839,-2435,-29032]
["Gevinst/tab immaterielle aktiver",null,7720,24816,8747,61549,1946,1160,0,0,-44379]
["Anden virksomhed og engangsposter",null,147910,225528,78973,83281,52884,-15308,38215,57500,44882]
["Renteindtægter, privat",null,5584,7087,4945,8761,6494,3429,4334,2071,2838]
["Renteudgifter, privat",null,-28551,-29459,-32144,-34408,-20684,-24960,-20808,-22212,-34674]
["Urealiseret regulering værdipapirer",null,130942,-55903,42700,103912,36725,22060,24905,10606,-30087]
["Urealiseret regulering gæld",null,-4065,-17921,-4727,-17829,30756,-2798,12019,-7773,-15355]
["Værdiændring inv. ejendomme og tilknyttede virks.",null,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",null,-99471,-223070,710400,379893,2370022,1505627,4515197,3572236,2859224]
[null,null,null,null,""]
["Private indtægter/omkostninger",null,236292,195472,180861,196280,197228,218175,206996,187558,211094]
[null,null,null,null,""]
["Årets resultat før skat",null,136821,-27598,891262,576172,2567250,1723801,4722193,3759793,3070318]
[null,null,null,null,""]
["Skat af årets resultat",null,-4935,153493,-294759,-187423,-934946,-621283,-1719308,-1382712,-1221258]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",null,18418529,20835253,17202755,17908534,8432404,7094077,5918979,4863692,5879062]
["Stamplanter",null,0,0,0,0,0]
["Betalingsrettigheder EU",null,17130,11333,9086,15202,622,2918,1452,4515,2933]
["Mælkekvoter og andre leveringsrettigheder",null,590,733,1452,1091,1232,1187,1000,1865,2625]
["Inventar og maskiner",null,2357109,2533818,2868540,2799781,2314228,1984060,1970965,1602375,1745891]
["Besætning",null,5178916,5820564,6225085,5637595,5259386,4933514,4421459,4016756,4103079]
["Beholdning",null,351265,201535,269152,206660,108284,60399,50276,30810,32883]
["Tilgodehavende",null,1612552,2139790,2083874,1561534,1712697,881256,1091057,750293,765109]
["Andelskapital og financielle kontrakter",null,1257971,1296030,1183953,1404620,851908,675078,920359,408549,368046]
["Landbrugsaktiver i alt",null,29194063,32839056,29843899,29535018,18680762,15632489,14375547,11678855,12899628]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",null,1895091,1962305,1778622,2281007,1518465,1386727,467486,224886,487167]
["Private aktiver",null,536860,446289,611674,698417,256365,251531,954354,877004,1027743]
["Øvrige aktiver udenfor landbrug",null,222274,367700,196566,257689,61633,59678,64542,52715,96692]
["Værdipapirer og indlån",null,1432731,1535231,890750,1397505,1039297,588739,735160,344476,544992]
["Hensættelser (positive)",null,106923,62978,42469]
[null,null,null,null,""]
["Aktiver i alt",null,33387941,37213560,33363981,34169636,21556521,17919164,16597089,13177936,15056222]
[null,null,null,null,""]
["Ansvarlig lånekapital",null,0,0]
["Realkreditinstitutter",null,-10480430,-11642023,-10302990,-10993129,-4122146,-3798933,-2932072,-2705838,-3554681]
["Pengeinstitutter",null,-1700415,-1774852,-1825861,-1573773,-878478,-906134,-617379,-795140,-1124821]
["Pante- og gældsbreve",null,-203368,-88100,-150329,-128025,-113445,-77237]
["Anden langfristet gæld",null,-37702,-32500,-105175,-89062,-296,169]
["Anden gæld",null,-2206067,-3435204,-4265400,-3253718,-2768874,-2048335,-2245485,-1698479,-1831376]
["Kassekredit",null,-1251985,-1820492,-1629429,-1516709,-934842,-891234,-636802,-454449,-817484]
["Gæld i alt",null,-15879967,-18793171,-18279185,-17554417,-8818080,-7721704,-6431738,-5653907,-7328362]
[null,null,null,null,""]
["Hensættelser (negative)",null,-4839012,-5202663,-5270676,-6048406,-4533687,-3784573,-3596481,-2449354,-2611565]
[null,null,null,null,""]
["Egenkapital",null,12668962,13217726,9814120,10566814,8204754,6412887,6568870,5074676,5116296]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",null,-229032,-169018,666434,250931,2309650,1503978,4487168,3572800,2978493]
["Private indtægter",null,236292,195472,180861,196280,197228,218175,206996,187558,211094]
["Resultat før regulering og skat",null,7260,26453,847295,447210,2506878,1722153,4694164,3760358,3189587]
[null,null,null,null,""]
["Privat",null,-120535,-257244,-260481,-285632,-297828,-300157,-348039,-306158,-312773]
["Formueindtægter/-udgifter",null,-15911,-33537,-19215,-21792,-83372,-29030,-33449,-34661,-29637]
["Privat udtræk",null,-136446,-290781,-279697,-307424,-381200,-329186,-381424,-337441,-337773]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",null,-13862,-99597,"",-115198,-394487,-219891,-439737,-147276,-99941]
["Betalt skat",null,-120471,-100330,-159504,-137290,-585186,-460688,-964865,-710065,-592372]
["Ændring i udskudt skat",null,115536,253822,-135255,-50133,-349760,-160595,-754442,-672647,-628886]
["Skat af årets resultat",null,-4935,153493,-294759,-187423,-934946,-621283,-1719308,-1382712,-1221258]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",null,-147983,-210432,59007,-162834,796245,551793,2173838,1897614,1630555]
["Regulering ialt fra resultat",null,129561,-54051,43967,128962,60372,1648,28029,-564,-119269]
["Værdireguleringer",null,132921,382,194536,-64276,27189,4864,18818,-15776,-152271]
["Pensionsindbetaling",null,-28598,-26318,-30110,-34090,-81590,-172002,-507629,-335510,-264686]
["Øvrige egenkapitalbevægelser",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",null,85901,-290419,267400,-132238,802217,386304,1713626,1545766,1088135]
[null,null,null,null,""]
["Egenkapital primo",null,12583059,13578088,9546718,10698993,7403118,6026581,4855812,3528910,4028161]
[null,null,null,null,""]
["Egenkapital ultimo",null,12668962,13217726,9814120,10566814,8204754,6412887,6569438,5074676,5116296]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",null,136821,-27598,891262,576172,2567250,1723801,4722193,3759793,3070318]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",null,28323,272,2298,3613,1986,0]
["Afskrivninger m.v., landbrug",null,640939,681740,755214,663243,527278,468521,451179,376802,420358]
["Afskrivninger andre erhverv",null,-1586,5434,13097,33242,14581,5607,6132,-635,-5130]
["Regulering I/S",null,-21976,-56238,3637,1436,0,0,3087,5,10194]
["Gevinst/tab finansaktiver",null,-9081,-8886,-83458,-41107,-19834,-13794,-19414,-7359,-8826]
["Urealiseret regulering finansaktiver",null,-130942,55903,-42700,-103912,-36725,-22060,-24905,-10606,30087]
["Gevinst/tab gæld",null,3594,6335,18378,2058,5223,5691,2199,1873,9454]
["Urealiseret regulering gæld",null,4065,17921,-4727,17829,-30756,2798,-12019,-7773,-15355]
["Øvrige tilbageførsler",null,0,-47272,0,333,323,151]
["Tilbageførsel i alt",null,513336,655208,671192,576734,460090,446914,406258,367853,471491]
[null,null,null,null,""]
["Betalt skat",null,-120471,-100330,-159504,-135658,-584093,-457651,-964865,-710065,-592372]
["Privat",null,-120535,-257244,-260481,-285632,-297828,-300157,-348039,-306158,-312773]
["Afskrivninger privat tlbf.",null,18648,-1663,23509,22054,21124,28778,31362,19877,18110]
["Formueindtægter/-udgifter",null,-15911,-33537,-19215,-21792,-83372,-29030,-33449,-34661,-29637]
["Pensionsindbetaling",null,-28598,-26318,-30110,-34090,-81590,-172002,-507629,-335510,-264686]
["Privat udtræk, skat og pension i alt",null,-266868,-419091,-448501,-455119,-1025759,-930061,-2252556,-1501044,-1276662]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",null,-3284,-85408,-189414,-120713,-395580,-229992,-439737,-147276,-99941]
[null,null,null,null,""]
["Til invest og afdrag",null,380006,123111,924539,577074,1600073,1064732]
[null,null,null,null,""]
["Besætning (realforskydning)",null,211770,-259355,-618236,-142218,-121496,-412181,-459858,-782935,-839566]
["Beholdninger (realforskydninger)",null,-86701,36638,-3975,45943,-30456,4071,-19257,-10415,12878]
["Flerårige afgrøder",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",null,505075,-99606,302327,480799,1448120,656623,2573909,1833253,1438459]
[null,null,null,null,""]
["Investeringer"]
["Jord",null,-414715,-131783,-147436,-533998,-104242,-126593,-265115,-160623,-117223]
["Immaterielle aktiver",null,-15827,-573,-338,-2964,-379,-1238,-1596,-1386,-3769]
["Grundforbedring",null,-1889,-3615,-2356,-11408,-64619,-11089,-4701,-5535,-47952]
["Stamplanter",null,0,0,0,0,0,0]
["Driftsbygninger",null,-47120,-134158,-215484,-153459,-199804,-199498,-456034,-356165,-345106]
["Inventar markbrug",null,-22653,-61854,-157509,-68342,-114811,-55825,-113786,-81026,-75828]
["Inventar husdyrbrug",null,-85356,-157532,-204056,-99795,-239869,-151728,-425458,-356526,-322148]
["Inventar andet",null,0,1082,-22479,-22183,11273,-33282,-40766,-5408,-12775]
["Beboelse, landbrug",null,-41103,-31168,-59098,-127276,-81437,-54734,-171723,-111953,-162478]
["Private aktiver",null,-20898,30399,611674,-17207,-54023,-28613,-84926,-75573,-52294]
["Aktiver udenfor landbrug",null,5653,57302,17301,-32499,-8596,-60623,-131759,-38569,-68029]
["Investeringer ialt",null,-643907,-431901,-793402,-1069129,-856508,-723220,-1695866,-1192764,-1207602]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",null,-138832,-531507,-491074,-588330,591612,-66598,878043,640488,230857]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",null,-202020,379075,-24351,60279,-482998,134603,-907875,-468196,-325250]
["Realkreditinstitutter",null,524519,42933,-10302990,413641,-40628,25514,-2932072,-2705838,-3554681]
["Pengeinstitutter lån, netto",null,-185555,-142816,40922,68067,31126,1536,-208075,-192024,-183702]
["Anden gæld",null,-132325,42264,-4265400,-195299,-34230,-216342,-2245485,-1698479,-1831376]
["Kassekredit, ændring",null,132899,279100,202645,239990,-66219,193352,163480,-189725,-48894]
["Ændring hensættelser",null,0,0,452,0,0,-720,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",null,137519,600556,491073,586678,-599491,125793,-696048,-635805,-225684]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",null,-229031,-169016,666434,250932]
["Private indtægter/omkostninger",null,236292,195472,180861,196280]
["tilbf. værdiændr. stambesætning mm",null,4478,-47564,-3379,11455]
["Beregnet skat",null,-66088,-127058,-258675,-197734]
["Privat udtræk",null,-136446,-290781,-279697,-307424]
["Pensionsindbetaling",null,-28598,-26318,-30110,-34090]
["Konsolidering",null,-219393,-465265,275436,-80581,1045570]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",null,184323,477418,-395201,37761,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind",null,201,257,248,251]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",null,-1.5,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":-0.90561034785382855},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":1.5422472919324062},0.97365400215266618,11.014834069967122,8.3074817374005594,29.135335559271041,29.132211083284211,24.041117850300889]
["Virksomhedens overskudsmargin, pct",null,{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":-7.3840626191342578},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":-6.2418410423276898},7.1273744183617822,5.3216466947500445,29.666726885456285,24.537008213901789,48.613312930100875,49.884010988523116,50.349165807472332]
["Dækningsgrad, pct",null,{"$f":"C37*100/C27","v":38.142354363468371},{"$f":"D37*100/D27","v":38.806364911332075},{"$f":"E37*100/E27","v":49.83873681523341},45.025322754352239,60.503785342480739,57.12336693880318,71.230490863987058,73.349379983667873,72.626969455136702]
["Virksomhedens afkast til egenkapital, pct",null,{"$f":"(C209+C67)*100/C148","v":-5.3792410143782892},-5.1832062489417616,1.9001703667776633,-0.29582237370696596,-2.9840626544074325,-4.1292010914896835,-3.8841222034518021,-5.2932640428669728,0]
["Soliditetsgrad, pct",null,35.200000000000003,{"$f":"D148*100/D108","v":35.518574412122895},{"$f":"E148*100/E108","v":29.415314677226316},30.924572916141102,38.061587025104842,35.787869344797556,39.581868844590758,38.508883333474984,33.98127365550269]
["Rentedækningsgrad",null,3.5]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",null,22.3,21.8,17.399999999999999,19.8,10.199999999999999,5,6.3,4.4000000000000004,5.4]
["Vinterbyg, ha",null,6.2,3.1,6.5,2.2999999999999998,0.7,0.7,1,0.4,1]
["Vårhvede",null,0.3,1.8,0.1,0.4,0.4,0.2,0,0.2,0.4]
["Vinterhvede, ha",null,22.8,10.1,17.8,13.3,4.9000000000000004,3.7,2.1,2.6,4.2]
["Triticale, ha",null,0.4,0.2,0,0.1,0,0.1,0,0.3,0.1]
["Rug, ha",null,6.2,3.9,3.2,5.9,2.9,1.2,1,0.2,0.3]
["Havre, ha",null,1.5,4.0999999999999996,1.6,2.5,1,0.2,0.9,0.1,0.3]
["Kernemajs/majs til modenhed, ha",null,0.2,0.2,0.2,0.2,0,0,0,0,0]
["Blandsæd",null,1.7,0,0,0,0,0,0,0,0]
["Korn areal, ha",null,61.6,45.1,46.9,44.4,20.100000000000001,11,11.3,8.1999999999999993,11.6]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",null,0.4,0.5,0.2,0.1,0,0.1,0,0,0]
["Almindelig rajgræs, ha",null,2.5,1.8,1,0.4,0.2,0,0.1,0.1,0]
["Italiensk rajgræs, ha",null,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",null,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",null,0.4,0.2,"",0.1,0,0,0,0,0]
["Rødsvingel, ha",null,0,0.3,0.3,0.3,0,0,0,0,0]
["Bakkesvingel, ha",null,0,0]
["Strandsvingel, ha",null,0,0]
["Rødkløver, ha",null,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",null,0,0,0,0,0,0,0,0,0]
["Roefrø og andre frø",null,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",null,0,0,0,0,0,0,0,0,0]
["Frøareal ialt, ha",null,3.3,2.8,1.5,0.9,0.2,0.1,0.1,0.1,0]
[null,null,null,null,""]
["Sukkerroer",null,0.2,0.1,"",0.1,0,0,0,0,0]
["Spisekartofler",null,0.1,0.1,0,0,0,0,0,0,0]
["Tidlige spisekartofler",null,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",null,0.1,0,0,0,0.1,0,0,0,0]
["Proceskartofler, ha",null,0.2,0.1,0,0,0.1,0.1,0,0,0]
["Stivelseskartofler",null,2.4,0.8,0.1,0.2,0.6,0.1,0,0.1,0]
["Raps, ha",null,11.2,4.9000000000000004,7,4.3,2.2999999999999998,1.1000000000000001,0.9,0.8,1.3]
["Andre olieprodukter, ha",null,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",null,1,0]
["Ærter til konsum",null,0,0,0,0,0,0,0,0,0]
["Ærter og andre bælgsæd",null,0,0,0,0,0,0,0.1,0,0]
["Græs/lucerne tørreri, ha",null,0,0,0,0,0,0,0,0,0.2]
["Andre industriafgrøder, ha",null,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",null,0,0,0,0,0,0,0,0,0]
["Frugt og bær, ha",null,0,0,0,0,0,0,0,0,0]
["Andre gartneriafgrøder",null,0,0,0,0,0,0,0,0,0.6]
["Energiafgrøder, ha",null,0.3,0.2,0.1,0.1,0.2,0,0,0,0]
["Pil til energi, ha",null,0.2,0.7,0.5,0.9,0.4,0.3,0,0,0]
["Majs til energi, ha",null,0,0.6,0.2,0,0,0,0,0,0]
[null,null,null,null,""]
["Foderroer, ha",null,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",null,0.6,1,1.9,2.1,0.6,1,0.7,0.4,0.2]
["Helsæd, ha",null,0,0.1,0.4,0.1,0.1,0.7,0.4,0.4,0]
["Vedvarende græs, ha",null,4.9000000000000004,3.2,2.9,2.7,1.8,1.4,1.1000000000000001,0.6,0.6]
["Majs, ha",null,0.5,0.5,0.6,1.2,0.2,0.5,0.5,0.2,0.3]
["Kolbemajs, ha",null,0,0,0.1,0,0,0,0,0,0]
["Andet grovfoder, ha",null,0,0,0,0.2,0,0]
["Grøngødning, økologisk",null,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",null,86.5,60.7,62.3,57.3,26.9,16.399999999999999,15.1,10.9,15.5]
["Udyrkede arealer, ha",null,1.2,1.2,0.7,1.3,0.6,0.5,0.3,0.3,0.5]
["Randzoner, ha",null,0,0.1,0.1,0.1,0.1,0.1,0,0,0]
["Juletræer/pyntegrønt i mark, ha",null,0,0.1,0.1,0.1,2.4,0.5,0.2,0,0.6]
["Landbrugsareal, ha",null,87.7,62.1,63,58.7,30,17.399999999999999,16,11,17]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",null,65,48.3,46.9,45.7,19,11,9,6.1,11.1]
["egen bortforpagtet areal, ha",null,21.4,38.6,19.2,21.4,9,12,7.8,6.5,7.2]
["Egen skov, krat, hede m.v.",null,3.2,4.7,3.5,4.7,1.7,1.7,0.9,1,1.6]
["Tilforpagtet dyrkbart landbrugsareal, ha",null,22.9,13.8,16.2,13.1,11,6.4,6.6,5.4,4.8]
["Tilforpagtet skov m.v., ha",null,0.2,0.4,0.3,0.2,0.2,0.2,0.2,0.2,0.1]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",null,8.5,3.8,3.8,5.2,0.9,1.1000000000000001,0.2,0.6,0]
["Areal med lerjord (jb 5, 6), ha",null,30.1,14.9,24.6,18,5,4.3,1.4,2.1,3.7]
["Areal med fin sand (jb 2 og 4), ha",null,34.299999999999997,24.3,15.8,20.5,3.5,4.7,6.5,4.9000000000000004,4]
["Areal med grovsand (jb 1 og 3), ha",null,20.6,17.3,40.6,19.600000000000001,19.100000000000001,11.3,8.1,4.2,8]
["Særlige jordbundstyper, ha",null,0,0.9,0.8,0.4,3.5,1.3,2.2999999999999998,1.2,1.5]
["Markvanding, antal brug",null,0.06,0.09,7.0000000000000007E-2,0.12,7.0000000000000007E-2,0.04,0.03,0.04,0.04]
["Herpå areal vand",null,105.9,72.34,61.65,48.52,55.21,37.450000000000003,35.35,19.62,27.39]
["Antal m3 vand forbrugt til vanding",null,0,0,0,0,0,0,0,0,0]
["Antal tons gylle anvendt (økologer)",null,0,0,10,0,11,34,0,0,0]
["Heraf tons konventionel gylle (økologer)",null,0,0,3,0,11,20,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",null,60,45,58,52,52,49,46,46,50]
["Hkg vinterbyg pr ha",null,71,56,63,56,85,58,49,48,50]
["Hkg vårhvede pr ha",null,2642,69,37,37,61,54,0,51,37]
["Hkg vinterhvede pr ha",null,79,63,82,64,66,62,57,62,56]
["Hkg triticale pr ha",null,65,22,0,48,0,33,0,44,23]
["Hkg rug pr ha",null,67,56,62,53,62,51,49,51,40]
["Hkg havre pr ha",null,58,33,62,48,55,38,41,50,55]
["Hkg kernemajs pr ha",null,0,123,119,122,0,0,0,0,0]
["Hkg græsfrø pr ha",null,15,19,19,8,0,15,0,0,0]
["Hkg alm. rajgræs pr ha",null,16,13,14,16,19,0,15,3,0]
["Hkg italiensk rajgræs pr ha",null,0,0,0,0,0,0,0,0,0]
["Hkg rødsvingel pr ha",null,0,15,18,12,0,0,0,0,0]
["Hkg sukkerroer pr ha",null,118,10,"",109,0,0,0,0,0]
["Hkg spisekartofler pr ha",null,0,0,0,0,0,0,0,0,0]
["Hkg læggekartofler pr ha",null,288,253,0,0,332,333,0,350,0]
["Hkg proceskartofler pr ha",null,321,354,0,0,386,433,0,0,0]
["Hkg stivelsekartofler pr ha",null,491,542,0,514,460,436,0,459,0]
["Hkg raps pr ha",null,43,58,41,27,34,37,32,29,28]
["Hkg rødkløver pr ha",null,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",null,1.23,1.29,1.06,1.02,1.19,1.17,1.37,1.57,1.44]
["Kr pr kg solgt maltbyg",null,1.42,1.32,1.23,1.1299999999999999,1.23,1.23,1.6,1.55,1.66]
["Kr pr kg solgt hvede",null,1.26,1.31,1.0900000000000001,1.05,1.18,1.2,1.41,1.58,1.37]
["Kr pr kg solgt rug",null,1.0900000000000001,1.23]
["Kr pr kg solgt havre",null,1.1399999999999999,1.25,0.99,0.99,1.03,1,0.98,0,0]
["Kr pr kg solgt kernemajs",null,1.27,0]
["Kr pr kg solgt raps",null,2.71,2.63,2.71,2.64,2.69,2.5299999999999998,2.82,2.74,3.09]
["Kr pr kg solgt fabriksroer",null,0.8,1.21,0,1.52,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",null,0,0,8.3699999999999992,0,1.1499999999999999,0,0,0,0]
["Kr pr kg solgt industrikartofler",null,1.1200000000000001,1.25,0,0,0.62,0.6,0,0,0]
["Kr pr kg solgt stivelseskartofler",null,0.42,0.4,0.42,0.64,0.57999999999999996,0.63,0,0.46,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",null,0,0,2.1,2.2000000000000002,0,1,0,0,0]
["Antal årsopdræt",null,0,0,2,2,0,1,0,0,0]
["Stk årsopdræt pr årsko",null,0,0,0.82,1.06,0,1.18,0,0,0]
["Udskiftningsprocent",null,0,0,32,48,0,29,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",null,0,0,0,0,0,9911,0,0,0]
["Kg EK mælk i alt",null,0,0,18064,18543,0,9893,0,0,0]
["Kg EK mælk pr ko",null,0,0,8437,8399,0,9458,0,0,0]
["Gennemsnitlig fedtprc.",null,0,0,6.15,6.07,0,5.82,0,0,0]
["Gennemsnitlig proteinprc.",null,0,0,4.21,4.1399999999999997,0,4.1399999999999997,0,0,0]
["Gennemsnitlig celletal",null,0,0,317,306,0,252,0,0,0]
["Kr. pr. kg ekm",null,0,0,2.73,2.16,0,3.07,0,0,0]
["Pct. jerseybesætninger",null,0,0,2,2,0,1,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",null,6620,8361,6759,3785,10060,3792,7831,5726,14366]
["Kr pr solgt kvie levebrug",null,3125,5000,7838,9546,0,8647,0,6300,0]
["Kr pr købt kvie",null,3008,1928,3773,0,6075,2795,5908,3746,7683]
[null,null,null,null,""]
["Ha grovfoder pr årsko",null,0,0,1.39,1.67,0,2.14,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",null,0,0,1,0,1,0,0,0,0]
["Pct. karruselmalkning",null,0,1,0,0,0,0,0,0,0]
["Pct. robotmalkning",null,0,0,1,1,0,0,0,0,0]
["Pct. malkestald sildeben",null,0,0,1,1,0,1,0,0,0]
["Pct. malkestald andet",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",null,1.5,1,2.1,1.6,0.3,0.6,0.2,0.3,0.3]
[null,null,null,null,""]
["Antal slagtekalve produceret",null,0,0,1,1,0,1,0,0,0]
["Antal årsdyr(stude)",null,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",null,341,322,301,331,318,286,278,0,0]
["Pris pr solgt slagtekalv",null,8112,8549,8521,7724,8035,7601,8863,8873,10473]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",null,0,0,4.9000000000000004,0,0,0,0,0,0]
["Antal fravænnede grise pr årsso",null,0,0,35,0,0,0,0,0,0]
["Antal fravænnede grise produceret",null,0,0,171,0,0,0,0,0,0]
["Gennemsnitsvægt solgte 7 kg's grise",null,0,0,30,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",null,0,0,83,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",null,0,0,385,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",null,0,0,33.6,0,0,0,0,0,0]
["Antal smågrise produceret",null,0,0,164,139,0,0,0,0,0]
["Stk 7 kg's grise købt",null,0,0,0,132,0,0,0,0,0]
["Kr pr købt 7 kg's gris",null,0,0,0,271,0,0,0,0,0]
["Antal smågrise solgt",null,0,0,60,34,0,0,0,0,0]
["Vægt 30 kg's grise solgt",null,0,0,30,34,0,0,0,0,0]
["Kr pr solgt 30 kg's gris",null,0,0,467,415,0,0,0,0,0]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",null,205,294,376,566,67,0,0,0,22]
["Antal egne producerede polte, stk",null,0]
["Stk 30 kg's grise købt",null,167,293,358,487,68,0,0,0,22]
["Kr 30 kg's grise købt",null,532,376,463,411,380,0,0,0,386]
["Stk slagtesvin solgt",null,203,301,382,572,62,0,0,0,22]
["Antal sopolte købt",null,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",null,5,4,4,7,1,0,0,0,1]
["Pris pr solgt slagtesvin",null,1114,834,972,894,841,0,0,0,904]
["Antal sopolte solgt",null,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",null,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",null,0,4,0,111,0,0,0,0,0]
["Antal hønepladser",null,0,0,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",null,0,0,0,0,0,0,0,0,0]
["Kg æg solgt",null,0,19,0,32051,0,0,0,0,0]
["Antal slagtekyllinger solgt",null,0,0,0,0,0,0,0,0,0]
["Kg. slagtekylling solgt",null,0,0,0,0,0,0,0,0,0]
["Pct. burhøns",null,0,1,0,0,0,0,0,0,0]
["Pct. skrabehøns",null,0,0,0,1,0,0,0,0,0]
["Pct. frilandshøns",null,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",null,3184,3430,3626,3261,3133,2725,2635,2276,2409]
["Antal rævetæver (1.juli)",null,0,0,0,0,0,0,0,0,58]
["Antal minkskind produceret pr tæve",null,5.4,5.4,5.3,5.4,5.5,5.3,5.4,5.2,5.4]
["Antal minkskind solgt",null,16527,15309,16128,16006,15155,13311,11812,11156,11614]
["Kr. pr. solgt minkskind",null,206,223,270,245,400,336,631,518,415]
["Antal mink avlsdyr tæver, primo",null,3721,4646,4692,4607,4118,3804,3567,2948,3256]
["Antal mink avlsdyr tæver, ultimo",null,3708,3987,4910,4172,4541,3865,3701,3255,3506]
["Antal minkskind, primo",null,17650,15375,15518,14942,14353,12337,10560,9816,10616]
["Antal minkskind, ultimo",null,18229,19132,17649,15625,14882,13135,12118,10329,11246]
["Antal mink avlsdyr hanner, primo",null,433,513]
["Antal mink avlsdyr hanner, ultimo",null,474,441]
["Antal mink avlsdyr tæver sanering, primo",null,0,10]
["Antal mink avlsdyr tæver sanering, ultimo",null,0,6]
["Antal mink avlsdyr hanner sanering, primo",null,1,0]
["Antal mink avlsdyr hanner sanering, ultimo",null,0,1]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",null,508849,329249,404845,196510,126934,68047,69751,71299,80417]
["Korn IO",null,131988,-8172,-5204,45361,19116,1861,6597,-3664,3265]
["Frøafgrøder",null,50261,32066,17497,11264,3176,1325,1283,317,24]
["Handelsroer",null,1985,1047,0,1338,0,0,0,0,0]
["Kartofler",null,97252,36235,4771,7608,21900,4724,0,6378,546]
["Raps",null,128325,44502,77526,31408,22080,9763,7828,7965,11397]
["Ærter m.v.",null,8553,1804,673,0,253,0,2071,0,0]
["Andre industriafgrøder",null,1593,39,732,0,63,50,87,24,339]
["Gartneriafgrøder",null,0,0,0,0,0,0,0,0,0]
["Grovfoder excl. IO",null,2718,3984,1231,5111,2512,3111,6655,2854,2730]
["Grovfoder IO",null,5834,7545,16297,24564,550,6665,537,0,0]
["Energiafgrøder m.v.",null,138,13063,1735,611,0,0,0,0,0]
["Bruttoudbytte Planteavl incl. IO",null,937496,461364,520104,323777,196585,95546,94810,85174,98718]
[null,null,null,null,""]
["Mælkesalg",null,0,0,49243,39572,12,29900,0,0,0]
["Økologi- og markedstillæg",null,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",null,0,0,-418,441,0,620,0,0,0]
["Non-GM tillæg",null,0,0]
["Kvalitetsprogramtillæg (Arlagården)",null,0,0,"",-5,0,-193,0,0,0]
["Sæsonregulering",null,0,0,0,0,0,0,0,0,0]
["Køer salg",null,2082,1956,6537,4677,1372,1353,2340,325,1607]
["Slagtekalve salg",null,6278,4664,10311,6277,1607,4876,1271,1865,911]
["Spædkalve salg",null,0,0,318,369,4,17,0,0,22]
["Kvier levebrug salg",null,542,290,792,1045,0,1464,0,55,0]
["Kvier køb",null,-212,-553,-1852,0,-1355,-445,-2437,-215,-337]
["Tilvækst køer og opdræt",null,-3033,-2407,-622,406,2062,-286,1764,-60,-1902]
["Tilvækst kalve",null,-2037,1759,1376,-512,1693,-791,339,-122,220]
["Kvæg, tilskud",null,706,663,1071,508,0,255]
["Kvæg andet",null,9400,8298,9053,3903,252,2340,456,1743,1334]
["Bruttoudbytte Kvæg",null,13726,14669,76227,56681,5646,39110,3731,3591,1855]
[null,null,null,null,""]
["Sopolte salg",null,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",null,0,0,31809,0,0,0,0,0,0]
["Smågrise salg",null,0,0,27894,14018,0,0,0,0,0]
["Salgtesvin salg",null,226352,251018,371388,511690,51858,128,0,0,20253]
["7 kg's grise køb",null,0,0,0,-35813,0,0,0,0,0]
["30 kg's grise køb",null,-89042,-110097,-165563,-200268,-25946,0,0,0,-8387]
["Soplte køb",null,0,0,0,0,0,0,0,0,0]
["Tilvækst salgtesvin",null,-12409,-16347,-20493,1357,3839,0,0,0,-331]
["Tilvækst smågrise",null,0,2008,-1591,-1409,0,0,0,0,0]
["Tilvækst øvrige svin",null,0,0,-319,0,0,0,0,0,0]
["Svin andet",null,159,89,5115,80,24,0,0,0,5]
["Bruttoudbytte Svin",null,125061,126671,248241,289655,29776,128,0,0,11539]
[null,null,null,null,""]
["Æg salg",null,0,346,0,20308,0,0,0,0,0]
["Høns indkøb",null,0,0,0,0,-54,0,0,0,0]
["Slagtekyllinger salg",null,0,0,0,0,0,0,0,0,0]
["Fjerkræ andet",null,3,72,33,-3095,172,-91,270,68,0]
[null,null,null,null,""]
["Minkskind salg",null,3411188,3414958,4350267,3919226,6059912,4474906,7448952,5776675,4820007]
["Mink i øvrigt salg",null,204343,233197,452663,724991,851639,535637,845858,391361,442661]
["Pelsdyr andet",null,-276745,182335,487861,-24029,-164814,175796,126429,462964,713941]
[null,null,null,null,""]
["Får",null,0,486,701,1286,25,202,-89,17,0]
["Husdyr i øvrigt",null,1765,1344,2375,1452,1679,9458,320,322,11]
["Bruttoudbytte andre husdyr",null,3340554,3832738,5293899,4640139,6748560,5195909,8421741,6631407,5976620]
[null,null,null,null,""]
["Maskinstationsindtægter",null,89484,279391,224348,230538,124257,51966,81704,19846,16242]
["Skovindtægter",null,12043,15557,6491,5330,7181,0]
["Andre landbrugsindtægter",null,323863,381324,525010,322121,410564,399735,332546,242540,333228]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",null,4842226,5111713,6894320,5868240,7522569,5782392,8934532,6982558,6438202]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",null,1432,8,634,814,0,203,0,0,0]
["Tilskud miljøforanstaltninger, MVJ",null,3279,4336,2444,735,2665,775,712,661,1074]
["Lejeindtægter",null,75659,65510,61661,38487,19937,10639,13219,9526,13097]
["Andre landbrugsindtægter, pasningsaftale",null,4259,12116,40150,25934,2532,0,1087,5611,2949]
["Andre landbrugsindtægter, videresalg",null,10631,10254,4395,794,4683,251,0,0,0]
["Andre landbrugsindtægter, vindmøller",null,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",null,7793,6898,6443,5319,3028,3897,1982,5209,7939]
["Andre landbrugsindtægter, sten grus m.v.",null,0,0,0,9948,73,5576,0,2872,0]
["Andre landbrugsind, I/S resultat f. renter",null,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",null,18597,86085,15356,61270,44026,179191,171450,105948,100890]
["Andre landbrugsindtægter, pelsning for andre",null,98559,89543,140076,63289,60802,46182,27573,59580,144274]
["Andre landbrugsindtægter, sygedagpenge",null,1852,898,363,924,807,1407,1775,949,2755]
["Andre landbrugsindtægter, øvrige",null,97542,93558,211654,119937,279192,151614,114749,52183,162214]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",null,-55744,-40124,-31568,-31227,-16587,-9569,-9562,-7205,-7693]
["Gødning",null,-82018,-48477,-45767,-40755,-23793,-10767,-8064,-6390,-7067]
["Planteværn",null,-81187,-42002,-52820,-38971,-22030,-8908,-9113,-7184,-8995]
["Diverse. vedr. planteavl",null,-46444,-24286,-44021,-30722,-17894,-9728,-10271,-8171,-11275]
["Produktionsrådg. planteavl",null,-5653,-780,-502,-808,-231,0]
["Stykomkostninger Mark",null,-271046,-155670,-174679,-141675,-80304,-38972,-37010,-28951,-35030]
["Foderkorn excl. IO",null,-13368,-52294,-60702,-30931,-555,-1213,-209,-115,-1566]
["Foderkorn IO",null,-131988,8172,5204,-45361,-19116,-1861]
["Indkøbt kraftfoder",null,-3291,-30149,-45843,-60300,-8505,-10090,-1555,-844,-2460]
["Indkøbt tilskudsfoder",null,-9869,0,-6685,-4668,0,0,0,0,0]
["Indkøbt smågrise blanding",null,0,0,0,-910,0,0,0,0,0]
["Indkøbt færdigblanding",null,-39275,-20873,-33645,-40906,0,-31,-149,0,0]
["Indkøbt fjerkræfoder",null,-11,-422,-18,-9783,-112,-36,-100,0,0]
["Indkøbt pelsdyrfoder",null,-1991664,-2259950,-2343795,-2099976,-2203842,-1885118,-1984090,-1360542,-1300350]
["Indkøbt mælkeprodukter",null,-191,-237,-198,-141,-14,-557,-96,-4,0]
["Indkøbt hjælpeprodukter",null,-1552,-15235,-16036,-22098,-6931,-4216,-6534,-7635,-3962]
["Andet indkøbt kraftfoder",null,-277,-34022,-109803,-163730,-63705,-37995,-34155,-72898,-63155]
["Indkøbt grovfoder",null,-1572,-2240,-28010,-1257,-1812,-1368,-3064,-2270,-1114]
["Andet indkøbt foder",null,-73,-22,0,-1728,-243,-136,-16825,-17438,-16399]
["Eget grovfoder",null,-7487,-7777,-19523,-20839,759,-5873,-105,-385,553]
["Andet eget foder",null,0,122,-82,-15,0,0]
["Dyrlæge og medicin",null,-70391,-75564,-101122,-87258,-106687,-78039,-88642,-53224,-47763]
["Produktionsrådgivning",null,-269,-752,-1903,-2662,-1367,-2235,-1743,-931,-384]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",null,-448102,-478978,-544662,-488778,-470078,-407858,-383362,-315901,-286336]
["Skovomkostninger",null,-4861,-2152,-2102,-3030,-8620,0]
["Diverse vedrørende andet",null,0,0,0,0,0,-3696,-5647,-3420,-1098]
["Stykomkostninger i alt incl. IO",null,-2995287,-3128043,-3458278,-3226046,-2971131,-2479295,-2570421,-1860895,-1762331]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",null,-55189,-54021,-59726,-45018,-35717,-29519,-33223,-23597,-21707]
["Energi",null,-52072,-59864,-59714,-58910,-38831,-37121,-42418,-32984,-45325]
["Maskinstation diverse",null,-45028,-52291,-41468,-52153,-30848,-24955,-32184,-26757,-29432]
["Maskinstation høst af korn og frø",null,-12417,-8239,-9030,-7416,-6899,-4645]
["Maskinstation - optagning",null,-371,-156,0,0,0,0,-19,0,0]
["Maskinstation, husdyrgødning",null,-18831,-15389,-23617,-20304,-17778,-13449,-14463,-10187,-14600]
["Maskinstation, høst af grovfoder",null,-773,-2134,-1467,-2576,-1128,-3858,-583,-564,-535]
["Vedligehold bygninger, gårdsplads mv.",null,-30030,-41482,-57931,-53117,-55246,-39839,-61088,-67918,-55283]
["Vedligehold grundforbedring",null,-9735,-13757,-11887,-16529,-11103,-5337,-7748,-3761,-4488]
["Vedligehold stamplanter",null,0,0,0,0,0,0]
["Vedligehold skov",null,-29,-104,-417,-683,-323,0]
["Vedligehold markredskaber",null,-65753,-50187,-64065,-52182,-35502,-25954,-21605,-9029,-7509]
["Vedligehold staldinventar",null,-41972,-54387,-52649,-35018,-39440,-32828,-33804,-31758,-52240]
["Vedligehold andet inventar",null,-52981,-67755,-131647,-95746,-150006,-99229,-157320,-125896,-124753]
["Investeringer over driften",null,-22546,-22176,-32450,-31146,-67751,-54699,-84781,-56978,-65135]
["Lønomkostninger",null,-739528,-821846,-1068695,-890053,-865418,-618788,-663985,-487024,-553475]
["Ejendomsskat",null,-31255,-35360,-29589,-26965,-11705,-9604,-7386,-5659,-7379]
["Forsikringer",null,-75876,-84044,-86712,-76119,-59583,-49556,-44915,-35582,-36457]
["Diverse omkostninger",null,-119622,-134324,-136850,-128695,-115044,-134346,-108579,-98489,-101653]
["Økonomirådgivning",null,-11693,-18143,-15387,-15221,-7791,-7187,-41767,-40904,-38189]
["Regnskab",null,-42871,-48802,-55432,-52597,-42643,0]
["Kontante kapacitetsomkostninger ialt",null,-1428572,-1584461,-1938733,-1660447,-1592756,-1190915,-1361441,-1061049,-1162701]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",null,-226594,-264138,-231476,-248931,-169790,-154391,-126011,-104665,-108833]
["Afskrivninger beboelse, landbrug",null,-37440,-27536,-26150,-23222,0,0]
["Afskrivninger grundforbedring",null,-7833,-5958,-6272,-6437,-3586,-1271,-1838,-972,-1727]
["Afskrivninger stamplanter",null,0,0,0,-173,0,0]
["Afskrivninger markredskaber",null,-116095,-125674,-158960,-116977,-76665,-40219,-44430,-48776,-32592]
["Afskrivninger staldinventar",null,-240856,-269452,-282580,-276989,-236927,-238034,-241001,-207187,-212200]
["Afskrivninger specialinventar",null,-15451,-23641,-31304,-41837,-34565,-13936,-14147,-1427,-6908]
["Afskrivninger bl. driftsmidler mv.",null,-16614,-15121,-15636,-15659,-11814,-12316,-13027,-10428,-12751]
["Afskrivninger i alt",null,-660884,-731521,-752377,-730225,-533347,-460167,-440454,-373455,-375012]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",null,0,0,0,0,0,-2,0,-21,-1130]
["Nedskrivninger, beboelse",null,0,0,-24908,2915,-3290,-12818]
["Nedskrivninger, grundforbedringer",null,0,0,0,0,0,0,0,-59,-124]
["Nedskrivninger stamplanter",null,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",null,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, staldinventar",null,-1288,0,0,-4801,-521,-613,0,0,0]
["Nedskrivninger, andet inventar",null,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",null,0,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",null,-1288,0,-24908,-1886,-521,-614,0,-80,-1254]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",null,-5968,37440,-1747,-9864,9148,0,-4785,-1072,0]
["Tab/gevinst, beboelse",null,-6093,-3117,2029,12632,188,1123]
["Tab/gevinst, grundforbedringer",null,0,0,802,0,-293,0,-458,73,169]
["Tab/gevinst, stamplanter",null,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",null,25377,8605,10886,20408,3100,6071,4792,1479,563]
["Tab/gevinst, staldinventar",null,3349,-3584,2228,3241,3918,4484,1068,1650,32076]
["Tab/gevinst, andet inventar",null,642,-9147,941,1285,394,-704,-36,-1700,107]
["Tab/gevinst, blandede driftsmidler mv.",null,1242,-189,938,-1712,-2568,23,-2410,-300,-3180]
["Tab/gevinst i alt",null,18549,30008,16077,25989,13699,9875,-1830,130,29735]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",null,-2072195,-2285974,-2699941,-2366569,-2112925,-1641822,-1803724,-1434453,-1509232]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",null,895,910,3648,3568,1649,1737,763,2363,2756]
["Forpagtningsindtægter",null,73818,216304,130511,163382,39947,43511,31321,27932,45025]
["Forpagtningsudgifter",null,-103745,-85535,-110974,-58627,-125124,-51190,-66802,-51217,-51027]
["Renteindtægter",null,13098,25516,14817,22174,22482,17946,16791,7612,10046]
["Aktieindkomst",null,3833,2380,2581,3112,3121,496,1161,847,558]
["Renteudgifter, realkredit dkr, fast",null,-29937,-30611,-34374,-31624,-26092,-21372,-27177,-35802,-46734]
["Bidrag, realkredit dkr, fast",null,-15026,-15649,-16680,-14627,-8349,-5263]
["Renteudgifter, realkredit dkr, variabel",null,-2073,-11677,-16702,-17768,-9633,-12790,-20949,-21975,-24027]
["Bidrag, realkredit dkr, variabel",null,-66191,-74818,-58813,-59894,-13879,-12977]
["Renteudgifter, realkredit fr. valuta, fast",null,0,0,0,36,-82,-328,0,0,0]
["Bidrag, realkredit fr. valuta, fast",null,0,0,0,-512,-58,-170]
["Renteudgifter, realkredit fr.valuta, variabel",null,-3654,-3888,-6443,-8521,-4070,-11432,-16406,-21491,-39573]
["Bidrag, realkredit fr. valuta, variabel",null,-16505,-11482,-25763,-22948,-13219,-12621]
["Renteudgifter, anden realkreditgæld",null,-2386,-382,-807,-92,-535,-138,0,-102,0]
["Renteudgifter, pengeinstitut",null,-54344,-61862,-68178,-59086,-35680,-46004,-35082,-46018,-48601]
["Renteudgifter, kassekredit",null,-58505,-86624,-68392,-56576,-26667,-30141,-12681,-25494,-34806]
["Renteudgifter, udlandslån",null,-17576,-19183,-8260,-9655,-1486,-6453,-4023,-9479,-23028]
["Renteudgifter, prioritetsomkostninger",null,-27727,-19862,-18809,-16864,-10910,-9018,-7583,-8167,-4131]
["Renteudgifter, ansvarlige lån",null,0,0]
["Renteudgifter, finansiel leasing",null,-3757,-1345]
["Renteudgifter, øvrig gæld",null,-29175,-40124,-58644,-43424,-35120,-33525,-27482,-27051,-34435]
["Realiseret gevinst gæld",null,764,1426,3460,3348,117,2132,360,4883,2913]
["Realiseret tab gæld",null,-4358,-7610,-21575,-5406,-5541,-7823,-2559,-6756,-12367]
["Realiseret gevinst værdipapirer",null,22151,13078,95939,53182,27349,22713,33606,11377,17792]
["Realiseret tab værdipapirer",null,-33471,-24229,-21904,-81969,-30281,-14616,-10109,-3742,-29449]
["Finansiering i alt",null,-353869,-235270,-285362,-238792,-252062,-187327,-146850,-202281,-269090]
["Heraf renteudgift henført privat",null,-28551,-29609,-32407,-34408,-20684,-24960,-20808,-22212,-34674]
["Heraf rentendtægt henført privat",null,5584,7087,4945,8761,6494,3429,4334,2071,2838]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",null,13457741,15160395,11940485,12143872,4742485,3722824,2662172,2303434,3496831]
["Driftsbygninger",null,3482236,3949174,3647893,4046249,2334000,2272697,1754998,1463222,1579479]
["Fast ejendom, i øvrigt",null,1280199,1744533,1471544,1250346,1128691,916778,640701,590481,456094]
["Stamplanter",null,0,0,0,173,0,0]
["Betalingsrettigheder",null,6218,15588,11259,18404,0,0,1637,5121,9182]
["Mælkekvote",null,0,0,0,0,0,3347,0,0,0]
["Andre immaterielle aktiver",null,605,821,1679,1228,1358,1194,578,1060,1605]
["Inventar markbrug",null,933893,902426,1065386,851890,500505,294063,211152,208647,178579]
["Inventar husdyrbrug",null,1608154,1753530,1718631,1904853,1520519,1633816,1373658,1199012,1331952]
["Inventar andet",null,51374,101865,154655,273837,291249,97393,101580,7611,43332]
["Kvæg",null,22166,17567,43656,38793,7543,20277,7426,6560,6194]
["Svin",null,47783,44934,98881,79516,3425,0,0,0,3602]
["Fjerkræ",null,3,65,2,3100,4,109,2,6,0]
["Pelsdyr",null,5320333,5514904,5464477,5367863,5124982,4498340,3952658,3226953,3250618]
["Får",null,0,506,457,555,204,313,0,30,0]
["Andre husdyr",null,3580,1029,3673,1122,1732,2294,1516,271,3099]
["Beholdninger egen avl",null,175653,128635,179541,198552,56062,47021,22524,12592,36403]
["Beholdninger indkøbt foder",null,2672,22050,23406,6895,1855,4016,1436,1740,2063]
["Jordbeholdninger",null,63599,34907,26786,22525,4826,2731,2632,2152,3973]
["Andre beholdninger",null,47783,35058,33445,32674,15085,10524,4427,3909,3322]
["Igangværende arbejde",null,0,0,0,0,0,178,0,0,0]
["Tilgodehavende",null,1113810,1698886,1884776,1533680,1149485,964011,796991,476279,596358]
["Mellemregning I/S-interessenter",null,64386,97266,43818,3379,147293,18189,26336,12691,15053]
["Andel I/S",null,406730,541761,49302,38533,1930,6026,2316,33522,20632]
["Finansielle kontrakter og værdipapirer",null,1844488,2260982,1456544,0,15183,10954,9504,0,1949]
["Andelskapital",null,1045424,1036224,821959,820903,420805,341125,251622,168475,168919]
["Leveringsrettigheder",null,41887,50110,0,0,0,0]
["Kassekredit (positiv)",null,103718,213173,305417,343580,472975,281131]
["Landbrugsaktiver ialt",null,29317786,33107735,29012875,28982521,17942808,15154807,11825866,9723768,11209239]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",null,622628,997969,940221,1330870,758633,497289,366702,197660,451046]
["Beboelse",null,1349109,1152548,896482,1018623,751859,814273,743336,683390,819828]
["Private aktiver",null,550833,489313,640887,722104,242871,260207,190870,138658,174669]
["Immaterielle anlægsaktiver",null,0,600,1271,15219,2967,1252,0,10171,9237]
["Øvrige materielle anlægsaktiver",null,68746,192693,150542,149267,9089,23996,23078,6867,9022]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",null,71758,56673,7947,11043,5728,9729,6219,5514,0]
["Aktier mv",null,182035,190049,141900,262676,173463,82450,136703,68857,181444]
["Obligationer mv",null,537635,916685,402029,608827,138850,118486,59082,6221,56850]
["Pantebreve",null,-331,25587,36822,103569,9868,6342,230,251,1538]
["Indlån mv.",null,485934,572269,336839,508117,516428,413238,493913,247470,342391]
[null,null,null,null,""]
["Aktiver ialt primo",null,33186135,37702119,32599902,33739323,20513692,17358551,13875636,11108604,13258401]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",null,0,0]
["Fast forrentet Dkr",null,-1552386,-2111210,-1897098,-1582310,-1060219,-639170,-680340,-766118,-922231]
["Variabelt forrentet Dkr",null,-6621403,-8247678,-6024884,-6100286,-1545561,-1499090,-1167101,-886471,-922635]
["Fast forrentet fremmed valuta",null,0,0,0,0,-8652,0,0,0,0]
["Variabelt forrentet fremmed valuta",null,-1801644,-1296444,-2751205,-2905368,-1570477,-1637825,-1106283,-907855,-1652228]
["Diverse realkreditlån",null,22339,67834,"",17195,5143,6047,1348,5925,11134]
["Realkreditinstitut gæld ialt primo",null,-9953093,-11587498,-10622831,-10570768,-4179765,-3770037,-2952376,-2554519,-3485961]
["Variabelt forrentet Dkr",null,-1470825,-1414721,-1642490,-1277618,-805060,-769149,-740683,-814475,-683565]
["Fast forrentet Fremmed valuta",null,0,-58556,-46108,-51987,-7574,-3611,-4237,-50491,-131366]
["Variabelt forrentet fremmed valuta",null,-412937,-428328,-95673,-174753,-35026,-130744,-80746,-118982,-487038]
["Pante- og gældsbreve",null,-221495,-107358,-162785,-109013,-133908,-81548,-32548,-13175,-29500]
["Anden langfristet gæld",null,-39099,-54326,-130081,-141700,117,0,-4,-241,0]
["Leasingforpligtelser",null,-95505,-78308,-151757,-86361,-68551,-46701,-29017,-56159,-37893]
["Mellemregning interessenter",null,-694395,-1274183,-1136521,-964813,-813693,-380986,-297642,-138301,-92139]
["Moms",null,-26308,-116781,-110163,-126396,-29024,-6846,-30688,114699,143455]
["Leverandørgæld",null,-1410019,-1881157,"",-2136218,-1799561,-1791717,-1532259,-1395171,-1373085]
["Anden gæld, finansielle kontrakter",null,-59867,-36194,-14379,-74387,-75429,-37048,-48439,-13575,-25313]
["Kassekredit",null,-1119085,-1541392,-1426784,-1276719,-1001061,-697882,-473321,-644174,-866378]
["Gæld uden for landbruget",null,-30151,501,-15428,-13437,0,49,0,46,128]
["Gæld i alt",null,-15532781,-18578301,-17747616,-17004171,-8949072,-7715365,-6221959,-5684519,-7068655]
["Hensættelser (negative)",null,-5070294,-5545730,-5305567,-6032083,-4209150,-3640302,-2800725,-1769411,-2051020]
[]
["STATUS ULTIMO"]
["Jord",null,13858250,15259600,12092027,12695459,4844618,3857598,2980399,2413207,3421624]
["Driftsbygninger",null,3302558,3854416,3650518,3935926,2370073,2314061,2011385,1737033,1785425]
["Fast ejendom, i øvrigt",null,1257722,1721236,1460211,1277149,1217713,935747,927193,713453,672014]
["Stamplanter",null,0,0,0,0,0,0]
["Betalingsrettigheder",null,17130,11333,9086,15202,622,2918,1452,4515,2933]
["Mælkekvote",null,0,0,0,0,0,0,0,0,0]
["Leveringsrettigheder",null,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",null,590,733,1452,1091,1232,1187,1000,1865,2625]
["Inventar markbrug",null,866523,836765,1077880,817164,540422,311905,290659,241576,222700]
["Inventar husdyrbrug",null,1449573,1624540,"",1730860,1520084,1556978,1562795,1349207,1474009]
["Inventar andet",null,41013,72512,144754,251757,253722,115177,117512,11592,49182]
["Kvæg",null,17096,16919,44410,38688,11298,19200,9529,6378,4512]
["Svin",null,35374,30594,76478,79464,7264,0,0,0,3271]
["Fjerkræ",null,3,55,2,0,7,2,168,5,0]
["Pelsdyr",null,5122907,5771598,6100722,5517001,5239442,4910114,4410091,4010098,4091500]
["Får",null,0,429,405,1122,7,645,103,0,0]
["Andre husdyr",null,3535,969,3068,1321,1368,3554,1568,274,3796]
["Beholdninger egen avl",null,231142,94639,163040,123696,78396,46460,41796,19457,22392]
["Beholdninger indkøbt foder",null,1836,31793,32682,24142,1748,2720,795,3663,2019]
["Jordbeholdninger",null,67112,37927,27018,28221,3512,2676,3103,2845,2561]
["Andre beholdninger",null,51175,37176,46412,30601,24627,8542,4581,4845,5911]
["Igangværende arbejde",null,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",null,1129200,1464676,2016552,1514826,1443624,851708,1051366,651231,725760]
["Mellemregning I/S interessenter",null,66536,92199,46085,5728,266985,23452,-469436,-209351,-138342]
["Andel I/S",null,416816,582915,21238,40980,2088,6097,5540,59251,27093]
["Finansielle kontrakter",null,34403,45088,25195,7937,13097,13330,15050,0,2155]
["Andelskapital",null,1026338,1078449,911122,1002540,509430,414820,338003,217598,213604]
["Leveringsrettigheder",null,51532,53263,0,36971,22538,1491,0,0,0]
["Kassekredit (positiv)",null,145698,119230,195412,357173,306843,245438]
["Landbrugsaktiver ialt",null,29194063,32839056,29843899,29535018,18680762,15645818,13304652,11238742,12596744]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",null,536791,806103,873017,1245086,708574,527602,467486,224886,487167]
["Beboelse",null,1358300,1156202,905605,1035922,809890,845796,724426,693411,834599]
["Private aktiver",null,536860,446289,611674,698417,256365,251531,229927,183594,193145]
["Immaterielle anlægsaktiver udenfor landbrug",null,0,0,654,13831,2345,1499]
["Påbegyndte investeringer udenfor landbrug",null,0,0,1888,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",null,138123,246663,141285,146128,14480,32445,36873,13876,7379]
["Øvrige aktiver, udenfor landbrug",null,84151,121037,54627,97730,44807,25735,26940,28669,80075]
[null,null,null,null,""]
["Aktier mv",null,270588,181686,131099,229143,233885,84523,178299,85248,139529]
["Obligationer mv",null,603935,803569,411242,665410,297001,140903,157137,7752,127588]
["Pantebreve",null,0,26105,35296,103365,21197,11615,230,251,3009]
["Indlån mv.",null,703905,643101,508526,399587,487213,351698,962460,438447,423841]
["Hensættelse (positive)",null,106923,62978,42469,0,0,0,0,0,0]
[null,null,null,null,""]
["Aktiver ialt ultimo",null,33387941,37213560,33363981,34169636,21556521,17919164,16597089,13177936,15056222]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",null,0,0]
["Fast forrentet Dkr",null,-1730772,-1968629,-1958557,-1804640,-1116216,-902272,-543600,-699528,-873651]
["Variabelt forrentet Dkr",null,-7258273,-8405932,-6998194,-7194281,-1582603,-1712377,-1388909,-1065041,-1041268]
["Fast forrentet fremmed valuta",null,0,0,0,0,-8189,0,0,0,0]
["Variabelt forrentet fremmed valuta",null,-1526844,-1332563,-1404753,-2030038,-1420319,-1190445,-1000619,-946316,-1652422]
["Diverse realkreditlån",null,35460,65101,"",35829,5181,6161,1055,5047,12660]
["Realkreditinstitut gæld ialt, ultimo",null,-10480430,-11642023,-10302990,-10993129,-4122146,-3798933,-2932072,-2705838,-3554681]
["Variabelt forrentet Dkr",null,-1301229,-1252121,-1710856,-1350255,-838545,-781174,-567381,-651668,-857609]
["Fast forrentet Fremmed valuta",null,0,0,-44714,-51902,-6915,-2351,0,-19937,-54286]
["Variabelt forrentet Fremmed valuta",null,-399186,-522731,-70291,-171617,-33018,-122609,-49998,-123534,-212926]
["Pante- og gældsbreve",null,-203368,-88100,-150329,-128025,-113445,-77237,-49116,-3561,-23234]
["Anden langfristet gæld",null,-37702,-32500,-105175,-89062,-296,169,0,-354,0]
["Leasingforpligtigelser",null,-105744,-56572,-195660,-104473,-90482,-59437,-36056,-36580,-58781]
["Mellemregning I/S-interessenter",null,-651271,-1312781,-1244051,-990044,-803419,-412593,34152,39812,12256]
["Moms",null,-38185,-129315,-133501,-95344,-64804,-15427,-10504,-37325,-22017]
["Leverandørgæld",null,-1334741,-1906597,-2666599,-1985022,-1756204,-1514250,-1653303,-1395787,-1554742]
["Anden gæld, finansielle kontrakter mv",null,-48095,-30415,-10766,-64895,-53964,-46677,-27069,-15566,-34383]
["Kassekredit",null,-1251985,-1820492,-1629429,-1516709,-934842,-891234,-636802,-454449,-817484]
["Gæld uden for landbruget",null,-28032,476,-14823,-13940,0,47,0,44,124]
["Gæld i alt ultimo",null,-15879967,-18793171,-18279185,-17554417,-8818080,-7721704,-6431738,-5653907,-7328362]
["Hensættelser (negative)",null,-4839012,-5202663,-5270225,-6048406,-4533687,-3784573,-3595912,-2449354,-2611565]
["Andre hensatte forpligtigelser",null,0,0,-452,0,0,0,-569,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering",null,"Gruppe 1","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3","Bedste 1/3"]
["År",null,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",null,1997,1874]
["Ident",null,0,0,0,0,0,0]
["Brugers alder",null,50,51,48,49,49,45,47,47,47]
["Ejendom købt i fri handel",null,0,0,0,0,0,0,1,1,0]
["Driftsgren (Gtype)",null,14,14,14,14,14,14]
["Ejerform",null,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",null,2,1,1,3,1,1,0,0,0]
["Økologisk jordbrug omlægningsår",null,34,23,20,60,18,15,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",null,677,681,660,645,681,693,709,698,661]
["Regionsnummer",null,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",null,28129,40062,46198,52889,58348,45480,42612,44580,27460]
["Personlig indtjening, ægtefælle",null,213680,163334,145277,161521,158783,179530,169557,137446,177223]
["Ejerløn",null,452463,516086,479949,282191,244835,264801,255165,268616,0]

{"sheet":"5.3 Fjerkræ konv gns","index":35,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:39:50 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype]=151)) AND (([006410] IN (0,1,3))) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",64,72,69,83,76,83,87,88,85,85]
["Antal vejet",199,244.39,213.72,340.87,337.48,531.34,432.58,432.39,464.06,276.37]
["Kredsnummer",196,190,210,231,250,258,242,216,272,254]
["Ejendomsnummer",4190,3968,4013,4495,3917,4268,4067,3953,3796,3876]
["Landbrugsareal, ha",178,159,152,117,108,91,103,108,100,106]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",7,5,18,0,0,5,0,6,4,9]
["Antal slagtesvin produceret",650,383,158,264,311,91,131,111,59,207]
["Antal minktæver",0,40,45,8,6,4,15,24,7,18]
["Dyreenheder",301,274,291,206,209,160,176,189,142,191]
["Beregnet antal normtimer",5487,5232,5376,3874,3810,3350,3566,3912,3519,3926]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1922422,1669743,1331438,1015903,713670,813508,901152,990816,1170440,951168]
["Bruttoudbytte Kvæg",6391,1009,1046,4493,4065,6600,18450,12482,17650,19479]
["Bruttoudbytte Svin",508710,368576,263602,138868,159698,98864,71036,147507,89407,222868]
["Bruttoudbytte andre husdyr",9387686,8571441,9623166,6506235,6167827,4863281,5459243,6304546,4493413,5527699]
["Skovindtægter",8139,9958,11898,4787,1317,1113,0]
["Maskinstationsindtægter",90539,93610,111081,63073,49825,49121,45048,53865,151424,152706]
["Andre landbrugsindtægter",221635,190765,223536,176876,166524,140619,112128,112202,104656,98196]
["Bruttoudbytte ialt",12145521,10905102,11565766,7910235,7262926,5973106,6607058,7621417,6026991,6972116]
[null,null,null,null,""]
["Stykomkostninger Mark",-589901,-501064,-430146,-340515,-329429,-297219,-285337,-304784,-262092,-255761]
["Korn inkl. IO",-526312,-509118,-577392,-338655,-397018,-392680,-448312,-4573293,-3236196,-4058633]
["Færdigblanding mv.",-5918025,-5110845,-5861134,-4059538,-3770364,-2891666,-3309121]
["Eget grovfoder inkl. IO",-1872,-2877,-1502,-1637,-976,-7973,-6153]
["Øvrige stykomkostninger husdyr",-438246,-355505,-442780,-237599,-221832,-202930,-152367,-192856,-136409,-189151]
["Skovomkostninger",-7320,-5011,-5869,-1953,-1803,-551,0]
["Stykomkostninger i alt",-7481677,-6484421,-7318823,-4979896,-4721421,-3793019,-4201289,-5070933,-3634697,-4503545]
[null,null,null,null,""]
["Dækningsbidrag",4663844,4420681,4246943,2930339,2541504,2180088,2405769,2550484,2392293,2468570]
[null,null,null,null,""]
["Energi og brændstof",-374265,-351058,-404806,-282435,-237011,-204578,-259633,-280811,-249750,-297164]
["Maskinstation",-166288,-131318,-132085,-76552,-74588,-65519,-67303,-90607,-92136,-91267]
["Vedligeholdelse",-514754,-420847,-445492,-284015,-267554,-225136,-248657,-264017,-245180,-270438]
["Investeringer over driften",-34493,-27519,-29940,-23934,-19020,-32160,-18530,-16460,-17388,-19875]
["Lønomkostninger",-662518,-594573,-646167,-323977,-297027,-276498,-304792,-330466,-282502,-295206]
["Ejendomsskat og forsikringer",-203524,-180678,-160618,-119666,-99046,-89778,-95613,-97675,-85037,-92562]
["Diverse omkostninger",-225151,-220613,-228639,-167927,-159954,-144075,-146004,-152476,-150397,-162002]
["Kontante kapacitetsomkostninger",-2180991,-1926607,-2047747,-1278505,-1154200,-1037746,-1140533,-1232512,-1122390,-1228513]
[null,null,null,null,""]
["Afskrivninger",-974904,-902235,-926048,-649049,-618468,-539398,-539675,-582598,-479826,-526487]
["Nedskrivninger",0,-8064,-897,-913,-12128,-31388,-1247,-497,-19644,0]
["Tab/gevinst",109622,-68660,20308,-68196,25262,5471,11648,28069,-283,32155]
["Kapacitetsomkostninger i alt",-3046273,-2905565,-2954384,-1996663,-1759533,-1603060,-1669808,-1787537,-1622143,-1722845]
[null,null,null,null,""]
["Resultat af primær drift",1617570,1515116,1292559,933676,781971,577027,735961,762946,770151,745725]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",369254,337297,314360,256847,228589,205424,228119,257297,241059,231167]
[null,null,null,null,""]
["Forpagtningsindtægt",101070,103136,107098,85301,21288,17595,20353,15382,16992,18722]
["Forpagtningsafgift",-292020,-260809,-238335,-173950,-148577,-119320,-102590,-136551,-141583,-140829]
["Renteindt, landbrug og fin.tilskud",54090,64630,42758,26375,26379,59613,38226,62269,18226,8621]
["Realiseret gevinst/tab finansaktiver",-32006,-16718,-46123,-29906,-37608,-49033,-33133,-41463,-16561,-30588]
["Renteudgifter, landbrug",-486043,-531683,-548222,-443735,-388363,-350952,-388033,-457925,-478518,-533210]
["Finansomkostninger ialt, landbrug",-654908,-641444,-682824,-535915,-526881,-442098,-465176,-558289,-601444,-677284]
[null,null,null,null,""]
["Driftsresultat",1331916,1210969,924094,654607,483680,340353,498904,461968,409766,299608]
[null,null,null,null,""]
["Ejerløn",-465648,-464537,-456229,-447047,-336508,-288164,-303565,-345997,-307439,0]
["Korr. værdiændring stambes/foderbeh.",-1184,35841,-55779,-2480,11871,-1389,-1194]
["Driftsresultat efter ejerløn mv.",865084,782273,412087,205080,159043,50800,194145]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-3159,-4489,-5231,-5436,-3621,-1207,-5114,-7299,-2639,-2030]
["Nedskrivning immaterielle aktiver",5596,-4856,-526,-489,-132,-2400,-9619,-1503,-11859,-3801]
["Gevinst/tab immaterielle aktiver",-114704,-82811,19491,15296,26171,24,-1396,-1785,186,-39830]
["Anden virksomhed og engangsposter",92444,85521,78659,87867,42830,62723,153332,137116,98126,116826]
["Renteindtægter, privat",9016,18752,18107,12947,6825,10176,5394,5134,7188,2962]
["Renteudgifter, privat",-31501,-44091,-36169,-35872,-46828,-40873,-52552,-52789,-56961,-63081]
["Urealiseret regulering værdipapirer",10278,46454,-43472,206873,10704,-853,15318,60949,-69613,-66833]
["Urealiseret regulering gæld",8077,9128,26205,7815,-32850,60479,-11459,37432,-32341,-85517]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1307962,1234577,981160,943608,486779,428421,592808,639223,341853,158304]
[null,null,null,null,""]
["Private indtægter/omkostninger",273792,288146,282614,281560,282706,256370,284488,288346,257370,214249]
[null,null,null,null,""]
["Årets resultat før skat",1581755,1522723,1263774,1225168,769486,684791,877296,927570,599223,372553]
[null,null,null,null,""]
["Skat af årets resultat",-563323,-558214,-509425,-451248,-285941,-269313,-276722,-338589,-177059,-94962]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",30196787,29494892,27484611,22168925,20197983,17130969,18893204,19516801,17848319,18582627]
["Stamplanter",0,354,467,0]
["Betalingsrettigheder EU",6678,9621,9302,17971,14090,22025,18186,47952,21038,17599]
["Mælkekvoter og andre leveringsrettigheder",74020,64591,88066,25870,50240,51538,31053,35628,19901,26637]
["Inventar og maskiner",4210072,3896224,4060301,2666712,2446462,2364566,2316349,2753902,2354869,2565987]
["Besætning",1184908,1216786,1338889,811872,839708,710185,672090,842873,649451,727571]
["Beholdning",1195963,1029173,959955,727220,548458,611314,660331,781695,773030,656023]
["Tilgodehavende",2103612,2049108,2473125,1522589,1298256,865904,1033853,1163572,1366540,857720]
["Andelskapital og financielle kontrakter",1166641,899918,779397,651563,517659,416330,460991,465288,267100,369076]
["Landbrugsaktiver i alt",40138681,38660667,37194113,28592721,25912855,22172832,24086057,25607711,23300248,23803239]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1788679,1895559,1809759,1518986,1623397,1579932,1812176,704429,605222,714619]
["Private aktiver",667385,552000,567848,457211,361791,358860,272366,1283910,1149536,1179103]
["Øvrige aktiver udenfor landbrug",159225,250809,341725,196944,235698,293635,292708,262917,441113,252342]
["Værdipapirer og indlån",1380428,1705614,959660,1247768,819743,1017316,1022165,1028711,759676,747973]
["Hensættelser (positive)",21647,11098,7435,25355,1950,0,38204]
[null,null,null,null,""]
["Aktiver i alt",44156044,43075747,40880540,32038985,28955434,25422575,27523676,28887678,26255795,26697276]
[null,null,null,null,""]
["Ansvarlig lånekapital",-14530,0,-38182]
["Realkreditinstitutter",-18631343,-18734351,-17658445,-14071594,-12433542,-10463237,-10798308,-11799650,-10816939,-11364951]
["Pengeinstitutter",-3489623,-3481370,-4057797,-2505567,-2158741,-1905441,-2007143,-2455711,-1679210,-1985504]
["Pante- og gældsbreve",-206145,-249093,-109478,-75298,-123058,-54221,-39537]
["Anden langfristet gæld",-448573,-326328,-301240,-225197,-243673,-44674,-42113]
["Anden gæld",-2589329,-2694760,-2838643,-1851532,-1713951,-1513206,-1411888,-1842866,-1884937,-1965288]
["Kassekredit",-1536183,-1395484,-1756553,-1161968,-1186148,-835690,-1079607,-1157707,-1274346,-1162957]
["Gæld i alt",-26915726,-26881386,-26760339,-19919264,-17859113,-14816469,-15378597,-17255934,-15655432,-16478701]
[null,null,null,null,""]
["Hensættelser (negative)",-5139762,-4847342,-4391377,-3817483,-3277148,-2919031,-3228434,-3067060,-3284489,-2880825]
[null,null,null,null,""]
["Egenkapital",12100556,11347019,9728824,8302238,7819174,7687075,8916645,8564685,7315875,7337750]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1401875,1271151,984692,719549,486507,372379,605078,551429,458118,356315]
["Private indtægter",273792,288146,282614,281560,282706,256370,284488,288346,257370,214249]
["Resultat før regulering og skat",1675667,1559297,1267306,1001109,769214,628749,889566,839775,715488,570564]
[null,null,null,null,""]
["Privat",-360972,-255110,-272780,-263101,-279890,-314576,-333550,-301911,-251158,-272697]
["Formueindtægter/-udgifter",-18314,-28849,-2132,-18111,-24406,-25424,-40125,-33223,-29797,-28738]
["Privat udtræk",-379286,-283958,-274912,-281211,-304297,-340000,-373675,-276677,-271190,-284789]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-48868,-84540,-51213,"",-21656,-13384,-47935,-2162,-5876,-7981]
["Betalt skat",-393386,-391608,-347999,-302592,-227240,-190412,-196212,-189433,-131606,-114929]
["Ændring i udskudt skat",-169938,-166606,-161426,-148656,-58701,-78901,-80510,-149156,-45453,19967]
["Skat af årets resultat",-563323,-558214,-509425,-451248,-285941,-269313,-276722,-338589,-177059,-94962]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",684190,632584,431756,236718,157320,6052,191234,222347,261362,190813]
["Regulering ialt fra resultat",-93913,-36575,-3532,224059,272,56042,-12270,87794,-116265,-198011]
["Værdireguleringer",126551,141148,76182,10419,-17068,125528,131254,46702,32280,-321216]
["Pensionsindbetaling",-115085,-99672,-74508,-76858,-41482,-56768,-99163,-189715,-59086,-71101]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",601742,637486,429898,394337,99042,130854,211055,167897,116066,-375454]
[null,null,null,null,""]
["Egenkapital primo",11498812,10709531,9299873,7907899,7720130,7558962,8705589,8397554,7197581,7713204]
[null,null,null,null,""]
["Egenkapital ultimo",12100556,11347019,9728824,8302238,7819174,7687075,8916645,8565451,7313648,7337750]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1581755,1522723,1263774,1225168,769486,684791,877296,927570,599223,372553]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",26930,35802,-105529,80,7682,-1572,0]
["Afskrivninger m.v., landbrug",977549,1071114,892902,708787,582915,568898,545404,565612,514064,539993]
["Afskrivninger andre erhverv",-1041,5697,23580,8535,12755,10062,7339,12392,35481,13766]
["Regulering I/S",-23259,-6288,-10738,-20450,-294,0,0,-709,615,-120]
["Gevinst/tab finansaktiver",-1984,-5660,-6860,-9449,-5000,-7193,-1597,-3574,-5082,-659]
["Urealiseret regulering finansaktiver",-10278,-46454,43472,-206873,-10704,853,-15318,-60949,69613,66833]
["Gevinst/tab gæld",-18744,22436,6958,6779,5641,16434,8820,5531,18087,31447]
["Urealiseret regulering gæld",-8077,-9128,-26205,7815,32850,-60479,11459,-37432,-32341,-85517]
["Øvrige tilbageførsler",-395,1004,60,358,225,1240,199]
["Tilbageførsel i alt",940702,1068523,817639,479951,626070,529816,556306,480871,665118,736777]
[null,null,null,null,""]
["Betalt skat",-393386,-391608,-347999,-302592,-227240,-190412,-196212,-189433,-131606,-114929]
["Privat",-360972,-255110,-272780,-263101,-279890,-314576,-333550,-301911,-251158,-272697]
["Afskrivninger privat tlbf.",32203,25523,24151,24713,28156,32400,23987,19322,17377,16830]
["Formueindtægter/-udgifter",-18314,-28849,-2132,-18111,-24406,-25424,-40125,-33223,-29797,-28738]
["Pensionsindbetaling",-115085,-99672,-74508,-76858,-41482,-60204,-138953,-189715,-59086,-71101]
["Privat udtræk, skat og pension i alt",-855554,-749716,-673268,-634737,-544863,-558216,-684854,-541318,-450382,-461971]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-30409,-46200,-49488,-23739,-21068,-13384,-47935,-2162,-5876,-7981]
[null,null,null,null,""]
["Til invest og afdrag",1636494,1795330,1358658,1046643,829624,645234,702428]
[null,null,null,null,""]
["Besætning (realforskydning)",-42975,38200,55481,31748,-73768,-20879,5810,35046,-109530,-114973]
["Beholdninger (realforskydninger)",-12652,-182584,187904,-98777,124743,-35128,83392,16539,-224062,-31799]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1580866,1650946,1602043,979614,880599,589227,791630,916545,480367,500587]
[null,null,null,null,""]
["Investeringer"]
["Jord",515840,-1157976,-298217,-426676,-563230,-246977,-60433,-459112,-150166,-15095]
["Immaterielle aktiver",5522,-5922,-1376,-1864,-3986,-4097,-9186,-14772,-601,-5466]
["Grundforbedring",-35060,-9337,-20470,-2893,-3083,-1227,-8102,-21345,-3827,-3717]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-160297,-392782,-104813,-225784,-634255,-372105,-324580,-286413,-291162,-170576]
["Inventar markbrug",-225057,-347732,-196625,-192114,-181732,-140877,-160804,-172387,-181322,-296336]
["Inventar husdyrbrug",-195458,-278822,-218157,-239496,-279358,-183709,-176640,-306265,-269381,-104360]
["Inventar andet",507,0,-456,0,0,3342,-11406,205,163,3069]
["Beboelse, landbrug",-72708,-110915,-122156,-33228,-167344,-27401,-59145,-47287,-71925,-28769]
["Private aktiver",-92326,-106782,-91063,457211,-57350,-19388,-57955,-29497,-33205,-27504]
["Aktiver udenfor landbrug",-63705,5118,-190038,-35968,-130598,3371,-26854,-13561,-15550,-46449]
["Investeringer ialt",-322742,-2405151,-1243373,-1184409,-2020936,-989068,-895104,-1350433,-1016977,-695204]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",1258124,-754205,358670,-204796,-1140337,-399841,-103473,-433888,-536611,-194617]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-92374,-151699,-429153,-291246,-82010,-50817,-52882,90965,-252826,-159628]
["Realkreditinstitutter",-671927,512134,60584,-14071594,658691,442723,93773,-11799650,-10816939,-11364951]
["Pengeinstitutter lån, netto",-517485,343254,-219020,288507,57312,134265,106341,25117,104381,151222]
["Anden gæld",-2491,100169,271367,-1851532,197110,-41663,27206,-1842866,-1884937,-1965288]
["Kassekredit, ændring",26151,-49655,-41501,-169444,309039,-79698,-53259,184015,224869,65242]
["Ændring hensættelser",0,0,0,0,0,0,0,0,1413,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-1258126,754203,-357723,204794,1140142,361058,117266,380726,536432,196229]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1401877,1271153,984694,719549,486510]
["Private indtægter/omkostninger",273792,288146,282614,281560,282706]
["tilbf. værdiændr. stambesætning mm",-1515,39728,-55782,-2480,11871]
["Beregnet skat",-569610,-638818,-464126,-377370,-327266]
["Privat udtræk",-379286,-283958,-274912,-281211,-304297]
["Pensionsindbetaling",-115085,-99672,-74508,-76858,-41482]
["Konsolidering",610172,576579,397980,263191,108041,-31615]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-977849,-1078800,-734725,-506485,-294354,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",{"$f":"(B53+B74+B56+B67+B58+B59)*100/(B108-B103-B105)","v":3.3786031049368948},3.2233811379859043,{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.7904126929787774},2.4483874632318594,2.1228311472281529,1.8933604154202048,2.7893017481126434,2.5971458875892535,2.7819345326611131,3.9224996164746346]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":11.713536208121496},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":12.065214979190474},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":9.4945030013576268},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":9.3890257369092076},8.1178439653660242,7.6222487931739362,11.073158431483423,9.0559668890968705,11.237879731361803,13.935668884453444]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":38.399703067492943},{"$f":"C37*100/C27","v":40.537731788295055},{"$f":"D37*100/D27","v":36.719945743325603},{"$f":"E37*100/E27","v":37.044904481346002},34.992838974264643,36.498397985905491,36.41210656846058,33.464695607129222,39.692991079628293,35.406324278024059]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":7.737074230308095},7.1086159281129255,5.4319514876618182,3.2822715995373777,1.9183867758921851,-3.7486820409583621,-3.4044755622770673,-4.0394487108734847,-4.2036340824715657,0]
["Soliditetsgrad, pct",27.8,27.3,{"$f":"D148*100/D108","v":23.798178791180352},{"$f":"E148*100/E108","v":25.912924519924712},27.004167853260288,30.237200598287153,32.396272213057586,29.650880905000395,27.855366786646528,27.485013826878816]
["Rentedækningsgrad",22.6,10.1]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",40.6,26,46.7,24.7,21.8,19.5,14.8,21.4,23.1,16.100000000000001]
["Vinterbyg, ha",7.2,8.1999999999999993,5.6,6.7,7.1,2.8,3.1,2,2.8,5.0999999999999996]
["Vårhvede",3.2,2.5,12.5,3.2,3.5,2.2000000000000002,7.2,11.9,6.8,5.0999999999999996]
["Vinterhvede, ha",60.1,60.9,39,43.9,40.799999999999997,36,44.1,34.6,38.9,49.6]
["Triticale, ha",0.9,1.1000000000000001,0.4,0.9,1.2,1.5,4.5,3.6,1.5,2.9]
["Rug, ha",7.4,6.8,4.5,4.4000000000000004,4,4.5999999999999996,2.1,3.1,1.2,1.5]
["Havre, ha",11.2,7,6.9,3.9,2.9,2,2.9,4.8,5.6,2.8]
["Kernemajs/majs til modenhed, ha",0.6,0.2,0,0.4,0.3,0,0.5,0.5,0,0.3]
["Blandsæd",0.4,0,0,0,0,0,0.1,0,0.7,0]
["Korn areal, ha",131.6,112.7,115.6,88.1,81.599999999999994,68.599999999999994,79.3,82.1,80.599999999999994,83.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.3,1.1000000000000001,1.2,0.2,0.2,0.2,0.1,0.5,0.8,1]
["Almindelig rajgræs, ha",7.1,6.5,4.0999999999999996,1.9,1.8,0.9,1.8,1.8,2.7,1.9]
["Italiensk rajgræs, ha",0,0,0,0.1,0,0,0.1,0,0,0]
["Hundegræs, ha",0,0.3,0.4,0.1,0.1,0.1,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0.6,1,0,0.4,0.4,0.6,0.8,0.3,0.1,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0.3,0.4,0,0.2,0,0]
["Roefrø og andre frø",0,0.3,0,0.1,0.1,0,0.2,0.1,0.2,0]
["Spinatfrø, ha",0.2,0.3,0.5,0.3,0.4,0.1,0.1,0.1,0,0]
["Frøareal ialt, ha",8.1999999999999993,9.8000000000000007,6.8,4.2,3.3,2.2999999999999998,3,3,3.9,2.9]
[null,null,null,null,""]
["Sukkerroer",0,0,0,"",0.2,1.3,1.4,1.4,1.2,0.4]
["Spisekartofler",0,0,0,0,0,0,0.1,0,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",1.3,1.2,0.6,0.1,0.1,0,0,0.1,0.1,0.2]
["Proceskartofler, ha",0.8,0.6,0.6,0.1,0.1,0.1,0,0,0.1,0.1]
["Stivelseskartofler",5.9,4,3,1.9,1.3,0.9,1.1000000000000001,1,1.4,1.1000000000000001]
["Raps, ha",14.1,15.5,11.8,12.2,9.1,8.8000000000000007,8.8000000000000007,7.8,4.2,7.5]
["Andre olieprodukter, ha",0,0,0,0,0,0,0.1,0,0,0]
["Hestebønner, ha",0,1,1]
["Ærter til konsum",0,0,0,0,0.7,0,0,0.1,0,0]
["Ærter og andre bælgsæd",0.1,0.1,0.6,0.2,0.3,0.5,0.1,0.1,0,0.6]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0.4]
["Andre industriafgrøder, ha",0,0.1,0.1,0,0,0,0,0,0,0]
["Grønsager, ha",0.1,0,0,0,0.1,0,0.1,0.1,0,0.1]
["Frugt og bær, ha",0,0,0,0,0,0,0.2,0.2,0.4,0.3]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.1,0.1,0.1,0,0.1,0.1,0.3,0.3,0,0.7]
["Pil til energi, ha",0.4,0.2,0.4,0.3,0.4,0.4,0.3,0.8,0.1,0]
["Majs til energi, ha",3.9,3.1,2.7,0.4,1.2,0.7,0.9,3.8,0.1,0]
[null,null,null,null,""]
["Foderroer, ha",0.4,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",0.8,1,0.6,1.3,0.9,1,1.1000000000000001,0.5,1.3,1.3]
["Helsæd, ha",0.1,0.4,0.3,0.1,1.2,0.3,0,0.2,0.2,0]
["Vedvarende græs, ha",3.9,4.0999999999999996,3.9,4,3.7,3,3.8,3.5,4.0999999999999996,3.8]
["Majs, ha",0.2,0.4,0.7,0.5,1.5,0.4,0.7,0.6,0.5,0.4]
["Kolbemajs, ha",0,0,0,0,0,0,0,0.1,0.1,0.1]
["Andet grovfoder, ha",0.2,0,0,0.2,0,0.2,0]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",172.8,153.80000000000001,148.6,114,105.8,88.7,101.5,105.6,98.6,103.4]
["Udyrkede arealer, ha",2.2000000000000002,4.2,3.3,2.2999999999999998,2,1.5,1.2,1.4,1.2,2]
["Randzoner, ha",2.8,0.2,0.3,0.3,0.4,0.5,0.7,1.1000000000000001,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0.4,0.2,0.1,0.1,0,0,0.1,0.3,0.3]
["Landbrugsareal, ha",177.8,158.5,152.4,117,108.3,90.7,103.3,108,100,106]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",130.1,116.6,111.3,87.1,81,67.5,81.900000000000006,85.2,71,77.7]
["egen bortforpagtet areal, ha",15.4,23.3,14.7,18.600000000000001,6.1,2.2999999999999998,4.4000000000000004,2.8,2.2000000000000002,3.5]
["Egen skov, krat, hede m.v.",5.4,6,6,5.2,3.6,2.4,4.0999999999999996,4.3,3.8,4.8]
["Tilforpagtet dyrkbart landbrugsareal, ha",49.4,41.9,41.1,29.9,27.3,23.3,21.5,28.6,35,27.7]
["Tilforpagtet skov m.v., ha",0.2,0.2,0.2,0.2,0.3,0.1,0.1,0.1,0,0]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",16.7,6.8,1.2,3.8,6.4,2.1,2,1.3,2.2000000000000002,2.5]
["Areal med lerjord (jb 5, 6), ha",77.3,81.3,67.900000000000006,55.4,56.3,49.2,48.6,49.2,45.7,39.4]
["Areal med fin sand (jb 2 og 4), ha",47.9,35.4,41.8,31.9,24.1,23.1,29.2,25.2,21.9,31.9]
["Areal med grovsand (jb 1 og 3), ha",38.799999999999997,35.5,41.1,26.1,20.5,16.600000000000001,22,31.3,28.7,27.5]
["Særlige jordbundstyper, ha",1.9,2.2999999999999998,2.2999999999999998,1.5,2,0.8,0.8,2,2,1.6]
["Markvanding, antal brug",0.26,0.22,0.25,0.21,0.11,0.14000000000000001,0.15,0.23,0.2,0.23]
["Herpå areal vand",102.77,100.43,107.29,78.709999999999994,97.31,73.569999999999993,81.77,86.67,88.43,84.77]
["Antal m3 vand forbrugt til vanding",3060,1355,851,270,1612,96,331,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,9,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,8,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",67,62,45,55,47,55,57,51,46,49]
["Hkg vinterbyg pr ha",74,71,52,58,53,64,66,65,53,56]
["Hkg vårhvede pr ha",62,59,45,47,53,50,53,56,52,47]
["Hkg vinterhvede pr ha",83,78,63,78,68,88,74,72,69,65]
["Hkg triticale pr ha",56,62,63,58,43,43,50,51,52,45]
["Hkg rug pr ha",65,65,45,69,55,60,62,55,56,50]
["Hkg havre pr ha",63,52,40,58,52,64,54,46,40,53]
["Hkg kernemajs pr ha",0,350,0,55,383,0,0,0,0,22]
["Hkg græsfrø pr ha",23,15,12,15,15,20,15,17,10,12]
["Hkg alm. rajgræs pr ha",19,18,16,16,19,17,20,18,9,12]
["Hkg italiensk rajgræs pr ha",0,0,0,15,0,0,12,0,0,0]
["Hkg rødsvingel pr ha",14,8,0,12,13,12,11,13,16,0]
["Hkg sukkerroer pr ha",118,0,212,"",116,103,80,87,119,96]
["Hkg spisekartofler pr ha",0,0,0,0,0,40,27,93,43,11]
["Hkg læggekartofler pr ha",336,324,307,318,311,179,302,159,122,167]
["Hkg proceskartofler pr ha",434,171,365,324,415,252,420,458,376,351]
["Hkg stivelsekartofler pr ha",491,502,464,491,483,430,458,410,481,416]
["Hkg raps pr ha",41,42,27,40,31,42,44,37,112,32]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",20,22,11,17,17,11,14,22,12,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1299999999999999,1.21,1.27,1.1000000000000001,1.04,1.19,1.23,1.44,1.58,1.39]
["Kr pr kg solgt maltbyg",1.18,1.52,1.37,1.2,1.23,1.2,1.28,1.35,1.62,1.64]
["Kr pr kg solgt hvede",1.24,1.29,1.31,1.1299999999999999,1.07,1.18,1.24,1.53,1.69,1.4]
["Kr pr kg solgt rug",1.0900000000000001,1.1000000000000001,1.1599999999999999]
["Kr pr kg solgt havre",1.1000000000000001,1.1499999999999999,1.17,1,1.01,1.08,1.02,1.28,0,0]
["Kr pr kg solgt kernemajs",0,0.2,0]
["Kr pr kg solgt raps",2.9,2.85,2.67,2.73,2.65,2.61,2.57,3.08,3.38,3.14]
["Kr pr kg solgt fabriksroer",0.38,0.45,0.71,1.18,1.47,1.44,1.55,2.19,0.34,1.68]
["Kr pr kg solgt spisekartofler",0,0,0,0,0,5,652.83000000000004,3.61,1.7,12.66]
["Kr pr kg solgt industrikartofler",0.64,1.0900000000000001,0.72,0.61,0.67,0.8,0.79,0.72,0.71,0.49]
["Kr pr kg solgt stivelseskartofler",0.46,0.47,0.52,0.42,0.41,0.44,0.43,0.46,0.46,0.44]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0.1,0,0,0,0,0,0,0,0,0]
["Antal årsopdræt",1,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",5.08,0,0,0,0,0,0,0,0,0]
["Udskiftningsprocent",416,0,0,0,0,0,0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk i alt",905,0,0,0,0,0,0,0,0,0]
["Kg EK mælk pr ko",6933,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",4.21,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",3.58,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",289,0,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",1.75,0,0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",8931,5267,9455,9226,10010,12831,16011,11407,10135,10282]
["Kr pr solgt kvie levebrug",0,0,0,0,0,0,0,0,0,0]
["Kr pr købt kvie",0,4800,2500,2750,3167,2869,4186,2706,3476,2629]
[null,null,null,null,""]
["Ha grovfoder pr årsko",12.87,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",1,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0,0,0,0.4,0.4,0.5,2,0.6,1.4,1.8]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,1,2,1,1]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",230,311,273,271,307,370,283,210,0,0]
["Pris pr solgt slagtekalv",8310,4797,6548,7734,8403,9197,7359,4318,8916,8970]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",7.1,5.4,18.2,0,0,5.4,0,6.1,3.8,9.5]
["Antal fravænnede grise pr årsso",34.299999999999997,33.4,31.3,0,0,28.5,0,28.4,29.5,27]
["Antal fravænnede grise produceret",243,180,571,0,0,154,0,172,112,256]
["Gennemsnitsvægt solgte 7 kg's grise",7,7,7,0,0,7,0,7,7,0]
["Stk 7 kg's grise solgt",41,33,94,0,0,31,0,35,21,0]
["Gennemsnitspris solgte 7 kg's grise",282,263,201,0,0,214,0,253,269,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",50,35.299999999999997,30.1,0,0,27.4,0,34.4,0,0]
["Antal smågrise produceret",355,191,548,19,41,148,19,208,0,0]
["Stk 7 kg's grise købt",112,19,0,88,43,0,30,46,0,93]
["Kr pr købt 7 kg's gris",302,333,0,257,247,0,254,253,0,229]
["Antal smågrise solgt",176,164,434,20,0,118,14,171,87,261]
["Vægt 30 kg's grise solgt",31,29,29,36,0,29,28,33,34,32]
["Kr pr solgt 30 kg's gris",514,482,377,475,0,367,410,448,446,370]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",650,383,158,264,311,91,131,111,59,207]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",559,420,152,210,277,95,120,101,48,142]
["Kr 30 kg's grise købt",460,464,380,437,406,348,392,423,420,372]
["Stk slagtesvin solgt",581,363,158,272,315,93,133,111,70,204]
["Antal sopolte købt",0,0,0,0,0,0,0,0,-4,0]
["Vægt solgte slagtesvin",7,7,7,4,4,3,3,4,2,8]
["Pris pr solgt slagtesvin",1161,1126,859,950,894,847,933,985,963,874]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,0,0,0,0,0,0,1435,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",15101,15959,14203,10586,11969,12127,10701,13852,12118,11297]
["Antal hønepladser",null,null,null,null,null,null,null,null,0,0]
["Antal producerede slagtekyllinger",580416,505740,589736,410567,367693,238153,308395,285768,189523,323815]
["Kg æg solgt",1083077,1135492,1406689,874011,925828,990875,773386,935930,1469585,1182863]
["Antal slagtekyllinger solgt",578653,502068,583396,403769,364446,232564,299924,282730,190704,324647]
["Kg. slagtekylling solgt"]
["Pct. burhøns",0,1,4,4,7,3,3,10,14,12]
["Pct. skrabehøns",18,22,15,26,27,33,35,28,31,18]
["Pct. frilandshøns",7,7,8,2,7,13,6,9,1,3]
["Pct. økologiske høns",5,3,0,8,0,5,2,7,7,4]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,40,45,8,6,4,15,24,7,18]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.6,4.5,6,4.8,4.3,4.5999999999999996,5.4,5.2,5.0999999999999996]
["Antal minkskind solgt",0,175,225,42,23,17,80,118,37,96]
["Kr. pr. solgt minkskind",0,205,222,237,222,323,309,586,496,385]
["Antal mink avlsdyr tæver, primo",0,52,56,9,6,4,20,31,9,25]
["Antal mink avlsdyr tæver, ultimo",0,52,55,9,6,4,19,31,10,24]
["Antal minkskind, primo",50,235,286,39,23,16,76,106,31,75]
["Antal minkskind, ultimo",50,288,266,45,28,15,70,118,32,77]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",945433,702600,605896,484631,149713,345854,335860,290157,645379,416497]
["Korn IO",275593,310109,358840,230004,381340,267631,306405,442247,337276,355777]
["Frøafgrøder",111663,130767,79872,43701,34718,33767,40658,40774,40164,36607]
["Handelsroer",156,442,437,3942,3653,19687,23500,25950,21923,6412]
["Kartofler",361606,295227,163364,106800,41160,25745,69993,30728,45009,32068]
["Raps",157543,190157,88994,136580,77899,96804,91838,85019,47146,73888]
["Ærter m.v.",3836,6044,6533,1806,633,3330,2074,6960,5543,3789]
["Andre industriafgrøder",0,0,0,160,0,564,0,0,0,0]
["Gartneriafgrøder",0,0,233,30,82,7348,463,5408,15702,14142]
["Grovfoder excl. IO",24915,3123,6435,2348,13260,2997,9247,21420,3900,2558]
["Grovfoder IO",1001,2987,1211,1353,1119,4893,10051,3105,7526,4940]
["Energiafgrøder m.v.",40676,28286,19623,4548,10092,4886,11064,39048,874,4489]
["Bruttoudbytte Planteavl incl. IO",1922422,1669743,1331438,1015903,713670,813508,901152,990816,1170440,951168]
[null,null,null,null,""]
["Mælkesalg",1515,0,0,0,19,0,0,0,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,0,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",67,0,0,"",0,0,0,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",8835,76,121,1000,1181,1759,3698,535,471,1104]
["Slagtekalve salg",232,301,533,1580,1670,1889,11437,10784,7109,9005]
["Spædkalve salg",86,0,0,0,70,30,0,0,0,0]
["Kvier levebrug salg",0,0,0,0,0,0,0,0,0,0]
["Kvier køb",0,-77,-164,-98,-76,-167,-650,-442,-746,-137]
["Tilvækst køer og opdræt",-7159,71,92,-1291,-4714,-764,-6775,-1813,4241,-483]
["Tilvækst kalve",-438,-546,-317,50,-2421,304,-2502,-339,1006,-514]
["Kvæg, tilskud",0,0,0,184,290,46,812]
["Kvæg andet",3253,1185,782,3067,8045,3504,12430,3757,5569,10504]
["Bruttoudbytte Kvæg",6391,1009,1046,4493,4065,6600,18450,12482,17650,19479]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",11694,8749,18807,0,0,6545,0,8822,5737,0]
["Smågrise salg",90218,78972,163696,9462,0,43143,5559,76581,38783,96738]
["Salgtesvin salg",674144,409446,135940,258539,281432,78523,124187,109564,67478,177684]
["7 kg's grise køb",-33753,-6467,0,-22566,-10638,0,-7597,-11651,0,-21356]
["30 kg's grise køb",-257356,-195151,-57573,-91772,-112215,-32926,-47038,-42674,-20229,-52943]
["Soplte køb",0,0,0,0,0,0,0,0,-6309,0]
["Tilvækst salgtesvin",31877,86632,-3874,-16043,1012,300,-4020,-2171,-5311,7686]
["Tilvækst smågrise",-14207,11020,-2664,1131,0,1198,-315,-96,-760,3488]
["Tilvækst øvrige svin",-2616,2371,-2769,0,0,-1014,0,1935,4347,2807]
["Svin andet",8708,-26997,12038,118,108,3094,261,7198,5671,8763]
["Bruttoudbytte Svin",508710,368576,263602,138868,159698,98864,71036,147507,89407,222868]
[null,null,null,null,""]
["Æg salg",3339157,3374366,3238798,2458868,2534537,2431095,2382644,3075338,2446554,2031839]
["Høns indkøb",-547432,-635996,-479868,-521019,-515001,-536310,-524620,-594980,-535614,-370063]
["Slagtekyllinger salg",7888447,6981385,8095065,5484727,4909912,3226141,4234482,4315502,2791980,4481423]
["Fjerkræ andet",-1295739,-1192907,-1265655,-928814,-776560,-266483,-657763,-563532,-231533,-656304]
[null,null,null,null,""]
["Minkskind salg",0,35885,50018,9878,5038,5378,24600,69174,18505,36947]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,2,0]
["Pelsdyr andet",0,7282,-12151,1434,906,-208,-2167,2061,1327,2184]
[null,null,null,null,""]
["Får",90,286,77,89,0,98,145,78,138,213]
["Husdyr i øvrigt",3162,1139,-3118,1071,8995,3571,1922,905,2053,1459]
["Bruttoudbytte andre husdyr",9387686,8571441,9623166,6506235,6167827,4863281,5459243,6304546,4493413,5527699]
[null,null,null,null,""]
["Maskinstationsindtægter",90539,93610,111081,63073,49825,49121,45048,53865,151424,152706]
["Skovindtægter",8139,9958,11898,4787,1317,1113,0]
["Andre landbrugsindtægter",221635,190765,223536,176876,166524,140619,112128,112202,104656,98196]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",12145521,10905102,11565766,7910235,7262926,5973106,6607058,7621417,6026991,6972116]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",3148,0,0,355,0,1797,807,4090,4578,974]
["Tilskud miljøforanstaltninger, MVJ",18737,3770,3986,3381,1705,1059,678,3572,2300,893]
["Lejeindtægter",80131,78119,56955,46625,43059,36919,17736,27909,27933,26905]
["Andre landbrugsindtægter, pasningsaftale",15208,15772,15789,6885,2995,5096,3581,3676,2066,3207]
["Andre landbrugsindtægter, videresalg",6323,-8139,26160,3043,4781,743,984,1288,755,1243]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",6193,6045,5371,2339,1098,804,1437,2866,1105,1618]
["Andre landbrugsindtægter, sten grus m.v.",0,9276,0,0,0,121,0,0,0,145]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",3,585,1736,6,235,149,1628,2206,1759,2343]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,74,858]
["Andre landbrugsindtægter, sygedagpenge",4880,1735,4005,2744,3461,7410,7935,2049,1414,2706]
["Andre landbrugsindtægter, øvrige",71803,73502,100970,99819,110508,87634,77343,64544,62672,62757]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-150558,-108565,-120820,-70031,-67904,-62454,-62319,-89881,-66394,-61505]
["Gødning",-157944,-132135,-117135,-90213,-101098,-89046,-77135,-87302,-70587,-72159]
["Planteværn",-192427,-163882,-130663,-112827,-110061,-95019,-95028,-86845,-78373,-70128]
["Diverse. vedr. planteavl",-79678,-76583,-60395,-67005,-50365,-50699,-50854,-40757,-46738,-51970]
["Produktionsrådg. planteavl",-9294,-19900,-1133,-439,-1210,-626,0]
["Stykomkostninger Mark",-589901,-501064,-430146,-340515,-329429,-297219,-285337,-304784,-262092,-255761]
["Foderkorn excl. IO",-250719,-199009,-218552,-108650,-15678,-125049,-141908,-198019,-121177,-172026]
["Foderkorn IO",-275593,-310109,-358840,-230004,-381340,-267631,-306405]
["Indkøbt kraftfoder",-12697,-4868,-7098,-7601,-5967,-6410,-9418,-11017,-5921,-7922]
["Indkøbt tilskudsfoder",-15822,-17802,-23085,-22264,-13033,-7337,-20321,-7968,-6288,-13608]
["Indkøbt smågrise blanding",-842,-1318,-5920,-90,0,-452,0,-2980,-1853,-3284]
["Indkøbt færdigblanding",-261890,-143643,-87484,-55639,-83790,-27662,-53025,-47054,-46733,-81080]
["Indkøbt fjerkræfoder",-5068109,-4382802,-5003208,-3779544,-3444647,-2741313,-3049516,-3441702,-2447934,-3028332]
["Indkøbt pelsdyrfoder",1498,-25822,-26725,-6387,-3551,-23618,-51778,-69546,-5193,-114480]
["Indkøbt mælkeprodukter",-129,-62,-1,0,0,0,-127,-480,-6,-31]
["Indkøbt hjælpeprodukter",-10296,-30274,-17250,-10466,-5243,-5716,-5625,-3909,-5851,-5916]
["Andet indkøbt kraftfoder",-546850,-500534,-684551,-173491,-206763,-77582,-112002,-337171,-246639,-265553]
["Indkøbt grovfoder",-2757,-3360,-5147,-2173,-1934,-1133,-5853,-6457,-3030,-4908]
["Andet indkøbt foder",-131,-16,-138,0,-5435,-443,-1456,-607,-168,-1030]
["Eget grovfoder",-1872,-2877,-1502,-1637,-976,-7973,-6153,-1029,-602,255]
["Andet eget foder",0,-344,-526,0,0,0,0]
["Dyrlæge og medicin",-93347,-57432,-76132,-32035,-33159,-43777,-20288,-27656,-18832,-24422]
["Produktionsrådgivning",-19751,-1586,-3411,-258,-368,-1643,-745,-1876,-1235,-1405]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-343180,-293293,-363237,-205305,-188305,-157509,-130124,-161299,-113642,-160145]
["Skovomkostninger",-7320,-5011,-5869,-1953,-1803,-551,0]
["Diverse vedrørende andet",0,-3193,0,0,0,0,-1211,-2026,-2699,-3180]
["Stykomkostninger i alt incl. IO",-7481677,-6484421,-7318823,-4979896,-4721421,-3793019,-4201289,-5070933,-3634697,-4503545]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-137393,-125787,-135990,-98819,-70689,-71516,-107719,-111127,-113502,-123006]
["Energi",-236872,-225272,-268815,-183615,-166322,-133062,-151914,-169684,-136248,-174157]
["Maskinstation diverse",-83486,-64171,-62934,-38629,-39193,-31894,-33288,-47963,-56268,-47857]
["Maskinstation høst af korn og frø",-29373,-30389,-33261,-20171,-16396,-19093,-16406]
["Maskinstation - optagning",-7519,-8145,-10233,-2496,-1624,-873,-1712,-1084,-1622,-3520]
["Maskinstation, husdyrgødning",-40653,-24880,-22811,-14096,-15868,-12377,-12509,-16833,-14106,-11873]
["Maskinstation, høst af grovfoder",-5257,-3733,-2846,-1159,-1506,-1282,-3388,-3352,-1108,-4567]
["Vedligehold bygninger, gårdsplads mv.",-120597,-93843,-80343,-52698,-49943,-43735,-48107,-47963,-42906,-53385]
["Vedligehold grundforbedring",-42878,-21265,-39984,-30416,-25296,-11922,-18014,-19117,-14629,-12126]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-1802,-566,-17,-171,137,-1068,0]
["Vedligehold markredskaber",-189130,-155453,-138894,-97109,-87818,-71764,-83242,-91660,-82959,-87839]
["Vedligehold staldinventar",-135039,-124023,-149746,-79950,-70950,-49355,-53806,-70314,-58718,-60841]
["Vedligehold andet inventar",-25307,-25697,-36508,-23671,-33685,-47292,-45490,-34962,-45968,-56248]
["Investeringer over driften",-34493,-27519,-29940,-23934,-19020,-32160,-18530,-16460,-17388,-19875]
["Lønomkostninger",-662518,-594573,-646167,-323977,-297027,-276498,-304792,-330466,-282502,-295206]
["Ejendomsskat",-58767,-47878,-43326,-32811,-28613,-24616,-27142,-23977,-20578,-22381]
["Forsikringer",-144758,-132799,-117293,-86855,-70434,-65162,-68471,-73698,-64459,-70181]
["Diverse omkostninger",-131733,-133522,-136356,-97900,-95196,-87267,-133212,-97852,-95442,-109305]
["Økonomirådgivning",-30538,-30161,-33203,-20631,-20867,-15364,-12793,-54624,-54954,-52697]
["Regnskab",-62879,-56931,-59081,-49396,-43892,-41444,0]
["Kontante kapacitetsomkostninger ialt",-2180991,-1926607,-2047747,-1278505,-1154200,-1037746,-1140533,-1232512,-1122390,-1228513]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-388264,-354564,-358473,-274043,-262129,-222573,-226492,-219161,-183158,-207147]
["Afskrivninger beboelse, landbrug",-32326,-30813,-29159,-23490,-19504,0,0]
["Afskrivninger grundforbedring",-10800,-8422,-11387,-6586,-4499,-6090,-3781,-5487,-4110,-6076]
["Afskrivninger stamplanter",0,-89,-93,0,-1903,0,0]
["Afskrivninger markredskaber",-262757,-244135,-225356,-169684,-152980,-131872,-149729,-157675,-150668,-159810]
["Afskrivninger staldinventar",-260112,-245258,-285515,-162416,-164847,-159609,-140220,-183123,-127693,-138191]
["Afskrivninger specialinventar",-514,-324,-1282,-318,-315,-3867,-4808,-3213,-4269,-2110]
["Afskrivninger bl. driftsmidler mv.",-20131,-18628,-14782,-12511,-12290,-15388,-14645,-13940,-9927,-13154]
["Afskrivninger i alt",-974904,-902235,-926048,-649049,-618468,-539398,-539675,-582598,-479826,-526487]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,-2766,0,0,0,-7720,-1247,-497,-16305,0]
["Nedskrivninger, beboelse",0,0,0,-913,0,-2385,-9235]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,-73,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-4558,-780,0,-3538,-17663,0,0,0,0]
["Nedskrivninger, staldinventar",0,0,-117,0,-8589,-5500,0,0,-3339,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,-432,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,-739,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",0,-8064,-897,-913,-12128,-31388,-1247,-497,-19644,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",48276,3238,-6825,-2852,-2541,-182,-3418,-1484,-628,7937]
["Tab/gevinst, beboelse",-26247,-16415,-3552,3047,0,-952,-1474]
["Tab/gevinst, grundforbedringer",21848,608,8929,-536,-613,256,0,271,0,1534]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",61380,24146,32093,28725,30050,7415,26778,28005,-5656,20990]
["Tab/gevinst, staldinventar",5330,-77121,-9398,-95903,-3731,-178,-6434,722,7642,2460]
["Tab/gevinst, andet inventar",0,0,675,0,0,0,1090,125,0,-520]
["Tab/gevinst, blandede driftsmidler mv.",-965,-3116,-1613,-677,2098,-1840,-6368,431,-1642,-246]
["Tab/gevinst i alt",109622,-68660,20308,-68196,25262,5471,11648,28069,-283,32155]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3046273,-2905565,-2954384,-1996663,-1759533,-1603060,-1669808,-1787537,-1622143,-1722845]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",46533,57665,34268,19956,19837,55818,28697,49784,2028,727]
["Forpagtningsindtægter",101070,103136,107098,85301,21288,17595,20353,15382,16992,18722]
["Forpagtningsudgifter",-292020,-260809,-238335,-173950,-148577,-119320,-102590,-136551,-141583,-140829]
["Renteindtægter",8526,7848,9411,8390,8111,4563,11604,15112,21066,9775]
["Aktieindkomst",8047,17870,17186,10976,5257,9408,3319,2506,2320,1080]
["Renteudgifter, realkredit dkr, fast",-45871,-57571,-49409,-52537,-44462,-45265,-41709,-44107,-56414,-73290]
["Bidrag, realkredit dkr, fast",-30592,-26598,-26846,-24811,-18441,-13590,-10117]
["Renteudgifter, realkredit dkr, variabel",7397,365,-10076,-17444,-28856,-25241,-33549,-66659,-74938,-84854]
["Bidrag, realkredit dkr, variabel",-130363,-125850,-128301,-93639,-56625,-35576,-31332]
["Renteudgifter, realkredit fr. valuta, fast",0,-103,0,0,0,-2,0,-873,-341,-3770]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,-81,0]
["Renteudgifter, realkredit fr.valuta, variabel",518,-3996,-5236,-3628,-12204,-15632,-29640,-81336,-114775,-139127]
["Bidrag, realkredit fr. valuta, variabel",-9900,-12574,-17609,-24999,-33038,-35793,-43398]
["Renteudgifter, anden realkreditgæld",-3870,-6769,-1294,-1175,-1573,-153,-214,-46,-141,0]
["Renteudgifter, pengeinstitut",-159974,-151980,-178146,-120110,-111996,-92959,-85242,-133429,-77637,-77981]
["Renteudgifter, kassekredit",-83739,-82843,-96388,-79142,-68677,-55908,-78909,-86992,-88932,-90653]
["Renteudgifter, udlandslån",-9012,-9654,-10691,-10969,-11328,-12134,-31226,-34755,-39247,-40915]
["Renteudgifter, prioritetsomkostninger",-43503,-46642,-23634,-20079,-21581,-28254,-16944,-12830,-25863,-16595]
["Renteudgifter, ansvarlige lån",0,-417,-1131]
["Renteudgifter, finansiel leasing",-8941,-7037,-7673]
["Renteudgifter, øvrig gæld",-18590,-14189,-21714,-24906,-20769,-14804,-29485,-44157,-39103,-37659]
["Realiseret gevinst gæld",73554,5911,2188,2930,5291,1946,3875,1683,272,5193]
["Realiseret tab gæld",-54658,-35827,-8431,-9099,-10932,-18380,-12695,-7214,-18359,-36640]
["Realiseret gevinst værdipapirer",15082,24460,13771,53253,23015,10606,7758,16824,9052,32176]
["Realiseret tab værdipapirer",-47088,-41178,-59894,-83159,-60623,-59639,-40891,-58287,-25613,-62764]
["Finansiering i alt",-677393,-666783,-700886,-558841,-566883,-472795,-512335,-605944,-651218,-737402]
["Heraf renteudgift henført privat",-31653,-36610,-36884,-36482,-46828,-40873,-52552,-52789,-56961,-63081]
["Heraf rentendtægt henført privat",9016,18752,18107,12947,6825,10176,5394,5134,7188,2962]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",23160099,21069178,20047857,15832190,13705613,11953637,13545112,13668652,12288632,13609237]
["Driftsbygninger",6428322,5982206,6245780,4973258,4482833,3740184,4029890,4065002,3519648,4044130]
["Fast ejendom, i øvrigt",1426801,1258132,1115330,984846,1116611,923541,1043700,1253579,1762278,1349800]
["Stamplanter",0,443,561,0,1903,0,0]
["Betalingsrettigheder",8990,11033,11893,20756,18272,0,0,46627,22272,26960]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Andre immaterielle aktiver",75031,66506,89897,27124,51523,50159,26206,19327,20402,25809]
["Inventar markbrug",2190530,1830033,1802859,1310230,1092049,934817,1152887,1103011,1083135,1143371]
["Inventar husdyrbrug",2053374,1984797,2324099,1323241,1196537,1392658,1068342,1465880,1071569,1286889]
["Inventar andet",2936,2271,6402,636,909,26888,18399,21451,33435,16604]
["Kvæg",11486,4582,4518,8452,13059,10830,37211,19919,25363,28214]
["Svin",162951,55074,106108,54263,52992,36759,25770,54403,41472,65393]
["Fjerkræ",952429,1040546,1156960,753755,659963,626972,577090,759451,456928,489706]
["Pelsdyr",10535,68392,88480,12873,8022,5463,25062,35762,9284,20429]
["Får",293,414,94,301,0,80,123,172,240,404]
["Andre husdyr",42636,44908,47781,18257,23055,9202,12645,8212,6634,8451]
["Beholdninger egen avl",751912,573360,638865,358382,409453,309124,458953,500537,363605,385137]
["Beholdninger indkøbt foder",152037,130974,150839,98190,122587,134001,155493,174149,90768,135579]
["Jordbeholdninger",80777,59534,56790,52984,55963,37417,40750,42244,34302,39204]
["Andre beholdninger",187117,159594,186265,114686,101729,95645,88527,81303,60293,64305]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2020553,2181941,1974898,1231292,933197,784302,1028491,1289810,695985,822499]
["Mellemregning I/S-interessenter",5361,28695,165973,23633,24325,8172,16886,21298,17003,22890]
["Andel I/S",164444,55903,56638,50426,43597,22987,47810,40815,10937,25958]
["Finansielle kontrakter og værdipapirer",1582651,1642444,1073290,1031611,5420,4823,5713,5549,3715,19281]
["Andelskapital",525110,333355,311859,218853,129704,115965,77064,111767,92174,120386]
["Leveringsrettigheder",79052,63747,64945,0,0,0,0]
["Kassekredit (positiv)",355801,290732,322952,333263,315631,431955,320118]
["Landbrugsaktiver ialt",40894674,37333998,37012290,27813419,24564947,21675677,23825272,24788920,21710074,23750636]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",757425,937470,786809,595197,586682,622338,943446,704468,616664,717087]
["Beboelse",992978,1003482,981228,1005915,1000922,1179396,1058449,1057911,962684,976227]
["Private aktiver",628819,493044,517331,472840,370938,385544,259233,189219,167199,174681]
["Immaterielle anlægsaktiver",0,0,0,0,0,572,1298,1945,2827,5820]
["Øvrige materielle anlægsaktiver",22051,103890,129405,62189,82449,62173,20375,103792,350577,183157]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",96549,82248,48780,25196,27088,18348,39090,7163,77621,61712]
["Aktier mv",500774,953838,431056,583952,545206,259766,320490,289751,315976,303063]
["Obligationer mv",372281,201305,174694,74334,36813,47854,52336,97923,149351,116350]
["Pantebreve",59338,52552,57088,104508,112544,346896,333794,289138,538502,82978]
["Indlån mv.",361217,279470,212104,200202,350690,173659,205402,459264,381326,372660]
[null,null,null,null,""]
["Aktiver ialt primo",44686106,41441297,40350785,30976189,27696484,24567247,26880233,28260095,25303431,26761905]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-17463,-30578,-49896]
["Fast forrentet Dkr",-4085879,-3469306,-2917610,-2379818,-1868505,-2027695,-1314715,-1372321,-1440577,-1401250]
["Variabelt forrentet Dkr",-13727132,-12846835,-12470877,-8919980,-6230708,-4283472,-3898224,-4011768,-3186219,-3293656]
["Fast forrentet fremmed valuta",0,0,0,-15382,0,-168519,-48786,-55634,-42328,-1550]
["Variabelt forrentet fremmed valuta",-1574947,-1939136,-2325072,-2641484,-3723079,-3610389,-5484597,-6244851,-5852741,-6491607]
["Diverse realkreditlån",59107,50978,109782,"",54047,35622,62178,53294,76551,27068]
["Realkreditinstitut gæld ialt primo",-19328852,-18204298,-17603778,-13856526,-11768246,-10054452,-10684143,-11631280,-10445314,-11160996]
["Variabelt forrentet Dkr",-3637326,-2825702,-3972737,-1971939,-1839216,-1512703,-1278369,-1852052,-902268,-972578]
["Fast forrentet Fremmed valuta",-16557,-14627,0,0,0,-32042,-168172,-80382,-17939,-142755]
["Variabelt forrentet fremmed valuta",-295812,-281669,-315285,-237568,-265618,-224802,-451369,-529500,-643955,-688204]
["Pante- og gældsbreve",-262141,-196127,-122407,-85503,-143469,-57921,-41472,-150979,-163363,-169853]
["Anden langfristet gæld",-539159,-309101,-280787,-273839,-226224,1946,0,-5914,-7844,-13954]
["Leasingforpligtelser",-380237,-400133,-293038,-167181,-140207,-93313,-148907,-157668,-235999,-222867]
["Mellemregning interessenter",-98452,-312337,-342481,-116157,-141895,-81211,-107925,-4255,-5320,-17567]
["Moms",-141421,-156181,-93789,-113291,-56718,-68694,-82051,-87883,-104667,-129773]
["Leverandørgæld",-1533563,-1466942,-1496364,"",-1007930,-1144170,-847101,-1148240,-1112132,-1194246]
["Anden gæld, finansielle kontrakter",-322297,-280973,-322088,-162121,-118657,-142253,-160682,-296244,-142483,-214376]
["Kassekredit",-1510032,-1445139,-1798054,-1331413,-877109,-915388,-1132867,-973692,-1049476,-1097716]
["Gæld uden for landbruget",-489,-12473,862,-611,0,0,0,0,0,328]
["Gæld i alt",-28083802,-25936282,-26689842,-19392866,-16585290,-14374692,-15154575,-16918089,-14830760,-16024557]
["Hensættelser (negative)",-5103493,-4795484,-4361069,-3675424,-3391065,-2850188,-3208583,-2943685,-3289495,-3083698]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",22496515,22181465,20324324,16264880,14271263,12317123,13682677,14142285,12431996,13190577]
["Driftsbygninger",6248810,6020998,5985441,4921763,4839947,3859345,4123173,4122385,3615532,4059681]
["Fast ejendom, i øvrigt",1451462,1292429,1174846,982283,1086773,954502,1094370,1252130,1800790,1332369]
["Stamplanter",0,354,467,0,0,0,0]
["Betalingsrettigheder",6678,9621,9302,17971,14090,22025,18186,47952,21038,17599]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",74020,64591,88066,25870,50240,51538,31053,35628,19901,26637]
["Inventar markbrug",2209440,1953449,1806679,1360743,1146357,932486,1191990,1145138,1114793,1302350]
["Inventar husdyrbrug",1997869,1940828,2248045,"",1299499,1412091,1098975,1590606,1211027,1252280]
["Inventar andet",2763,1947,5577,318,606,19989,25384,18158,29049,11357]
["Kvæg",3889,4107,4292,7211,5923,10370,27934,17766,30609,27218]
["Svin",178006,155098,96802,39350,54004,37243,21434,54071,39749,79374]
["Fjerkræ",946249,941089,1109063,731784,746821,645713,586948,719670,562200,589329]
["Pelsdyr",10535,76103,76329,14307,9228,5337,23218,38830,10797,23246]
["Får",339,330,106,298,0,144,186,194,293,211]
["Andre husdyr",45891,40059,52298,18922,23732,11378,12370,12341,5802,8193]
["Beholdninger egen avl",804395,647116,572646,442308,302456,339142,401188,486856,527719,378777]
["Beholdninger indkøbt foder",135413,140934,151583,107950,96292,140303,126213,168411,123475,150596]
["Jordbeholdninger",72192,67966,57127,39554,51830,40991,42931,42121,41035,38868]
["Andre beholdninger",183963,173158,178598,137408,97880,90878,89999,84307,80801,87782]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1891204,2020262,2260935,1396233,1220815,831398,962929,1106634,1340636,807713]
["Mellemregning I/S interessenter",597,4997,146539,64883,34137,11199,26255,-154,-5644,-18182]
["Andel I/S",211811,23850,65651,61473,43303,23308,44668,36888,6038,23747]
["Finansielle kontrakter",57765,29891,27575,21982,5645,7732,7016,15479,6243,4891]
["Andelskapital",557439,423483,395517,252249,155332,123779,82028,119565,93599,125569]
["Leveringsrettigheder",97034,81140,84156,0,26435,15375,10633,0,0,0]
["Kassekredit (positiv)",454403,365404,272149,336440,330247,269443,361314]
["Landbrugsaktiver ialt",40138681,38660667,37194113,28592721,25912855,22172832,24093073,25257261,23107478,23520182]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",784023,861985,789677,513071,541284,399799,770059,704429,605222,714619]
["Beboelse",1004656,1033574,1020083,1005915,1082113,1180133,1073306,1098834,982297,1007714]
["Private aktiver",667385,552000,567848,457211,361791,358860,272366,185077,167240,171388]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,649]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",122384,182072,261950,103120,129666,75151,57846,105305,414285,232267]
["Øvrige aktiver, udenfor landbrug",36840,68737,79775,93824,106033,218484,234212,156315,24707,15420]
[null,null,null,null,""]
["Aktier mv",554711,1011161,388662,787885,438033,274396,388524,371493,344671,286696]
["Obligationer mv",406287,303667,169482,124202,36197,113484,45379,64651,127973,122070]
["Pantebreve",64206,56502,54455,102298,109146,352225,330400,288734,66426,92308]
["Indlån mv.",809627,699688,619210,569823,236367,277211,219658,534826,378326,461708]
["Hensættelse (positive)",21647,11098,7435,25355,1950,0,38204,87779,1304,6344]
[null,null,null,null,""]
["Aktiver ialt ultimo",44156044,43075747,40880540,32038985,28955434,25422575,27523676,28887678,26255795,26697276]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-14530,0,-38182]
["Fast forrentet Dkr",-4482703,-3555995,-3471349,-2585302,-2369330,-2134491,-1649366,-1284870,-1539534,-1320979]
["Variabelt forrentet Dkr",-13134938,-13875270,-12518293,-10167612,-7539261,-4915808,-4607073,-4233414,-3813255,-3783186]
["Fast forrentet fremmed valuta",0,0,0,0,0,-167573,-47149,-54046,-41405,-3337]
["Variabelt forrentet fremmed valuta",-1091855,-1353958,-1819876,-1500786,-2627083,-3301201,-4547869,-6295063,-5502822,-6291773]
["Diverse realkreditlån",78154,50871,151073,"",102132,55836,53149,67742,80077,34323]
["Realkreditinstitut gæld ialt, ultimo",-18631343,-18734351,-17658445,-14071594,-12433542,-10463237,-10798308,-11799650,-10816939,-11364951]
["Variabelt forrentet Dkr",-3256549,-3241946,-3762411,-2286061,-2010700,-1678035,-1614113,-2050423,-1086900,-1239213]
["Fast forrentet Fremmed valuta",0,-14637,2644,0,0,716,-48622,-60823,-45681,-171734]
["Variabelt forrentet Fremmed valuta",-233074,-224787,-298031,-219506,-148041,-228121,-344408,-344465,-546629,-574558]
["Pante- og gældsbreve",-206145,-249093,-109478,-75298,-123058,-54221,-39537,-160735,-153064,-158573]
["Anden langfristet gæld",-448573,-326328,-301240,-225197,-243673,-44674,-42113,-57923,-2579,-14593]
["Leasingforpligtigelser",-376328,-394617,-317573,-250457,-145324,-96088,-127640,-141618,-296318,-345224]
["Mellemregning I/S-interessenter",-125397,-302067,-362804,-122822,-142236,-81383,-139084,20050,19865,26260]
["Moms",-243265,-145881,-138120,-101823,-114711,-41571,-82913,-91163,-83168,-86616]
["Leverandørgæld",-1479804,-1530944,-1726526,-1218347,-1189978,-1163046,-850143,-1172688,-1172411,-1108733]
["Anden gæld, finansielle kontrakter mv",-363906,-320840,-283118,-157471,-121315,-131117,-212109,-218585,-171753,-233941]
["Kassekredit",-1536183,-1395484,-1756553,-1161968,-1186148,-835690,-1079607,-1157707,-1274346,-1162957]
["Gæld uden for landbruget",-629,-410,-10502,-611,-387,0,0,0,0,573]
["Gæld i alt ultimo",-26915726,-26881386,-26760339,-19919264,-17859113,-14816469,-15378597,-17255934,-15655432,-16478701]
["Hensættelser (negative)",-5139762,-4847342,-4391377,-3817483,-3277148,-2919031,-3228434,-3066294,-3286716,-2880825]
["Andre hensatte forpligtigelser",0,0,0,0,0,0,0,-766,2227,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1994,1994,1965]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",55,54,53,52,50,51,52,49,48,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",151,151,151,151,151,151,151]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",1,0,0,1,0,5,1,3,3,1]
["Økologisk jordbrug omlægningsår",27,0,0,11,0,98,20,59,59,12]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",648,639,651,583,588,576,604,602,565,604]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",84156,117578,173365,126102,131029,109663,94558,88479,76889,47313]
["Personlig indtjening, ægtefælle",232810,233022,192195,222684,211358,183229,218889,198628,169251,169219]
["Ejerløn",465648,464537,456229,447047,336508,288164,303565,345997,307439,0]

{"sheet":"5.4 Æg konv gns","index":36,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:41:33 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype]=151)) AND (([006410] IN (0,1,3))) AND (([005300]=1)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",17,20,17,22,17,23,21,25,30,22]
["Antal vejet",53.31,72.459999999999994,55.08,127.21,110.69,277.16000000000003,182.04,196.86,245.34,83.06]
["Kredsnummer",168,169,202,247,250,245,233,220,225,283]
["Ejendomsnummer",4707,4317,4175,5117,4341,4467,4383,4333,3651,3967]
["Landbrugsareal, ha",141,144,130,80,88,70,75,89,87,102]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",27,18,71,0,0,10,0,13,7,25]
["Antal slagtesvin produceret",0,245,0,68,87,0,51,0,0,0]
["Antal minktæver",0,0,0,0,0,0,0,0,0,0]
["Dyreenheder",303,299,327,149,153,138,132,158,131,176]
["Beregnet antal normtimer",6991,6807,7651,3721,3737,3458,3420,4079,3682,4647]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",1505883,1384859,1143086,640815,629622,603688,617860,770679,939309,826973]
["Bruttoudbytte Kvæg",-274,13,0,324,215,5615,822,5650,8717,6507]
["Bruttoudbytte Svin",370311,442416,742321,34003,43229,102926,23574,177857,94397,303727]
["Bruttoudbytte andre husdyr",9361924,9107447,10086710,4849920,4905525,4016156,4013248,4822186,3805382,4583412]
["Skovindtægter",20352,9081,10757,1369,668,483,0]
["Maskinstationsindtægter",69014,87965,126006,53556,19612,38215,23260,43817,65839,96832]
["Andre landbrugsindtægter",163799,109657,411816,143468,76303,166734,87554,89384,89907,98786]
["Bruttoudbytte ialt",11491010,11141437,12520697,5723455,5675173,4933818,4766318,5909573,5003550,5916237]
[null,null,null,null,""]
["Stykomkostninger Mark",-510836,-480649,-381123,-231146,-274920,-268669,-223071,-242959,-224365,-215404]
["Korn inkl. IO",-1197558,-1035153,-1365167,-406491,-535610,-385207,-424894,-3088633,-2422214,-2901586]
["Færdigblanding mv.",-3926751,-3592747,-4107151,-2019525,-1816924,-1792368,-1719331]
["Eget grovfoder inkl. IO",929,-3177,0,-2196,0,-7709,0]
["Øvrige stykomkostninger husdyr",-507814,-426336,-721210,-188920,-173282,-204540,-108596,-193908,-129497,-212301]
["Skovomkostninger",-22214,-5435,-8461,-754,-2890,-623,0]
["Stykomkostninger i alt",-6164244,-5543496,-6583112,-2849032,-2803627,-2659117,-2475891,-3525499,-2776076,-3329292]
[null,null,null,null,""]
["Dækningsbidrag",5326766,5597941,5937585,2874423,2871546,2274702,2290427,2384073,2227474,2586945]
[null,null,null,null,""]
["Energi og brændstof",-263665,-256961,-334681,-142297,-130879,-138529,-132861,-161508,-178183,-215575]
["Maskinstation",-181471,-124677,-130525,-60367,-49311,-54937,-42306,-76822,-77587,-71330]
["Vedligeholdelse",-461785,-452041,-487454,-214605,-236296,-207991,-191320,-225626,-225373,-247751]
["Investeringer over driften",-36516,-24993,-49909,-28806,-22073,-42982,-16889,-16889,-19281,-21768]
["Lønomkostninger",-987335,-925121,-1203736,-363803,-398548,-342428,-279818,-314882,-353192,-459511]
["Ejendomsskat og forsikringer",-218655,-226130,-203403,-106812,-91510,-83528,-77553,-86662,-84877,-98575]
["Diverse omkostninger",-264021,-262137,-334676,-139288,-165307,-148397,-127461,-140004,-159234,-189335]
["Kontante kapacitetsomkostninger",-2413449,-2272060,-2744384,-1055978,-1093925,-1018793,-868208,-1022392,-1097727,-1303845]
[null,null,null,null,""]
["Afskrivninger",-1152182,-1111128,-1301788,-566867,-569926,-558741,-462854,-583956,-482837,-611600]
["Nedskrivninger",0,-9106,-1310,0,-10788,0,0,0,-37156,0]
["Tab/gevinst",-69544,-266457,20892,-207723,24851,3347,-17549,24010,1878,20973]
["Kapacitetsomkostninger i alt",-3635175,-3658751,-4026590,-1830568,-1649788,-1574187,-1348611,-1582338,-1615842,-1894472]
[null,null,null,null,""]
["Resultat af primær drift",1691592,1939190,1910995,1043855,1221758,700514,941816,801735,611632,692474]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",282096,327848,257532,203949,172413,163858,162254,205587,224512,226815]
[null,null,null,null,""]
["Forpagtningsindtægt",253427,172208,250045,53547,9180,8042,8583,15169,15865,28454]
["Forpagtningsafgift",-244488,-286215,-278759,-144938,-154093,-120933,-94441,-105366,-143195,-137533]
["Renteindt, landbrug og fin.tilskud",73188,107397,60967,24935,24090,55194,29567,59602,26259,9625]
["Realiseret gevinst/tab finansaktiver",-10779,-58536,-159178,-72705,-79108,-84443,-40375,-40288,-20954,-29397]
["Renteudgifter, landbrug",-618378,-709105,-698079,-349375,-286975,-325175,-245236,-482635,-521331,-658598]
["Finansomkostninger ialt, landbrug",-547030,-774251,-825003,-488536,-486905,-467317,-341902,-553518,-643356,-787448]
[null,null,null,null,""]
["Driftsresultat",1426658,1492787,1343524,759268,907265,397055,762169,453805,192789,131841]
[null,null,null,null,""]
["Ejerløn",-444062,-439551,-442762,-445412,-262591,-242985,-271701,-352167,-259673,0]
["Korr. værdiændring stambes/foderbeh.",3577,55781,-74741,-1352,14445,-2914,0]
["Driftsresultat efter ejerløn mv.",986173,1109017,826022,312503,659119,151156,490467]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-6953,-6593,-6847,-4036,-5295,-873,-9813,-14445,-1547,-1922]
["Nedskrivning immaterielle aktiver",-144,0,0,-1036,-402,-17,0,-1745,-12471,-4487]
["Gevinst/tab immaterielle aktiver",-480278,-279633,54920,55,0,0,-3458,53,-972,-959]
["Anden virksomhed og engangsposter",92123,91506,58582,162206,35590,62282,81273,79253,114874,114577]
["Renteindtægter, privat",3073,38054,3649,12925,8770,1801,3768,3110,9331,2340]
["Renteudgifter, privat",-35764,-61148,-29907,-39899,-35569,-41037,-42563,-52109,-53961,-53631]
["Urealiseret regulering værdipapirer",9996,44129,-75784,449362,6254,-2211,27118,48130,-157293,-96621]
["Urealiseret regulering gæld",16672,29965,123353,22279,-65447,105424,-30789,62964,-45041,-217121]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1025383,1349067,1471491,1361123,851167,522423,787704,579016,45709,-125982]
[null,null,null,null,""]
["Private indtægter/omkostninger",327707,316172,317121,346791,416936,280250,359956,300790,313970,189968]
[null,null,null,null,""]
["Årets resultat før skat",1353090,1665239,1788612,1707914,1268103,802673,1147660,879806,359679,63987]
[null,null,null,null,""]
["Skat af årets resultat",-808269,-755821,-768066,-598622,-521127,-273056,-451538,-333861,-180536,69789]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",30125440,33165390,30374606,18120007,16322091,13864855,14130355,16615035,16675414,20208363]
["Stamplanter",0,1195,1814,0,0,0,0]
["Betalingsrettigheder EU",12172,14314,13693,25226,20728,24279,22467,71891,15278,10126]
["Mælkekvoter og andre leveringsrettigheder",265205,210185,333485,16910,42142,45332,59727,72119,31180,61335]
["Inventar og maskiner",5566434,5332862,6391684,2442682,2499818,2714072,2012225,3109452,2563964,3500457]
["Besætning",1736055,2119207,2392392,1000496,1252214,963110,777590,978800,813293,968995]
["Beholdning",864767,987939,1095552,564144,535928,531757,461021,531207,588417,574640]
["Tilgodehavende",2686769,3119535,3036724,1508195,1249421,831760,831497,1058837,1853198,726433]
["Andelskapital og financielle kontrakter",1017627,863611,1157749,798035,447085,490431,645882,562705,328847,467986]
["Landbrugsaktiver i alt",42274468,45814239,44797697,24475694,22369429,19465597,18940764,23000046,22869591,26518336]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1614663,2056955,1414610,1456905,1464709,1146488,1388445,412948,285918,466195]
["Private aktiver",300889,397912,405505,273154,320197,440592,309229,1088715,1139082,1137266]
["Øvrige aktiver udenfor landbrug",366413,416145,516029,221927,271384,392304,383695,450253,148127,49462]
["Værdipapirer og indlån",991540,2746199,350674,2252669,1357196,1110868,1390721,1204875,773034,969204]
["Hensættelser (positive)",5296,0,0,0,0,0,0]
[null,null,null,null,""]
["Aktiver i alt",45553270,51431450,47484515,28680349,25782914,22555849,22412854,26156837,25215752,29140463]
[null,null,null,null,""]
["Ansvarlig lånekapital",0,0,0]
["Realkreditinstitutter",-18816103,-22096607,-20192262,-11049882,-10111386,-9263144,-8878506,-11283200,-11009906,-13068692]
["Pengeinstitutter",-6043417,-4336021,-6726321,-1603743,-1101134,-1927417,-704958,-2560843,-1906410,-2895568]
["Pante- og gældsbreve",-145790,-109693,-63377,-28333,-24866,-8736,-8080]
["Anden langfristet gæld",-367387,-495011,-260723,-207420,-90122,0,-2619]
["Anden gæld",-2040259,-2522278,-2897503,-1757484,-1345700,-1427151,-959007,-1626741,-1970033,-1806414]
["Kassekredit",-1348113,-1441762,-2410052,-665917,-658136,-716341,-655329,-884214,-1421996,-1434541]
["Gæld i alt",-28761069,-31001371,-32550238,-15312779,-13331345,-13342788,-11208499,-16354998,-16308346,-19205215]
[null,null,null,null,""]
["Hensættelser (negative)",-5596513,-6273330,-5306134,-4073130,-3722049,-2435639,-2851173,-2181264,-2693127,-2958632]
[null,null,null,null,""]
["Egenkapital",11195687,14156748,9628143,9294441,8729520,6777422,8353182,7620575,6214279,6976616]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1486090,1561198,1375849,894500,916056,420101,804647,484058,263032,195128]
["Private indtægter",327707,316172,317121,346791,416936,280250,359956,300790,313970,189968]
["Resultat før regulering og skat",1813797,1877370,1692969,1241291,1332993,700351,1164602,784848,577003,385096]
[null,null,null,null,""]
["Privat",-462511,-283776,-324380,-273294,-371285,-335318,-365225,-305125,-273329,-293440]
["Formueindtægter/-udgifter",-32687,-54135,-28317,-20530,-32815,-33379,-36680,-27981,-32739,-35065]
["Privat udtræk",-495198,-337911,-352696,-293824,-404101,-368697,-401905,-220596,-284061,-305120]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",0,0,0,"",0,0,0,0,0,0]
["Betalt skat",-504445,-520364,-451299,-425689,-342152,-204373,-254674,-145139,-119583,-102351]
["Ændring i udskudt skat",-303824,-235457,-316767,-172933,-178976,-68683,-196863,-188722,-60953,172140]
["Skat af årets resultat",-808269,-755821,-768066,-598622,-521127,-273056,-451538,-333861,-180536,69789]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",510330,783639,572207,348845,407765,58599,311160,230391,112406,149765]
["Regulering ialt fra resultat",-460707,-212132,95643,466623,-64889,102322,-16943,94957,-217324,-321109]
["Værdireguleringer",1328,162926,129268,-227342,95614,111904,99234,55418,160547,-251445]
["Pensionsindbetaling",-110888,-162774,-177731,-114918,-49985,-70763,-138319,-339265,-57594,-73078]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",-59937,571659,619387,473208,388504,202061,255133,41503,-8849,-493254]
[null,null,null,null,""]
["Egenkapital primo",11255622,13585086,9008755,8821231,8341015,6577420,8098048,7579072,6216242,7469870]
[null,null,null,null,""]
["Egenkapital ultimo",11195687,14156748,9628143,9294441,8729520,6777422,8353182,7620575,6207394,6976616]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1353090,1665239,1788612,1707914,1268103,802673,1147660,879806,359679,63987]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",18528,40136,-108022,-915,18917,-3022,0]
["Afskrivninger m.v., landbrug",1709101,1672917,1234132,779607,561560,556284,493674,576083,533105,597995]
["Afskrivninger andre erhverv",-68605,6468,10133,1080,1002,1664,4182,19922,3521,6448]
["Regulering I/S",0,-16853,-35172,-54799,0,0,0,-180,46,801]
["Gevinst/tab finansaktiver",-165,-6220,-6906,-1064,-10720,-3039,1277,-1870,-1714,1071]
["Urealiseret regulering finansaktiver",-9996,-44129,75784,-449362,-6254,2211,-27118,-48130,157293,96621]
["Gevinst/tab gæld",36536,19599,-1007,8098,-1227,18437,6687,11951,12977,-1756]
["Urealiseret regulering gæld",-16672,-29965,-123353,22279,65447,-105424,30789,-62964,-45041,-217121]
["Øvrige tilbageførsler",-9008,27,195,298,0,1264,0]
["Tilbageførsel i alt",1659719,1641979,1045784,260665,628724,471397,509492,494811,750269,918300]
[null,null,null,null,""]
["Betalt skat",-504445,-520364,-451299,-425689,-342152,-204373,-254674,-145139,-119583,-102351]
["Privat",-462511,-283776,-324380,-273294,-371285,-335318,-365225,-305125,-273329,-293440]
["Afskrivninger privat tlbf.",31391,27488,21792,26562,31735,40838,33387,21066,23932,22866]
["Formueindtægter/-udgifter",-32687,-54135,-28317,-20530,-32815,-33379,-36680,-27981,-32739,-35065]
["Pensionsindbetaling",-110888,-162774,-177731,-114918,-49985,-77350,-207949,-339265,-57594,-73078]
["Privat udtræk, skat og pension i alt",-1079140,-993561,-959934,-807870,-764502,-609581,-831141,-473620,-437306,-457683]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",0,39117,4821,27342,0,0,0]
[null,null,null,null,""]
["Til invest og afdrag",1933669,2352774,1879284,1188052,1132326,664489,826010]
[null,null,null,null,""]
["Besætning (realforskydning)",258735,-19041,293005,81805,-100515,-35682,39550,-15730,-231061,-108920]
["Beholdninger (realforskydninger)",141320,-47511,150908,-66532,67018,-66959,46338,57674,-163246,-23621]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",2333724,2286223,2323196,1203325,1098829,561847,911897,942940,278334,392063]
[null,null,null,null,""]
["Investeringer"]
["Jord",507274,-1000429,33413,-725817,-96526,-298006,-5989,-519931,-42221,-40971]
["Immaterielle aktiver",2352,468,-235,-2333,-728,-2765,-18307,-43874,-412,-80]
["Grundforbedring",-7612,-4821,-18841,-1773,0,-318,-10879,-42249,-617,0]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",-861266,-399363,-86259,-212589,-562548,-262581,-202518,-259976,-352774,-325255]
["Inventar markbrug",-96895,-183120,-157063,-169626,-24563,-158955,-115834,-143194,-61466,-107293]
["Inventar husdyrbrug",-656577,-526022,-404930,-370536,-351609,-148235,-155861,-425261,-414873,-60838]
["Inventar andet",1893,0,0,0,0,6408,-27103,0,269,1508]
["Beboelse, landbrug",-93159,-228512,-82409,-68476,-5395,-13314,-12297,-33121,-69783,3565]
["Private aktiver",-47213,-81483,-113149,273154,-87261,-31431,-85814,-15026,-21888,-8479]
["Aktiver udenfor landbrug",-126244,-19437,-534258,-41586,-259758,-3240,-4956,321,48619,-84818]
["Investeringer ialt",-1377447,-2442721,-1363730,-1609477,-1388387,-912438,-639558,-1482311,-915146,-622661]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",956277,-156498,959466,-406153,-289558,-350590,272340,-539371,-636812,-230598]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",227023,-485769,-675069,-346505,514442,253759,-77196,246287,-465951,69088]
["Realkreditinstitutter",-1685536,-119674,-183102,-11049882,-268203,236437,17316,-11283200,-11009906,-13068692]
["Pengeinstitutter lån, netto",603168,838234,-509296,-50545,159897,90951,-372385,-245232,205682,126834]
["Anden gæld",224870,-68430,176657,-1757484,25282,-39982,15178,-1626741,-1970033,-1806414]
["Kassekredit, ændring",-325805,-7866,231343,55857,-141863,-188516,144838,248144,431667,85622]
["Ændring hensættelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-956280,156496,-959468,406151,289555,352514,-272342,539370,636810,231398]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1486091,1561201,1375849,894500,916058]
["Private indtægter/omkostninger",327707,316172,317121,346791,416936]
["tilbf. værdiændr. stambesætning mm",2342,68893,-74741,-1352,14445]
["Beregnet skat",-569215,-817834,-623268,-465637,-522959]
["Privat udtræk",-495198,-337911,-352696,-293824,-404101]
["Pensionsindbetaling",-110888,-162774,-177731,-114918,-49985]
["Konsolidering",640839,627747,464534,365561,370395,-29871]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-918398,-1274988,-910807,-694055,-698833,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",{"$f":"(B53+B74+B56+B67+B58+B59)*100/(B108-B103-B105)","v":3.6842679966248268},{"$f":"(C53+C74+C56+C67+C58+C59)*100/(C108-C103-C105)","v":3.7380109100648515},{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":3.757105752706452},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":3.3386458619055075},4.2407587871674712,2.717422534880686,3.9964651986993229,2.6995949042475234,2.4202875465442388,3.4208302118003804]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":14.190989303812284},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":16.200657060664618},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":14.021847186302807},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":15.256641311934837},18.012790094680813,11.568687778916855,17.367368270434326,10.901142942138121,11.272296669364751,15.631337960260888]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":46.35594260208633},{"$f":"C37*100/C27","v":50.244335627441956},{"$f":"D37*100/D27","v":47.422160283888346},{"$f":"E37*100/E27","v":50.2218153195928},50.598387044764976,46.104294888867003,48.054431114331862,40.342559437035469,44.517872310659435,43.726189468068974]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":9.3074145427609754},7.9230766839955056,9.6912457573594413,4.8317913901438505,7.4857151366856369,-3.5852127844481281,-3.2526646731748454,-4.6212654556906791,-4.1832852884801577,0]
["Soliditetsgrad, pct",26.1,28.5,{"$f":"D148*100/D108","v":20.276384838299389},{"$f":"E148*100/E108","v":32.407001044513095},33.857771080491524,30.047292833003095,37.269604308313433,29.134160984372844,24.617128214141701,23.941335455102411]
["Rentedækningsgrad",7.2,11.9]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",18.8,15.3,29.6,18.600000000000001,13.4,14.3,12.7,15.1,17.2,12.9]
["Vinterbyg, ha",3.4,7.1,5.6,1.2,5.0999999999999996,1.2,0,0,0.7,3]
["Vårhvede",7.6,3.3,16.3,1.5,2.1,0.4,1.9,5.9,6,6.6]
["Vinterhvede, ha",56.2,63.8,32.6,30.7,34.9,29.3,34.299999999999997,29.1,36.5,55.5]
["Triticale, ha",1.9,2.2999999999999998,1.1000000000000001,0,0,0.3,0,3.9,1.7,0.7]
["Rug, ha",2.2000000000000002,3.3,1.4,1.6,4.4000000000000004,3.2,1,1.7,0.2,1.1000000000000001]
["Havre, ha",9.8000000000000007,7.6,9.4,2.2000000000000002,1,2.6,3.4,4.0999999999999996,6.4,1.2]
["Kernemajs/majs til modenhed, ha",0,0.7,0,0.9,0.9,0,0,0,0,0.5]
["Blandsæd",1.5,0,0,0,0,0,0,0,1.3,0]
["Korn areal, ha",101.4,103.5,96,56.8,61.8,51.1,53.2,59.9,70,81.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0,0,0,0,0,0,0,0,0.6,1.2]
["Almindelig rajgræs, ha",2.2000000000000002,2.8,0.9,1,0.9,0.1,1,0.4,2.2000000000000002,0.2]
["Italiensk rajgræs, ha",0,0,0,0,0,0,0,0,0,0]
["Hundegræs, ha",0,0,0,0,0,0,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0,1.4,0,0.9,0.8,0.1,0.6,0.2,0.3,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,0]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0.9,0.7,0,0.5,0.1,0]
["Roefrø og andre frø",0,0.9,0,0.2,0.4,0,0.4,0.3,0.5,0]
["Spinatfrø, ha",0.6,0.5,0.9,0.9,0.9,0.1,0.1,0.2,0,0]
["Frøareal ialt, ha",2.8,5.6,1.7,3.3,3.9,1,2.1,1.5,3.6,1.5]
[null,null,null,null,""]
["Sukkerroer",0.1,0.1,0.1,"",0.7,2.2999999999999998,2.8,2.4,1.8,1.4]
["Spisekartofler",0,0,0,0,0,0,0,0.1,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",1.4,1.3,0.1,0.1,0,0,0,0,0,0.2]
["Proceskartofler, ha",0.4,0.3,0.4,0.1,0,0.1,0,0,0,0.3]
["Stivelseskartofler",4.9000000000000004,2.8,2.9,0.9,0,0.3,0,0,0.3,0.8]
["Raps, ha",11.1,14.3,9.9,8.6999999999999993,9.6999999999999993,5.5,9.1999999999999993,7.7,4,7.3]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,0,0]
["Ærter til konsum",0,0,0,0,0,0,0,0,0,0]
["Ærter og andre bælgsæd",0,0,0,0,0,0.7,0,0,0,1.2]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0.2,0.3,0.1,0.1,0,0.1,0,0,0]
["Grønsager, ha",0.2,0,0.1,0.1,0,0.1,0,0.1,0,0.3]
["Frugt og bær, ha",0,0,0,0,0,0,0.4,0.3,0.7,0.8]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0,0.3,0.4,0.1,0.1,0.2,0.6,0.5,0,0]
["Pil til energi, ha",1.3,0.7,1,0.4,1.2,0.7,0.6,1.6,0.3,0]
["Majs til energi, ha",11.2,6.7,9.3000000000000007,0,1.1000000000000001,0.9,1.3,7,0,0]
[null,null,null,null,""]
["Foderroer, ha",0,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",0.2,0.2,0.5,1.1000000000000001,1.2,1.3,0.6,0.3,1.2,1.1000000000000001]
["Helsæd, ha",0.2,0.5,0.3,0.2,1.2,0.4,0,0.4,0.3,0]
["Vedvarende græs, ha",3.2,4,3.5,4,4,2.6,2.5,4.2,3.7,3.1]
["Majs, ha",0.2,1.2,1.1000000000000001,1.1000000000000001,0.5,0.4,0.3,1.1000000000000001,0.3,0.3]
["Kolbemajs, ha",0,0,0,0,0,0,0,0.3,0.1,0.1]
["Andet grovfoder, ha",0.7,0,0,0.4,0,0.3,0]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",139.19999999999999,141.9,127.6,78.099999999999994,85.3,67.900000000000006,73.8,87.2,86.7,99.8]
["Udyrkede arealer, ha",1.1000000000000001,2.2000000000000002,2.2000000000000002,1.2,2,1,0.6,1,0.4,1.7]
["Randzoner, ha",1,0.1,0,0.2,0.2,0.6,0.6,1,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0.3,0,0.4,0.1,0,0,0.1,0.1,0.2]
["Landbrugsareal, ha",141.4,144.5,130,80,87.6,69.599999999999994,75,89,87,102]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",105.5,103.9,89.2,61.5,62.2,46.3,56.4,67.3,60.2,70.5]
["egen bortforpagtet areal, ha",32.200000000000003,43.4,34.6,18.8,6.4,0.6,2.8,3.2,1.2,5.3]
["Egen skov, krat, hede m.v.",3.6,4.7,3.6,2.6,2.8,1.3,2.2999999999999998,2.6,2.1,2.5]
["Tilforpagtet dyrkbart landbrugsareal, ha",35.799999999999997,40.5,40.700000000000003,19,25.4,23.2,18.7,22,38.5,31]
["Tilforpagtet skov m.v., ha",0.1,0.1,0,0,0,0,0,0,0,0]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",0,11.4,0.4,6.8,8.9,1.2,1.9,1.7,2.9,5.4]
["Areal med lerjord (jb 5, 6), ha",94,91.6,69.099999999999994,58,62.3,46.9,56.8,54.4,43,47.4]
["Areal med fin sand (jb 2 og 4), ha",14.6,16.7,18.100000000000001,6.3,4.4000000000000004,8.1999999999999993,2.9,3.9,17.600000000000001,20.399999999999999]
["Areal med grovsand (jb 1 og 3), ha",44,34,52,11.1,12.1,13.1,13.4,29.1,23.7,23.1]
["Særlige jordbundstyper, ha",0.2,0.1,0.5,0,0,0.1,0,0.2,1.2,0.6]
["Markvanding, antal brug",0.26,0.18,0.24,0.09,0.02,0.05,0.05,0.14000000000000001,0.16,0.24]
["Herpå areal vand",105.08,96.14,143.51,43.21,80,129,48.78,106.16,100.21,81.69]
["Antal m3 vand forbrugt til vanding",0,0,0,0,0,0,0,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,25,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,22,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",68,63,50,52,50,52,54,56,41,53]
["Hkg vinterbyg pr ha",77,72,49,69,60,57,0,0,65,49]
["Hkg vårhvede pr ha",63,59,43,46,64,47,48,51,53,39]
["Hkg vinterhvede pr ha",88,79,68,85,77,80,76,73,65,67]
["Hkg triticale pr ha",53,61,67,0,0,44,55,45,48,28]
["Hkg rug pr ha",52,55,35,61,67,52,71,59,47,49]
["Hkg havre pr ha",77,59,46,65,68,64,62,49,28,54]
["Hkg kernemajs pr ha",0,350,0,55,388,0,0,0,0,45]
["Hkg græsfrø pr ha",0,0,0,0,0,0,0,0,7,12]
["Hkg alm. rajgræs pr ha",20,21,13,15,11,16,16,21,3,15]
["Hkg italiensk rajgræs pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg rødsvingel pr ha",0,0,0,10,11,12,10,18,16,0]
["Hkg sukkerroer pr ha",118,0,212,"",116,98,68,70,112,96]
["Hkg spisekartofler pr ha",0,0,0,0,0,40,42,40,40,24]
["Hkg læggekartofler pr ha",306,261,333,333,0,244,0,0,0,119]
["Hkg proceskartofler pr ha",656,260,480,336,0,270,0,0,273,351]
["Hkg stivelsekartofler pr ha",390,470,388,575,0,341,0,0,391,454]
["Hkg raps pr ha",41,42,31,40,30,43,43,38,24,26]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",20,23,9,17,19,17,14,22,12,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.0900000000000001,1.1599999999999999,1.28,1.2,1.03,1.17,1.2,1.44,1.55,1.36]
["Kr pr kg solgt maltbyg",0,1.61,1.43,1.1100000000000001,1.29,1.1599999999999999,1.25,1.33,1.59,1.62]
["Kr pr kg solgt hvede",0.99,1.37,1.28,1.07,1.07,1.1599999999999999,1.22,1.55,1.74,1.38]
["Kr pr kg solgt rug",1.08,1.07,1.23]
["Kr pr kg solgt havre",1.1299999999999999,1.22,1.33,1.1299999999999999,0,1.07,0.9,1.1599999999999999,0,0]
["Kr pr kg solgt kernemajs",0,0.2,0]
["Kr pr kg solgt raps",3.03,3.14,2.65,2.76,2.62,2.65,2.5,3.03,3.44,3.35]
["Kr pr kg solgt fabriksroer",0.38,0.45,0.71,1.18,1.47,1.42,1.49,2.41,0.27,1.68]
["Kr pr kg solgt spisekartofler",0,0,0,0,0,5,29122,6,4265.3999999999996,0]
["Kr pr kg solgt industrikartofler",0.46,0.92,0.69,0.75,0,0.68,0,0,0.85,0.43]
["Kr pr kg solgt stivelseskartofler",0.46,0.43,0.4,0.39,0,0.39,0,0,0.48,0.36]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0,0,0,0,0,0,0,0,0,0]
["Antal årsopdræt",0,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",0,0,0,0,0,0,0,0,0,0]
["Udskiftningsprocent",0,0,0,0,0,0,0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk i alt",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk pr ko",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",0,0,0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",0,4899,0,0,0,17538,0,0,0,0]
["Kr pr solgt kvie levebrug",0,0,0,0,0,0,0,0,0,0]
["Kr pr købt kvie",0,0,0,0,0,0,5250,0,11000,0]
[null,null,null,null,""]
["Ha grovfoder pr årsko",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,0,0,0]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,0,0,0,0,0]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",0,247,0,0,0,0,336,300,0,0]
["Pris pr solgt slagtekalv",0,4345,0,0,0,0,9757,7599,6503,6410]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",26.5,18.2,70.7,0,0,10.4,0,13.3,7.2,25.2]
["Antal fravænnede grise pr årsso",34.299999999999997,33.4,31.3,0,0,28.5,0,28.4,29.5,26.8]
["Antal fravænnede grise produceret",908,608,2216,0,0,296,0,378,213,677]
["Gennemsnitsvægt solgte 7 kg's grise",7,7,7,0,0,7,0,7,7,0]
["Stk 7 kg's grise solgt",155,112,363,0,0,59,0,77,40,0]
["Gennemsnitspris solgte 7 kg's grise",282,263,201,0,0,214,0,253,269,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",32.9,32,30.1,0,0,27.4,0,27.3,0,0]
["Antal smågrise produceret",872,583,2126,0,0,284,0,362,0,0]
["Stk 7 kg's grise købt",0,0,0,0,0,0,0,0,0,0]
["Kr pr købt 7 kg's gris",0,0,0,0,0,0,0,0,0,0]
["Antal smågrise solgt",655,450,1683,0,0,226,0,318,163,649]
["Vægt 30 kg's grise solgt",31,29,29,0,0,29,0,33,34,33]
["Kr pr solgt 30 kg's gris",514,475,377,0,0,367,0,451,446,386]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",0,245,0,68,87,0,51,0,0,0]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",0,256,0,77,85,0,52,0,0,0]
["Kr 30 kg's grise købt",0,479,0,475,417,0,405,0,0,0]
["Stk slagtesvin solgt",0,229,4,68,87,0,51,0,0,1]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",3,7,11,1,2,2,1,2,1,0]
["Pris pr solgt slagtesvin",444,1097,2437,1007,913,4072,910,0,1438,0]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",47159,45598,50244,24804,24810,22077,21789,25438,21472,27842]
["Antal hønepladser",null,null,null,null,null,null,null,0,0,0]
["Antal producerede slagtekyllinger",45951,53351,15648,3454,4893,5005,0,0,0,0]
["Kg æg solgt",2319314,2828102,3961051,2335608,2028125,1899603,1536543,1896227,2480523,2843809]
["Antal slagtekyllinger solgt",34470,41527,0,0,0,0,0,6218,0,0]
["Kg. slagtekylling solgt",null,null,0,0,0,0,0,0,0,0]
["Pct. burhøns",0,5,14,11,2,6,6,12,26,35]
["Pct. skrabehøns",68,70,56,68,79,62,81,62,59,51]
["Pct. frilandshøns",22,21,29,5,19,23,12,17,2,9]
["Pct. økologiske høns",6,0,0,17,0,9,1,8,13,5]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,0,0,0,0,0,0,0,0,0]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind solgt",0,0,0,0,0,0,0,0,0,0]
["Kr. pr. solgt minkskind",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, primo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr tæver, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, primo",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind, ultimo",0,0,0,0,0,0,0,0,0,0]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",339018,332830,203045,219851,18063,238486,186771,123804,475299,243624]
["Korn IO",662203,582843,686871,236993,474161,199971,237943,397189,315917,423099]
["Frøafgrøder",28426,72401,20528,41037,34445,23256,31342,25352,32953,16607]
["Handelsroer",583,1492,1697,10564,11138,31681,42593,39973,30941,21334]
["Kartofler",206934,148537,85513,29904,0,9312,2392,2035,14445,22723]
["Raps",148527,188890,82324,94717,75602,62773,96750,84213,41170,62375]
["Ærter m.v.",0,650,0,73,0,4126,0,0,10484,9055]
["Andre industriafgrøder",0,0,0,0,0,1081,0,0,0,0]
["Gartneriafgrøder",0,0,0,106,0,14087,0,11446,18008,26822]
["Grovfoder excl. IO",1338,6044,10281,4613,5626,5770,4021,11810,633,-403]
["Grovfoder IO",0,834,56,2250,0,7004,0,1683,0,0]
["Energiafgrøder m.v.",118854,50337,52772,707,10587,6141,16048,73173,-541,1736]
["Bruttoudbytte Planteavl incl. IO",1505883,1384859,1143086,640815,629622,603688,617860,770679,939309,826973]
[null,null,null,null,""]
["Mælkesalg",0,0,0,0,0,0,0,0,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,0,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",0,0,0,"",0,0,0,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",0,237,0,0,0,1633,0,0,35,93]
["Slagtekalve salg",0,630,0,0,0,0,949,1982,2700,2090]
["Spædkalve salg",0,0,0,0,215,0,0,0,0,0]
["Kvier levebrug salg",0,0,0,0,0,0,0,0,0,0]
["Kvier køb",0,0,0,0,0,0,-1021,0,-150,0]
["Tilvækst køer og opdræt",-282,-1286,0,211,0,689,-1867,-2842,353,723]
["Tilvækst kalve",-274,305,0,-31,0,1988,-1293,632,-600,252]
["Kvæg, tilskud",0,0,0,60,0,0,0]
["Kvæg andet",282,127,0,83,0,1306,4054,5877,6379,3348]
["Bruttoudbytte Kvæg",-274,13,0,324,215,5615,822,5650,8717,6507]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",43655,29510,72976,0,0,12546,0,19376,10851,0]
["Smågrise salg",336780,213491,635170,0,0,82710,0,143464,72868,250530]
["Salgtesvin salg",49,251297,8615,68609,79452,1379,46577,1157,585,1174]
["7 kg's grise køb",0,0,0,0,0,0,0,0,0,0]
["30 kg's grise køb",0,-122636,0,-36500,-35443,0,-20862,0,0,0]
["Soplte køb",0,0,0,0,0,0,0,0,0,0]
["Tilvækst salgtesvin",-46,25058,-39,1753,-977,43,-2278,-4583,153,1794]
["Tilvækst smågrise",-30018,20953,-10335,0,0,2297,0,-539,785,8783]
["Tilvækst øvrige svin",-9764,7999,-10745,0,0,-1944,0,4250,1199,21433]
["Svin andet",29655,16743,46679,142,197,5894,138,14732,7956,20013]
["Bruttoudbytte Svin",370311,442416,742321,34003,43229,102926,23574,177857,94397,303727]
[null,null,null,null,""]
["Æg salg",10228284,10003752,11117646,5943824,5897676,4433401,4990041,5525038,4354932,5140118]
["Høns indkøb",-1544091,-1846728,-1607754,-1288370,-1166281,-1010444,-1111125,-1078744,-969453,-859808]
["Slagtekyllinger salg",467334,558507,6459,2202,0,0,0,3109,0,0]
["Fjerkræ andet",206581,393771,584166,192138,155126,590411,133139,374349,416509,298440]
[null,null,null,null,""]
["Minkskind salg",0,0,0,0,0,0,0,0,0,0]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,0,0]
["Pelsdyr andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Får",0,0,0,0,0,0,0,-2,4,0]
["Husdyr i øvrigt",3816,-1855,-13806,126,19004,2787,1194,-1564,3390,4662]
["Bruttoudbytte andre husdyr",9361924,9107447,10086710,4849920,4905525,4016156,4013248,4822186,3805382,4583412]
[null,null,null,null,""]
["Maskinstationsindtægter",69014,87965,126006,53556,19612,38215,23260,43817,65839,96832]
["Skovindtægter",20352,9081,10757,1369,668,483,0]
["Andre landbrugsindtægter",163799,109657,411816,143468,76303,166734,87554,89384,89907,98786]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",11491010,11141437,12520697,5723455,5675173,4933818,4766318,5909573,5003550,5916237]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter",null,null,null,0]
["Tilskud økologisk jordbrug",0,0,0,951,0,3444,289,0,8660,3239]
["Tilskud miljøforanstaltninger, MVJ",19267,2896,1747,1796,0,1133,24,6317,179,106]
["Lejeindtægter",35948,59401,60756,25124,26646,52498,14319,17797,18593,18349]
["Andre landbrugsindtægter, pasningsaftale",0,499,29848,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, videresalg",1977,-31828,55689,4920,8733,605,1265,978,0,1146]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",20352,9081,8200,577,0,397,663,5111,1115,2479]
["Andre landbrugsindtægter, sten grus m.v.",0,0,0,0,0,231,0,0,0,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,0,0,0,0,0,0,0,987,3531]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,0,2470]
["Andre landbrugsindtægter, sygedagpenge",15008,3239,4739,237,1115,2896,849,2034,1889,4795]
["Andre landbrugsindtægter, øvrige",71247,65870,249023,109049,40477,106013,70144,57146,58484,70693]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-118180,-89948,-106494,-47590,-47126,-56867,-41181,-69084,-60081,-58809]
["Gødning",-150267,-145609,-101072,-70478,-88964,-80474,-59188,-77180,-61239,-67155]
["Planteværn",-179429,-152614,-122844,-73141,-93964,-85543,-80656,-68837,-72068,-62580]
["Diverse. vedr. planteavl",-57090,-54068,-47633,-39595,-44866,-45785,-42046,-27857,-30976,-26860]
["Produktionsrådg. planteavl",-5869,-38411,-3080,-343,-843,-209,0]
["Stykomkostninger Mark",-510836,-480649,-381123,-231146,-274920,-268669,-223071,-242959,-224365,-215404]
["Foderkorn excl. IO",-535355,-452310,-678296,-169498,-61449,-185236,-186951,-143695,-94034,-55274]
["Foderkorn IO",-662203,-582843,-686871,-236993,-474161,-199971,-237943]
["Indkøbt kraftfoder",-9477,-7059,-19789,-27,0,-5251,-2577,-10066,-5779,-15393]
["Indkøbt tilskudsfoder",-7855,-43997,-55539,-5770,-55,-2135,-20921,-528,-352,-48]
["Indkøbt smågrise blanding",-2234,-5178,-22972,0,0,-867,0,-6546,-3505,-10926]
["Indkøbt færdigblanding",-42872,-115074,-134752,-20348,-38397,-21235,-19817,-33208,-16629,-54053]
["Indkøbt fjerkræfoder",-3769745,-3283992,-3829435,-1927171,-1724922,-1753085,-1641680,-2176146,-1677943,-2026609]
["Indkøbt pelsdyrfoder",40,189,-4550,-612,-436,-604,-1607,1781,99,-73]
["Indkøbt mælkeprodukter",-405,-72,0,0,0,0,0,0,0,-90]
["Indkøbt hjælpeprodukter",-31998,-19060,-41614,-2845,-4760,-4562,-2270,-5507,-10133,-14224]
["Andet indkøbt kraftfoder",-56537,-118063,2116,-61239,-46538,-2424,-28010,-310464,-295997,-297717]
["Indkøbt grovfoder",-5311,-442,-135,-1079,-1816,-1512,-2449,-5013,-1503,-2868]
["Andet indkøbt foder",-358,0,-481,0,0,-693,0,-369,-239,-1213]
["Eget grovfoder",929,-3177,0,-2196,0,-7709,0,0,-282,0]
["Andet eget foder",0,0,0,0,0,0,0]
["Dyrlæge og medicin",-158397,-134326,-211893,-36371,-37695,-58151,-24542,-43111,-26575,-41228]
["Produktionsrådgivning",-27621,-2960,-10797,-93,-80,-2698,-904,-2894,-2015,-3242]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-345625,-289051,-498520,-152456,-135507,-143691,-82489,-145025,-99528,-165992]
["Skovomkostninger",-22214,-5435,-8461,-754,-2890,-623,0]
["Diverse vedrørende andet",0,0,0,0,0,0,-661,-2878,-1378,-1839]
["Stykomkostninger i alt incl. IO",-6164244,-5543496,-6583112,-2849032,-2803627,-2659117,-2475891,-3525499,-2776076,-3329292]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-95426,-100398,-103357,-58880,-46193,-53553,-60142,-66300,-83347,-94905]
["Energi",-168239,-156563,-231324,-83418,-84686,-84976,-72719,-95208,-94835,-120670]
["Maskinstation diverse",-103767,-77046,-54581,-39999,-27095,-27375,-27610,-41831,-51590,-39753]
["Maskinstation høst af korn og frø",-38056,-25458,-40558,-8045,-10592,-17150,-7150]
["Maskinstation - optagning",0,0,-5151,-1460,0,0,-22,-13,0,0]
["Maskinstation, husdyrgødning",-36196,-22173,-30235,-10724,-10596,-10172,-7524,-18067,-12676,-7658]
["Maskinstation, høst af grovfoder",-3452,0,0,-140,-1028,-240,0,-2594,-490,-3890]
["Vedligehold bygninger, gårdsplads mv.",-87044,-122743,-87177,-34281,-39958,-43339,-26315,-35922,-37830,-49396]
["Vedligehold grundforbedring",-42273,-16943,-29130,-24455,-24766,-6628,-10073,-8454,-7038,-8287]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-302,-552,0,-45,419,-1871,0]
["Vedligehold markredskaber",-156406,-150989,-156147,-59935,-83262,-55297,-64149,-86220,-80662,-85466]
["Vedligehold staldinventar",-153892,-150758,-207772,-86222,-74336,-48509,-44878,-64959,-71462,-58361]
["Vedligehold andet inventar",-21868,-10056,-7227,-9667,-14393,-52347,-45905,-30072,-28381,-46241]
["Investeringer over driften",-36516,-24993,-49909,-28806,-22073,-42982,-16889,-16889,-19281,-21768]
["Lønomkostninger",-987335,-925121,-1203736,-363803,-398548,-342428,-279818,-314882,-353192,-459511]
["Ejendomsskat",-57308,-52763,-42511,-24478,-23870,-19577,-20521,-20106,-18915,-24372]
["Forsikringer",-161348,-173367,-160892,-82334,-67640,-63951,-57032,-66556,-65963,-74203]
["Diverse omkostninger",-142575,-153463,-213336,-77149,-99420,-88302,-119865,-89589,-98379,-131532]
["Økonomirådgivning",-54007,-49237,-57960,-17920,-22356,-14726,-7596,-50415,-60855,-57804]
["Regnskab",-67439,-59437,-63379,-44220,-43532,-45369,0]
["Kontante kapacitetsomkostninger ialt",-2413449,-2272060,-2744384,-1055978,-1093925,-1018793,-868208,-1022392,-1097727,-1303845]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-385578,-389505,-414601,-218409,-209230,-210258,-184982,-194022,-169810,-217476]
["Afskrivninger beboelse, landbrug",-36735,-38165,-36608,-25694,-20990,0,0]
["Afskrivninger grundforbedring",-6739,-4360,-19061,-2568,-1689,-6492,-1987,-5119,-2902,-5601]
["Afskrivninger stamplanter",0,-299,-363,0,-5802,0,0]
["Afskrivninger markredskaber",-207284,-249423,-230183,-109203,-116942,-118730,-105322,-127746,-120386,-145178]
["Afskrivninger staldinventar",-485718,-404024,-579363,-200252,-203571,-202076,-153161,-242714,-175225,-222492]
["Afskrivninger specialinventar",-91,0,0,0,0,-6492,-6795,-3196,-5347,-6215]
["Afskrivninger bl. driftsmidler mv.",-30037,-25353,-21610,-10740,-11701,-14692,-10609,-11160,-9166,-14637]
["Afskrivninger i alt",-1152182,-1111128,-1301788,-566867,-569926,-558741,-462854,-583956,-482837,-611600]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,0,0,0,0,0,0,0,-30841,0]
["Nedskrivninger, beboelse",0,0,0,0,0,0,0]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-9106,-855,0,-10788,0,0,0,0,0]
["Nedskrivninger, staldinventar",0,0,-455,0,0,0,0,0,-6315,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",0,-9106,-1310,0,-10788,0,0,0,-37156,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",27755,17441,0,0,-9540,0,-8122,0,-1188,0]
["Tab/gevinst, beboelse",-98492,-31109,0,0,0,0,-3503]
["Tab/gevinst, grundforbedringer",-80,0,0,0,0,-12,0,0,0,5103]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",17185,25849,15203,4491,26789,6111,13034,21938,3846,8541]
["Tab/gevinst, staldinventar",-16057,-268987,-335,-211961,42,0,-16628,435,1765,8019]
["Tab/gevinst, andet inventar",0,0,0,0,0,0,2589,0,0,0]
["Tab/gevinst, blandede driftsmidler mv.",146,-9651,6023,-253,7559,-2752,-8423,1638,-2546,-690]
["Tab/gevinst i alt",-69544,-266457,20892,-207723,24851,3347,-17549,24010,1878,20973]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-3635175,-3658751,-4026590,-1830568,-1649788,-1574187,-1348611,-1582338,-1615842,-1894472]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",63344,95474,46192,13897,11834,51736,19138,46014,1463,1200]
["Forpagtningsindtægter",253427,172208,250045,53547,9180,8042,8583,15169,15865,28454]
["Forpagtningsudgifter",-244488,-286215,-278759,-144938,-154093,-120933,-94441,-105366,-143195,-137533]
["Renteindtægter",10361,13500,15366,15128,15849,3902,12419,16384,32043,10477]
["Aktieindkomst",2556,36477,3057,8835,5177,1356,1778,313,2084,289]
["Renteudgifter, realkredit dkr, fast",-73056,-114760,-78361,-74756,-69294,-60448,-68375,-69903,-74944,-108932]
["Bidrag, realkredit dkr, fast",-57127,-51094,-45158,-34176,-27129,-16406,-7044]
["Renteudgifter, realkredit dkr, variabel",2336,-17115,-26318,-7597,-17043,-13861,-20635,-52444,-70462,-95757]
["Bidrag, realkredit dkr, variabel",-110704,-124706,-121733,-58882,-33361,-25209,-21570]
["Renteudgifter, realkredit fr. valuta, fast",0,0,0,0,0,-4,0,-1918,-646,-12545]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,-156,0]
["Renteudgifter, realkredit fr.valuta, variabel",-510,-6718,-6929,-1498,-6706,-11530,-22300,-87094,-124072,-144018]
["Bidrag, realkredit fr. valuta, variabel",-6908,-17503,-35451,-19147,-29573,-32050,-37072]
["Renteudgifter, anden realkreditgæld",-10101,-6208,-522,-44,-3,0,0,0,-266,0]
["Renteudgifter, pengeinstitut",-212656,-180809,-271902,-86891,-48307,-100648,-43983,-162505,-80046,-135150]
["Renteudgifter, kassekredit",-69659,-77930,-93018,-43970,-39800,-42801,-33142,-70943,-89846,-120165]
["Renteudgifter, udlandslån",-1019,-1750,0,-5930,-15903,-4656,-8854,-18747,-54757,-54580]
["Renteudgifter, prioritetsomkostninger",-60074,-83510,-20186,-22756,-19472,-31056,-13272,-11064,-31218,-15294]
["Renteudgifter, ansvarlige lån",0,-1407,0]
["Renteudgifter, finansiel leasing",-5886,-4702,-10039]
["Renteudgifter, øvrig gæld",-12241,-32385,-19375,-25772,-17181,-8951,-4865,-48176,-36058,-27543]
["Realiseret gevinst gæld",1902,8966,2602,5127,4521,82,3907,535,52,6012]
["Realiseret tab gæld",-38438,-58622,-1595,-12981,-3293,-18519,-10594,-12486,-13029,-4255]
["Realiseret gevinst værdipapirer",11396,6334,7164,11390,46399,5370,4990,5220,3191,31740]
["Realiseret tab værdipapirer",-22175,-64870,-166342,-84096,-125507,-89813,-45365,-45508,-24145,-61137]
["Finansiering i alt",-579721,-797346,-851261,-515509,-513704,-506553,-380697,-602517,-687986,-838739]
["Heraf renteudgift henført privat",-35764,-31092,-29907,-40143,-35569,-41037,-42563,-52109,-53961,-53631]
["Heraf rentendtægt henført privat",3073,38054,3649,12925,8770,1801,3768,3110,9331,2340]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",22476697,23147191,20471194,11620346,10600139,8896746,9489400,10903967,11273239,13827571]
["Driftsbygninger",6917294,7679943,8563116,4571443,4263128,3594227,3492613,3847848,3622885,4661657]
["Fast ejendom, i øvrigt",1466716,1497429,1577259,1161159,1118933,827113,1073675,1338013,1563538,1904953]
["Stamplanter",0,1494,2177,0,5802,0,0]
["Betalingsrettigheder",17088,17068,15322,26212,24121,0,0,73980,14496,19257]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Andre immaterielle aktiver",270426,214492,338467,18608,44718,44467,50574,37239,30745,59444]
["Inventar markbrug",1449725,1716290,1627016,743704,912219,760448,686388,746453,762198,931221]
["Inventar husdyrbrug",4057175,3813122,4998662,1675742,1516470,1923801,1270818,2123653,1584925,2726057]
["Inventar andet",0,0,0,0,0,50240,22502,22173,42435,41471]
["Kvæg",556,1601,0,666,0,3923,6776,12279,13034,10907]
["Svin",165037,100976,331030,10801,13060,47002,10450,75247,38609,105284]
["Fjerkræ",1719073,1816511,2218603,1033463,1075830,862719,777112,862289,518671,721429]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",0,0,0,0,0,0,0,128,93,0]
["Andre husdyr",138293,134596,164372,38561,60588,13784,22801,13126,11825,22455]
["Beholdninger egen avl",622533,690808,653599,321094,388084,194627,258047,306559,264217,282320]
["Beholdninger indkøbt foder",195650,179592,235459,98392,149700,171906,173264,195266,88721,182033]
["Jordbeholdninger",58321,53453,46114,27777,44429,23711,32698,31375,34463,39898]
["Andre beholdninger",119941,103193,174657,48244,41872,74554,43349,55681,37770,46768]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",3091318,2995015,2115543,1230816,1177292,823025,969223,1214131,627098,923607]
["Mellemregning I/S-interessenter",18024,96786,186574,0,0,0,0,8160,23218,56201]
["Andel I/S",0,22265,0,0,0,-346,0,129,407,8152]
["Finansielle kontrakter og værdipapirer",901262,2532494,868556,1598565,0,1603,8125,12189,7026,64153]
["Andelskapital",368734,359987,560854,232032,57804,153008,64590,151691,128156,241656]
["Leveringsrettigheder",65079,43725,46271,0,0,0,0]
["Kassekredit (positiv)",491311,392200,425297,455029,498278,643906,431837]
["Landbrugsaktiver ialt",43708992,45077735,44751587,23314169,21992466,19133735,18906644,22031576,20687769,26876494]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",625975,1205557,508962,723008,415443,508313,731403,414199,331943,416351]
["Beboelse",901307,1010349,897747,915318,1040799,1021246,962206,849176,938734,909667]
["Private aktiver",314958,378921,329735,293968,268241,464502,275314,165217,194956,258646]
["Immaterielle anlægsaktiver",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",0,0,0,0,0,0,0,170555,150641,45135]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",249702,211645,0,0,0,0,1543,29,67,0]
["Aktier mv",201625,1966379,140307,1108500,1146635,158105,337487,279710,385559,519633]
["Obligationer mv",179267,45507,30244,18729,22201,8870,17284,55004,114992,150091]
["Pantebreve",86557,116896,90880,215390,266158,649688,693210,553202,941151,117246]
["Indlån mv.",406147,219075,173987,311711,373207,170166,234906,678310,438974,392768]
[null,null,null,null,""]
["Aktiver ialt primo",46674531,50232064,46923449,26924626,25528901,21740289,21855636,25713062,24199365,29699721]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",0,-103134,0]
["Fast forrentet Dkr",-9317842,-7182315,-5795089,-3013443,-2651646,-2394109,-1724599,-1868566,-1584207,-2135340]
["Variabelt forrentet Dkr",-9925387,-12411655,-11126939,-6007684,-5027248,-3441552,-2950482,-3105215,-3095067,-3895088]
["Fast forrentet fremmed valuta",0,0,0,-41218,0,-250925,0,0,-3911,-5157]
["Variabelt forrentet fremmed valuta",-1311175,-2681110,-3688022,-1707452,-2790626,-3031217,-4214896,-5982753,-6079593,-6939505]
["Diverse realkreditlån",81553,78134,192110,"",96275,38153,79529,78721,110956,52343]
["Realkreditinstitut gæld ialt primo",-20472851,-22196946,-20417940,-10605457,-10373244,-9079650,-8810449,-10877813,-10651822,-12922747]
["Variabelt forrentet Dkr",-5285677,-3379801,-7258101,-1651723,-544600,-1716204,-903730,-2491959,-787292,-1733242]
["Fast forrentet Fremmed valuta",-61808,-49336,0,0,0,0,-68011,-97096,2,0]
["Variabelt forrentet fremmed valuta",0,0,0,0,-396830,-120058,-98459,-271403,-904094,-1051511]
["Pante- og gældsbreve",-162478,-125492,-52741,-30098,-24866,-9568,-8766,-203423,-170165,-16051]
["Anden langfristet gæld",-454708,-535412,-279280,-187783,-76064,82,0,-1662,-114,54]
["Leasingforpligtelser",-270230,-548486,-375146,-121605,-86366,-14174,-6623,-70074,-100728,-190439]
["Mellemregning interessenter",0,0,0,0,0,0,0,0,0,0]
["Moms",-147615,-265833,-149875,-219716,-55574,-93194,-130786,-101667,-226884,-158646]
["Leverandørgæld",-1194770,-1380573,-1658795,"",-985155,-1194357,-716327,-1075478,-1329489,-1365929]
["Anden gæld, finansielle kontrakter",-186747,-314990,-453107,-168082,-136390,-135389,-89922,-244621,-107807,-215691]
["Kassekredit",-1673918,-1449628,-2178709,-610059,-799999,-904856,-510491,-636070,-990329,-1348919]
["Gæld uden for landbruget",-1824,-42071,3346,-1638,0,0,0,0,0,1092]
["Gæld i alt",-29912626,-30391702,-32820349,-14480655,-13479090,-13267449,-11346133,-16071265,-15268723,-19002028]
["Hensættelser (negative)",-5506283,-6255276,-5094345,-3622740,-3708797,-2281050,-2719944,-2062725,-2818209,-3275463]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",21279417,23833597,20516992,12346919,10696665,9388064,9495542,11423561,11293109,13539929]
["Driftsbygninger",7420737,7707243,8234774,4565623,4598227,3620366,3503863,3921924,3778753,4772738]
["Fast ejendom, i øvrigt",1425285,1624550,1622840,1207466,1027199,856425,1139310,1269551,1603551,1895696]
["Stamplanter",0,1195,1814,0,0,0,0]
["Betalingsrettigheder",12172,14314,13693,25226,20728,24279,22467,71891,15278,10126]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",265205,210185,333485,16910,42142,45332,59727,72119,31180,61335]
["Inventar markbrug",1352261,1666730,1568244,806495,832235,804516,714810,782098,708605,903394]
["Inventar husdyrbrug",4212992,3666132,4823440,"",1667583,1872217,1254605,2308376,1818540,2561816]
["Inventar andet",1181,0,0,0,0,37340,42810,18977,36819,35248]
["Kvæg",0,619,0,847,0,6600,3616,10069,12786,11883]
["Svin",125209,154986,309911,12553,12083,47400,8171,74375,40746,137294]
["Fjerkræ",1465360,1843932,1902060,947426,1177256,890716,743022,872146,749306,796569]
["Pelsdyr",0,0,0,0,0,0,0,0,0,0]
["Får",0,0,0,0,0,0,0,126,97,0]
["Andre husdyr",145486,119670,180421,39669,62876,18395,22780,22083,10358,23250]
["Beholdninger egen avl",572229,614111,640651,355022,312789,274512,215986,288234,373276,248277]
["Beholdninger indkøbt foder",132132,201355,261958,117445,133437,165843,161969,156958,119525,221497]
["Jordbeholdninger",50530,57900,64463,22587,34517,28976,31632,28658,42711,35994]
["Andre beholdninger",109875,114574,128480,69091,55185,62425,51434,57357,52905,68872]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",2686769,3102683,2952268,1435355,1249421,832106,831497,1058551,1831163,668413]
["Mellemregning I/S interessenter",0,16853,54104,45383,0,0,0,0,0,0]
["Andel I/S",0,0,30351,27457,0,-346,0,286,-2880,-1564]
["Finansielle kontrakter",0,0,0,0,113,0,8360,29224,11808,16273]
["Andelskapital",379794,323726,778317,262990,70371,153616,70932,154623,124026,245335]
["Leveringsrettigheder",61570,44787,47330,0,0,12461,5945,0,0,0]
["Kassekredit (positiv)",576263,495097,332102,510365,376600,324355,560644]
["Landbrugsaktiver ialt",42274468,45814239,44797697,24475694,22369429,19465597,18949124,22621187,22651662,26252375]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",713356,1014026,516864,541587,396697,124173,417880,412948,285918,466195]
["Beboelse",901307,1042929,897747,915318,1068011,1022316,962206,939058,957882,909667]
["Private aktiver",300889,397912,405505,273154,320197,440592,309229,149655,181201,227598]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,0]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",246770,216998,286513,0,0,0,1880,150663,134540,38687]
["Øvrige aktiver, udenfor landbrug",119643,199147,229515,221927,271384,392304,381814,299591,13586,10775]
[null,null,null,null,""]
["Aktier mv",222462,2057163,88980,1585985,788446,172811,377424,393857,408607,516021]
["Obligationer mv",266985,167739,25588,97647,37127,14233,10526,16132,62121,146181]
["Pantebreve",116231,140302,96727,212453,260760,649461,691130,556195,60627,140883]
["Indlån mv.",962124,876091,471480,866950,270862,274364,311642,613322,428992,337935]
["Hensættelse (positive)",5296,0,0,0,0,0,0,0,0,21107]
[null,null,null,null,""]
["Aktiver ialt ultimo",45553270,51431450,47484515,28680349,25782914,22555849,22412854,26156837,25215752,29140463]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",0,0,0]
["Fast forrentet Dkr",-8366638,-7620234,-6257329,-3277069,-2790895,-2546180,-2177805,-1708531,-1759220,-1868632]
["Variabelt forrentet Dkr",-9923278,-12933271,-10983488,-7287957,-5046933,-4001344,-3162233,-3316637,-3524355,-4176514]
["Fast forrentet fremmed valuta",0,0,0,0,0,-251336,0,0,-3548,-11102]
["Variabelt forrentet fremmed valuta",-606527,-1621600,-3254238,-832846,-2431083,-2520818,-3603999,-6352762,-5826974,-7085405]
["Diverse realkreditlån",80340,78498,302794,"",157524,56534,65530,94730,104190,72961]
["Realkreditinstitut gæld ialt, ultimo",-18816103,-22096607,-20192262,-11049882,-10111386,-9263144,-8878506,-11283200,-11009906,-13068692]
["Variabelt forrentet Dkr",-6043417,-4286651,-6726321,-1603743,-921923,-1797966,-526400,-2274863,-1029776,-2001966]
["Fast forrentet Fremmed valuta",0,-49370,0,0,0,0,-47501,-63058,-81067,0]
["Variabelt forrentet Fremmed valuta",0,0,0,0,-179210,-129451,-131058,-222923,-795566,-893603]
["Pante- og gældsbreve",-145790,-109693,-63377,-28333,-24866,-8736,-8080,-199586,-157247,-16854]
["Anden langfristet gæld",-367387,-495011,-260723,-207420,-90122,0,-2619,-2274,-582,-1615]
["Leasingforpligtigelser",-260287,-501477,-404391,-259849,-121499,-18791,-4588,-46148,-90145,-161772]
["Mellemregning I/S-interessenter",0,0,0,0,0,0,0,0,24915,59585]
["Moms",-384041,-197853,-255102,-150654,-156226,-35081,-137595,-149181,-79868,-116638]
["Leverandørgæld",-1259757,-1492422,-1831549,-1176538,-953310,-1242687,-710596,-1049719,-1501120,-1253321]
["Anden gæld, finansielle kontrakter mv",-133827,-329144,-365709,-168805,-113486,-130592,-106228,-179833,-141071,-258121]
["Kassekredit",-1348113,-1441762,-2410052,-665917,-658136,-716341,-655329,-884214,-1421996,-1434541]
["Gæld uden for landbruget",-2348,-1383,-40751,-1638,-1179,0,0,0,0,1908]
["Gæld i alt ultimo",-28761069,-31001371,-32550238,-15312779,-13331345,-13342788,-11208499,-16354998,-16308346,-19205215]
["Hensættelser (negative)",-5596513,-6273330,-5306134,-4073130,-3722049,-2435639,-2851173,-2181264,-2700013,-2958632]
["Andre hensatte forpligtigelser",0,0,0,0,0,0,0,0,6885,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1995,1994,1993]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,54,54,50,51,48,48,46,45,47]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",151,151,151,151,151,151,151]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",0,0,0,2,0,9,1,0,6,2]
["Økologisk jordbrug omlægningsår",0,0,0,31,0,187,27,0,111,40]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",583,595,612,514,540,551,542,552,543,551]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",82363,68917,89777,215777,202241,148728,129823,110763,111206,22142]
["Personlig indtjening, ægtefælle",299722,287774,285059,244875,301898,180776,270803,221044,179502,160879]
["Ejerløn",444062,439551,442762,445412,262591,242985,271701,352167,259673,0]

{"sheet":"5.5 Slagtekyllinger konv gns","index":37,"n_rows":829,"n_cols":11,"rows_kept":829,"cut":false,"hidden":false,"merged":[]}
["Udtrukket: 09-10-2020 09:42:49 af LFjubp"]
["Denne udskrift kan indeholde fortrolige data og skal derfor behandles med særlig omhu og i forhold til gældende regler omkring datasikkerhed. Distribution til tredje part er ikke tilladt uden samtykke fra SEGES. Sker dette alligevel, kan SEGES ikke holdes ansvarlig"]
["Udvælgelse: (([norm_t_ejendom] >= 1665 AND [norm_t_ejendom] <= 9999999999999999)) AND (([gtype]=151)) AND (([006410] IN (0,1,3))) AND (([005300]=2)) AND Godkendt = Ja AND Tilladelse IN (ØDB statistik) AND Opstilling = Statistik"]
["Gruppering: Afkastningsgrad"]
[]
["Gruppering","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal",38,42,40,45,42,45,50,49,43,47]
["Antal vejet",120.45,134.74,122.97,140.69999999999999,117.53,142.30000000000001,173.53,150.11000000000001,156.04,129.30000000000001]
["Kredsnummer",213,198,209,192,242,257,257,210,243,240]
["Ejendomsnummer",4058,3864,4058,4418,3709,3863,3680,3461,3577,4019]
["Landbrugsareal, ha",197,181,179,162,151,131,126,146,121,118]
["Årskøer",0,0,0,0,0,0,0,0,0,0]
["Årssøer",0,0,0,0,0,0,0,0,0,4]
["Antal slagtesvin produceret",1074,563,275,390,323,290,197,309,139,319]
["Antal minktæver",0,73,78,19,16,14,39,69,22,39]
["Dyreenheder",317,282,293,279,302,232,235,249,166,219]
["Beregnet antal normtimer",5047,4864,4826,4461,4530,3773,3865,4106,3252,3687]
[null,null,null,null,""]
["Bruttoudbytte Planteavl inkl. IO",2206008,2025525,1584375,1493452,1035906,1276176,1162970,1259845,1399174,966226]
["Bruttoudbytte Kvæg",10680,1824,1817,10593,8546,13708,45130,28543,38786,37457]
["Bruttoudbytte Svin",676587,430607,125641,197396,153521,137418,106326,185167,90908,213060]
["Bruttoudbytte andre husdyr",9821786,8839594,9881142,8808632,9238459,7217187,7388490,8578808,5666885,6737253]
["Skovindtægter",3215,8629,13306,9170,3152,3216,0]
["Maskinstationsindtægter",108196,98102,110266,85209,81967,90595,67390,79432,90634,78192]
["Andre landbrugsindtægter",267754,242636,155838,176534,139611,121516,113660,156527,137063,137026]
["Bruttoudbytte ialt",13094227,11646917,11872387,10780986,10661164,8859817,8883966,10288323,7423451,8169214]
[null,null,null,null,""]
["Stykomkostninger Mark",-649579,-574894,-510685,-467276,-454636,-361360,-341590,-402339,-330865,-278970]
["Korn inkl. IO",-305099,-310016,-302261,-338799,-450927,-565737,-503391,-6857196,-4518670,-5272178]
["Færdigblanding mv.",-7015255,-6175288,-6897487,-6285417,-6647968,-5164992,-5150207]
["Eget grovfoder inkl. IO",-3503,-3510,-2610,-1980,-1676,-14757,-15337]
["Øvrige stykomkostninger husdyr",-451024,-355180,-377107,-327481,-333781,-240254,-200585,-226888,-147636,-206810]
["Skovomkostninger",-1048,-1971,-6388,-3588,-1837,-452,0]
["Stykomkostninger i alt",-8425510,-7420859,-8096539,-7424541,-7890825,-6347553,-6211110,-7486422,-4997171,-5757959]
[null,null,null,null,""]
["Dækningsbidrag",4668717,4226058,3775848,3356445,2770339,2512264,2672855,2801900,2426280,2411255]
[null,null,null,null,""]
["Energi og brændstof",-447949,-429403,-475109,-450284,-407777,-338590,-402315,-445675,-299437,-342924]
["Maskinstation",-164201,-147608,-139993,-96767,-79646,-87488,-86722,-102598,-87973,-101488]
["Vedligeholdelse",-557548,-441838,-470596,-394184,-341974,-298068,-323614,-351417,-247784,-276623]
["Investeringer over driften",-33881,-30625,-25007,-23150,-19613,-20640,-21263,-20097,-15032,-17242]
["Lønomkostninger",-565241,-507913,-474517,-355489,-308566,-242681,-345347,-341358,-168787,-214676]
["Ejendomsskat og forsikringer",-205589,-168548,-151041,-139008,-120586,-103344,-111825,-114116,-86853,-95623]
["Diverse omkostninger",-219596,-218531,-200502,-210235,-184754,-154857,-169796,-168474,-139731,-156356]
["Kontante kapacitetsomkostninger",-2194005,-1944466,-1936766,-1669117,-1462915,-1245667,-1460882,-1543734,-1045597,-1204932]
[null,null,null,null,""]
["Afskrivninger",-942045,-865778,-835194,-817113,-779483,-643162,-628963,-616830,-473858,-511616]
["Nedskrivninger",0,-9729,-973,-2211,0,-69930,-3108,-1431,0,0]
["Tab/gevinst",194504,7005,50158,43350,66880,14032,38926,45890,30668,17301]
["Kapacitetsomkostninger i alt",-2941546,-2812968,-2722774,-2445092,-2175518,-1944726,-2054028,-2116106,-1488787,-1699247]
[null,null,null,null,""]
["Resultat af primær drift",1727171,1413090,1053074,911353,594821,567539,618827,685794,937493,712008]
[null,null,null,null,""]
[null,null,null,null,""]
["Afkoblet EU-støtte mv.",416590,375955,377732,341903,331301,292763,287554,330524,278247,254763]
[null,null,null,null,""]
["Forpagtningsindtægt",38520,67976,38303,123654,11103,14990,34486,14824,12916,13641]
["Forpagtningsafgift",-328876,-289188,-261022,-219475,-180894,-132898,-100879,-137792,-98867,-113283]
["Renteindt, landbrug og fin.tilskud",50178,51678,36360,30716,38044,73931,56757,96538,11387,9470]
["Realiseret gevinst/tab finansaktiver",-43958,7320,-4663,-7916,-27439,-9992,-27751,-57401,-2052,-25377]
["Renteudgifter, landbrug",-464703,-486911,-516083,-594514,-534848,-467301,-506629,-480848,-446378,-522055]
["Finansomkostninger ialt, landbrug",-748839,-649126,-707106,-667535,-694034,-521270,-544016,-564679,-522994,-637604]
[null,null,null,null,""]
["Driftsresultat",1394921,1139920,723700,585721,232087,339031,362365,451639,692746,329167]
[null,null,null,null,""]
["Ejerløn",-467930,-476941,-456633,-460774,-436735,-377480,-358576,-392142,-367180,0]
["Korr. værdiændring stambes/foderbeh.",-3439,30828,-48706,-3559,13517,488,-2977]
["Driftsresultat efter ejerløn mv.",923553,693807,218360,121388,-191132,-37960,812]
[null,null,null,null,""]
["Afskrivning immaterielle aktiver",-1705,-3450,-4842,-6682,-2684,-2654,-2386,-2079,-3271,-2535]
["Nedskrivning immaterielle aktiver",9309,-8807,-914,-249,0,-8928,-23916,-2042,-14558,-5005]
["Gevinst/tab immaterielle aktiver",23055,0,9276,37006,77723,88,149,3674,2082,0]
["Anden virksomhed og engangsposter",107272,101985,103897,58990,66870,77411,244682,239619,105930,159426]
["Renteindtægter, privat",13330,12683,27931,18480,9028,33492,8488,9269,5685,3989]
["Renteudgifter, privat",-32337,-41690,-43554,-43354,-43654,-48298,-66137,-66040,-68553,-77630]
["Urealiseret regulering værdipapirer",10250,57823,-33937,43854,33575,-9998,3354,97250,36030,-78402]
["Urealiseret regulering gæld",5239,910,-7821,1681,-28378,38126,6965,22314,-5743,-37986]
["Værdiændring inv. ejendomme og tilknyttede virks.",0,0,0,"",0,0,0]
[null,null,null,null,""]
["Resultat før personlig indtjening",1529334,1259375,773737,695447,344567,418270,533564,753605,750349,291023]
[null,null,null,null,""]
["Private indtægter/omkostninger",259681,261120,286705,204851,198571,185095,203555,265109,187879,194069]
[null,null,null,null,""]
["Årets resultat før skat",1789015,1520495,1060442,900298,543138,603365,737119,1018714,938228,485092]
[null,null,null,null,""]
["Skat af årets resultat",-543847,-549645,-401257,-333718,-242289,-288914,-160622,-394032,-122786,-151390]
[null,null,null,null,""]
["BALANCE"]
[null,null,null,null,""]
["Fast ejendom",31621478,30235742,28304042,27847631,25749564,22990728,22863682,23830777,22280943,20375447]
["Stamplanter",0,0,0,0]
["Betalingsrettigheder EU",4688,8559,9238,14906,11467,15809,13464,32502,32082,24924]
["Mælkekvoter og andre leveringsrettigheder",3752,4125,3197,5197,8188,14457,10548,3798,677,8209]
["Inventar og maskiner",3847112,3460829,3218619,3097245,2782469,2378967,2785076,2719228,1602241,1834694]
["Besætning",1056441,911419,926790,783046,765135,553105,657055,687834,490845,671883]
["Beholdning",1468255,1191348,968460,1023359,728894,855152,876747,1023904,983835,723194]
["Tilgodehavende",2071080,1895511,2840154,1945005,1966430,1141753,1389155,1585638,851997,983384]
["Andelskapital og financielle kontrakter",1354419,999033,728404,629067,572662,507226,406736,506155,243601,328230]
["Landbrugsaktiver i alt",41427225,38706566,36998903,35345456,32584810,28457198,29002463,30389836,26486221,24949965]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",1954547,2012845,2064315,1666172,2014120,2097030,2228639,1314545,1317983,1096291]
["Private aktiver",812208,670412,710087,721583,557119,277086,236860,1290296,1198343,1102576]
["Øvrige aktiver udenfor landbrug",100897,218238,352588,259071,357997,290868,146003,142824,1011613,498511]
["Værdipapirer og indlån",1677139,1438246,1360589,840913,709140,1373089,905006,1184279,930171,589506]
["Hensættelser (positive)",33421,16858,10831,19335,0,0,91341]
[null,null,null,null,""]
["Aktiver i alt",46005436,43063166,41497313,38852530,36223186,32495270,32610312,34321780,30944331,28236849]
[null,null,null,null,""]
["Ansvarlig lånekapital",-24007,0,-51493]
["Realkreditinstitutter",-19236900,-18525812,-17790076,-17999075,-15163676,-12560056,-11950512,-13340229,-11723940,-12094008]
["Pengeinstitutter",-2738617,-3457644,-3376417,-3895529,-3036006,-2759188,-3621650,-2655802,-1723902,-1843575]
["Pante- og gældsbreve",-276065,-392815,-133624,-98394,-193690,-115295,-24173]
["Anden langfristet gæld",-558258,-299986,-324115,-289408,-437807,-4225,-11282]
["Anden gæld",-2836584,-3000613,-3012262,-2104450,-2267565,-2081114,-1889146,-2018868,-1425355,-1837147]
["Kassekredit",-1769639,-1562043,-1687360,-1844767,-2404681,-1400103,-1497070,-1443871,-896560,-1049149]
["Gæld i alt",-27440070,-27238913,-26375348,-26231623,-23503425,-18919980,-18993833,-19458770,-15769757,-16823879]
[null,null,null,null,""]
["Hensættelser (negative)",-5265004,-4705541,-4330009,-3986780,-3931807,-3977393,-3576343,-4373529,-4837317,-3187646]
[null,null,null,null,""]
["Egenkapital",13300362,11118713,10791956,8634127,8787954,9597898,10040136,10489481,10337257,8225323]
[null,null,null,null,""]
["EGENKAPITALFORKLARING"]
[null,null,null,null,""]
["Resultat efter finansiering",1483186,1212899,811974,619837,264331,401636,549398,634486,735808,414952]
["Private indtægter",259681,261120,286705,204851,198571,185095,203555,265109,187879,194069]
["Resultat før regulering og skat",1742866,1474019,1098678,824688,462902,586731,752953,899596,923687,609020]
[null,null,null,null,""]
["Privat",-311838,-228404,-248159,-245560,-246411,-245728,-256195,-285672,-228594,-250030]
["Formueindtægter/-udgifter",-14308,-19338,12784,-15639,-20752,-27424,-26169,-32117,-27330,-26875]
["Privat udtræk",-326146,-247741,-235375,-261199,-267162,-273152,-282364,-278231,-257588,-229759]
[null,null,null,null,""]
["Ud- og indbetaling interessenter",-80740,-153339,-89007,"",-62183,-49977,-119493,-6228,-17476,-11063]
["Betalt skat",-368220,-355351,-332157,-231166,-201507,-184825,-161997,-239243,-150149,-120652]
["Ændring i udskudt skat",-175627,-194294,-69100,-102552,-40782,-104089,1375,-154789,27363,-30738]
["Skat af årets resultat",-543847,-549645,-401257,-333718,-242289,-288914,-160622,-394032,-122786,-151390]
[null,null,null,null,""]
["Ændring af egenkapital fra drift, privat og skat",792133,523293,373039,152414,-108733,-25312,190474,221104,525837,227871]
["Regulering ialt fra resultat",46148,46476,-38237,75610,80236,16634,-15834,119118,14541,-123929]
["Værdireguleringer",153202,149828,47049,218879,-238554,111527,50053,27609,-43508,-241567]
["Pensionsindbetaling",-112936,-74376,-32974,-44558,-40229,-42313,-74471,-71776,-58003,-76528]
["Øvrige egenkapitalbevægelser",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Ændring af egenkapital",878548,645221,348877,402346,-307280,60537,150222,298263,443071,-238131]
[null,null,null,null,""]
["Egenkapital primo",12421812,10473490,10444726,8231780,9095231,9540433,9889912,10193425,9898389,8463454]
[null,null,null,null,""]
["Egenkapital ultimo",13300362,11118713,10791956,8634127,8787954,9597898,10040136,10491688,10341460,8225323]
[null,null,null,null,""]
["PENGEBINDING"]
[null,null,null,null,""]
["Årets resultat før skat",1789015,1520495,1060442,900298,543138,603365,737119,1018714,938228,485092]
[null,null,null,null,""]
["Værdiændring besætning/beholdning",34617,32046,-108132,-1403,9531,-4115,0]
["Afskrivninger m.v., landbrug",716882,880758,782488,745899,637564,710552,619299,572817,458936,501855]
["Afskrivninger andre erhverv",28387,6127,35932,19477,33393,32097,12839,9568,99982,25283]
["Regulering I/S",-38429,-2343,-2909,0,0,0,0,2,1756,-770]
["Gevinst/tab finansaktiver",-914,-6533,-7651,-12317,-3839,-20912,-5187,-4588,-11297,-2105]
["Urealiseret regulering finansaktiver",-10250,-57823,33937,-43854,-33575,9998,-3354,-97250,-36030,78402]
["Gevinst/tab gæld",-46901,20072,8341,8615,3494,16120,7603,2239,33460,63610]
["Urealiseret regulering gæld",-5239,-910,7821,1681,28378,-38126,-6965,-22314,-5743,-37986]
["Øvrige tilbageførsler",3335,1807,0,599,417,213,495]
["Tilbageførsel i alt",681488,873202,749826,715336,675364,709942,624730,460475,552551,704261]
[null,null,null,null,""]
["Betalt skat",-368220,-355351,-332157,-231166,-201507,-184825,-161997,-239243,-150149,-120652]
["Privat",-311838,-228404,-248159,-245560,-246411,-245728,-256195,-285672,-228594,-250030]
["Afskrivninger privat tlbf.",33636,24496,23657,21703,21216,15992,14601,15447,7562,14366]
["Formueindtægter/-udgifter",-14308,-19338,12784,-15639,-20752,-27424,-26169,-32117,-27330,-26875]
["Pensionsindbetaling",-112936,-74376,-32974,-44558,-40229,-42313,-83888,-71776,-58003,-76528]
["Privat udtræk, skat og pension i alt",-773665,-652973,-576848,-515219,-487683,-484298,-513648,-575445,-475653,-423637]
[null,null,null,null,""]
["Indskud/udlodning mv interessentskaber/selskaber",-50241,-104832,-88169,-79296,-61338,-49977,-119493]
[null,null,null,null,""]
["Til invest og afdrag",1646596,1635892,1145251,1021118,669482,788728,732919]
[null,null,null,null,""]
["Besætning (realforskydning)",-210382,12051,34069,37431,-77243,-44941,-2521,145197,48464,-66263]
["Beholdninger (realforskydninger)",-98510,-319958,264393,-169555,195629,-4380,143944,80978,-270731,-25203]
["Flerårige afgrøder",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Likviditet før anlægsinvesteringer",1337704,1327986,1443713,888994,787868,739407,874342,1123691,792858,674250]
[null,null,null,null,""]
["Investeringer"]
["Jord",630924,-1330984,-507695,-377345,-347876,-41336,-49361,-291336,-380199,-163320]
["Immaterielle aktiver",9262,-10043,-2287,-784,-2612,-762,-2376,16538,-1141,-1069]
["Grundforbedring",-51838,-12610,-26714,-5406,-8885,-3685,-7154,-5558,-10022,-7945]
["Stamplanter",0,0,0,0,0,0,0]
["Driftsbygninger",126787,-475503,-135818,-224770,-270448,-684070,-560254,-303325,-249426,-151529]
["Inventar markbrug",-290382,-443107,-220623,-241679,-325163,-148407,-215819,-258825,-192287,-232659]
["Inventar husdyrbrug",-17452,-189622,-83220,-92821,-145109,-229007,-219402,-232587,-116935,-59076]
["Inventar andet",0,0,-793,0,0,0,0,592,61,5591]
["Beboelse, landbrug",-78384,-47158,-160246,-21785,-111275,-52984,-94997,-84802,-96266,-71616]
["Private aktiver",-116657,-77071,-71474,721583,-29512,-7719,-47681,-40220,-52953,-29697]
["Aktiver udenfor landbrug",-49378,-69401,-90983,-51301,-102992,-6363,-48916,-39966,-112432,-43456]
["Investeringer ialt",162881,-2655498,-1299853,-1051959,-1343874,-1174332,-1245960,-1239488,-1211598,-754777]
[null,null,null,null,""]
["Likviditetsoverskud/-behov",1500585,-1327512,143860,-162965,-556006,-434925,-371617,-115798,-418740,-80527]
[null,null,null,null,""]
["Ændring finansaktiver og gæld"]
["Tilgodehav. og værdipapirer",-266122,139876,-542872,-184648,-622546,-471085,-196662,-197761,125506,-166933]
["Realkreditinstitutter",-297777,734813,287352,-17999075,735982,341462,8940,-13340229,-11723940,-12094008]
["Pengeinstitutter lån, netto",-1065883,320714,-224401,736823,-694097,248142,929192,-81417,-9257,77505]
["Anden gæld",-105679,196825,324806,-2104450,254395,186520,-32725,-2018868,-1425355,-1837147]
["Kassekredit, ændring",234874,-64717,12903,-561285,881718,142653,-323264,341352,-158541,75313]
["Ændring hensættelser",0,0,0,0,0,0,0,0,4203,0]
[null,null,null,null,""]
["Likviditetsanvendelse/fremskaffelse",-1500587,1327510,-142213,162964,555453,366222,375826,109568,418739,83458]
[null,null,null,null,""]
["Konsolideringsanalyse"]
["Resultat efter finansiering",1483187,1212900,811976,619837,264333]
["Private indtægter/omkostninger",259681,261120,286705,204851,198571]
["tilbf. værdiændr. stambesætning mm",-3439,30828,-48711,-3559,13517]
["Beregnet skat",-617775,-592750,-419311,-330211,-279870]
["Privat udtræk",-326146,-247741,-235375,-261199,-267162]
["Pensionsindbetaling",-112936,-74376,-32974,-44558,-40229]
["Konsolidering",682572,589980,362310,185163,-110840,-2195]
[null,null,null,null,""]
["Nøgletal - konsolidering",null,null,null,0]
["Ændring i resultat - nulkonsolidering",-1137797,-1067049,-680447,-391032,-41501,0,0]
["nulpunktsrente pct"]
["nulpunktsmælkepris kr/kg EKM"]
["Nulpunktspris fravænnede grise"]
["Nulpunktspris smågrise"]
["Nulpunktspris slagtesvin kg"]
["Nulpunktspris minkskind"]
[null,null,null,null,""]
["Øknomiske nøgletal"]
["Virksomhedens afkast, pct.",{"$f":"(B53+B74+B56+B67+B58+B59)*100/(B108-B103-B105)","v":3.4303335485870523},{"$f":"(C53+C74+C56+C67+C58+C59)*100/(C108-C103-C105)","v":2.9126879023916001},{"$f":"(D53+D74+D56+D67+D58+D59)*100/(D108-D103-D105)","v":2.1694749161588396},{"$f":"(E53+E74+E56+E67+E58+E59)*100/(E108-E103-E105)","v":2.026415422415544},1.1055491233540065,1.4340205468649068,2.3073716445991646,2.3261915763094438,3.0141050659781743,3.8672594112429013]
["Virksomhedens overskudsmargin, pct",{"$f":"(B53+B74+B56+B67+B58+B59)*100/B27","v":11.400039116474764},{"$f":"(C53+C74+C56+C67+C58+C59)*100/C27","v":10.241997946752775},{"$f":"(D53+D74+D56+D67+D58+D59)*100/D27","v":7.2045410918629926},{"$f":"(E53+E74+E56+E67+E58+E59)*100/E27","v":7.0091084433279107},3.6249887910926049,4.9924846077520559,8.1730839582231631,7.2006584552215163,11.699935784583207,12.566141614113672]
["Dækningsgrad, pct",{"$f":"B37*100/B27","v":35.654773664760818},{"$f":"C37*100/C27","v":36.284778194950647},{"$f":"D37*100/D27","v":31.803612870773165},{"$f":"E37*100/E27","v":31.133005830821041},25.985333308820689,28.355709830124031,30.086281284732518,27.233787275146785,32.683990235808118,29.51636473227412]
["Virksomhedens afkast til egenkapital, pct",{"$f":"(B209+B67)*100/B148","v":7.6333035145960686},6.6191024087050359,3.292665388924862,1.8422592116145615,-1.9617990717748408,-3.9329444843027086,-3.571425725707301,-3.7376445048689972,-3.5505624931102573,0]
["Soliditetsgrad, pct",29.2,26.7,{"$f":"D148*100/D108","v":26.006397088891031},{"$f":"E148*100/E108","v":22.222817922024639},24.260577189427789,29.536292512725698,30.788224289298427,30.568601045749958,33.419562374769065,29.129748152848073]
["Rentedækningsgrad"]
[null,null,null,null,""]
["Bilag 1: Produktionstekniske oplysninger, planteavl",null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Afgrødefordeling, ha"]
["Vårbyg, ha",49.5,32.200000000000003,58.8,31.5,35.700000000000003,24.5,16.7,27.8,29.7,19.7]
["Vinterbyg, ha",9,9.5,6.1,12,13.6,5.6,5.4,4.4000000000000004,2.5,5.8]
["Vårhvede",1.9,2.2999999999999998,12.3,5.6,7.9,7.7,14,21.9,9.1999999999999993,6.2]
["Vinterhvede, ha",66.3,66.7,47.5,59.3,53.7,51.9,50.5,43.3,45.5,51.2]
["Triticale, ha",0.4,0.4,0,1.9,3,2.9,7,4,1.7,4.5]
["Rug, ha",6.8,7,5.0999999999999996,5.8,4.3,3.6,2.2000000000000002,5.3,1.8,2.2999999999999998]
["Havre, ha",11.6,6.5,6.8,6.7,5.5,2.1,2.1,7.3,5.8,2.5]
["Kernemajs/majs til modenhed, ha",0,0,0,0,0,0,1.4,1.4,0,0.3]
["Blandsæd",0,0,0,0,0,0,0,0,0,0]
["Korn areal, ha",145.19999999999999,124.6,136.6,122.8,123.6,98.1,99.3,115.4,96.2,92.5]
[null,null,null,null,""]
[null,null,null,null,""]
["Græsfrø, ha",0.5,2,2,0.6,0.6,0.6,0.3,1.5,0.3,0.6]
["Almindelig rajgræs, ha",9.1999999999999993,8.1,5.5,2.9,3.3,2.4,2.9,3.2,3.7,3.4]
["Italiensk rajgræs, ha",0,0,0,0.3,0,0.2,0.1,0,0,0]
["Hundegræs, ha",0,0.5,0.8,0.4,0.3,0.3,0,0,0,0]
["Engrapgræs, ha",0,0,0,"",0,0,0,0,0,0]
["Rødsvingel, ha",0.7,1.1000000000000001,0,0.2,0,0,0.3,0.5,0,0]
["Bakkesvingel, ha",0,0,0]
["Strandsvingel, ha",0,0,1]
["Rødkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Hvidkløver, ha",0,0,0,0,0,0,0,0,0,0]
["Roefrø og andre frø",0,0,0,0,0,0,0,0,0,0]
["Spinatfrø, ha",0,0.3,0.4,0,0.2,0.3,0,0,0,0]
["Frøareal ialt, ha",10.4,12.5,9.6,4.3,4.4000000000000004,3.8,3.6,5.2,4,4]
[null,null,null,null,""]
["Sukkerroer",0,0,0,"",0,0,0,0,0,0]
["Spisekartofler",0,0,0,0,0,0,0.3,0,0,0]
["Tidlige spisekartofler",0,0,0,0,0,0,0,0,0,0]
["Læggekartofler, ha",1.5,1.5,1,0.2,0.2,0.1,0,0.4,0.1,0.2]
["Proceskartofler, ha",1.2,0.9,1,0.1,0.2,0.1,0.1,0.1,0.3,0]
["Stivelseskartofler",5.9,5.8,3.9,3.8,3.8,2.8,2.9,3,3.7,1.9]
["Raps, ha",17.2,18.899999999999999,13.4,18.7,7.7,15.7,8.6,11.6,5.9,8.6999999999999993]
["Andre olieprodukter, ha",0,0,0,0,0,0,0,0,0,0]
["Hestebønner, ha",0,1,2]
["Ærter til konsum",0,0,0,0,0,0,0,0.2,0,0]
["Ærter og andre bælgsæd",0.2,0.1,0.6,0.4,0.9,0.4,0.2,0.3,0,0.4]
["Græs/lucerne tørreri, ha",0,0,0,0,0,0,0,0,0,0]
["Andre industriafgrøder, ha",0,0,0,0,0,0,0,0,0,0]
["Grønsager, ha",0,0,0,0,0,0,0.3,0.1,0.1,0.1]
["Frugt og bær, ha",0,0,0,0,0,0,0.2,0,0,0]
["Andre gartneriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Energiafgrøder, ha",0.2,0,0,0,0.2,0.1,0,0.1,0.1,0.4]
["Pil til energi, ha",0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
["Majs til energi, ha",1.4,1.9,0.1,0.3,0.7,0.3,0.3,0.5,0.2,0]
[null,null,null,null,""]
["Foderroer, ha",0.6,0,0,0,0,0,0,0,0,0]
["Sædskiftegræs, ha",1.3,1.7,0.8,2,1.5,1.2,1.8,1,1.2,1.9]
["Helsæd, ha",0,0.4,0.3,0,0,0.2,0,0.1,0,0]
["Vedvarende græs, ha",4.5999999999999996,5.0999999999999996,4.9000000000000004,5.4,4,3.7,5,3.3,4.5999999999999996,4.0999999999999996]
["Majs, ha",0.3,0.1,0.7,0,0.4,0.8,1.3,0.4,1.1000000000000001,0.7]
["Kolbemajs, ha",0,0,0,0,0,0,0,0,0,0.2]
["Andet grovfoder, ha",0,0,0,0,0,0,0]
["Grøngødning, økologisk",0,0,0,0,0,0,0,0,0,0]
["Dyrket areal i alt, ha",190.5,174.4,174.5,158.19999999999999,147.6,127.5,124.1,141.80000000000001,117.8,115.4]
["Udyrkede arealer, ha",3,5.7,4,3.6,2.8,3,1.5,2.4,2.9,2.5]
["Randzoner, ha",3.5,0.2,0.3,0.4,0.8,0.6,0.9,1.5,0,0]
["Juletræer/pyntegrønt i mark, ha",0,0.5,0.3,0,0.2,0.1,0,0,0.6,0.4]
["Landbrugsareal, ha",197.1,180.8,179.1,162,151.30000000000001,131.19999999999999,126.4,146,121,118]
[null,null,null,null,""]
["Egen dyrkbart landbrugsareal, ha",146,134.1,132.19999999999999,118.5,116.5,106.4,104.7,114.8,97.5,92]
["egen bortforpagtet areal, ha",8.1999999999999993,14,4.0999999999999996,21.8,0.7,1.5,6.7,2.2000000000000002,2.2999999999999998,2.6]
["Egen skov, krat, hede m.v.",5.3,6.1,6.3,8.5,5.6,4.4000000000000004,5.9,6.6,7.3,6.9]
["Tilforpagtet dyrkbart landbrugsareal, ha",54,46.7,47,43.7,34.9,24.9,21.8,30.9,23.2,26]
["Tilforpagtet skov m.v., ha",0.3,0.2,0.2,0.2,0.2,0.1,0.1,0.1,0,0]
["Jordbundsforhold"]
[null,null,null,null,""]
["Areal med lerjord (jb 7,9), ha",26.2,4.8,1,2.2000000000000002,4.3,4.4000000000000004,1.2,0,0.6,0]
["Areal med lerjord (jb 5, 6), ha",76,84.9,74.2,51.6,54.2,48.6,42.2,46,52.2,44.4]
["Areal med fin sand (jb 2 og 4), ha",56.3,47.2,55,56.7,52,41.5,44.1,50.3,31.5,34.700000000000003]
["Areal med grovsand (jb 1 og 3), ha",38.4,40.1,45.5,48.2,38.1,34.5,37.200000000000003,44.4,32.5,36.1]
["Særlige jordbundstyper, ha",3.1,3.9,3.6,3.5,2.8,2.4,1.7,5,3.9,2.7]
["Markvanding, antal brug",0.24,0.22,0.24,0.26,0.24,0.21,0.27,0.31,0.31,0.28000000000000003]
["Herpå areal vand",103.88,113.75,100.1,118.3,99.77,94.48,86.95,97.11,78.010000000000005,95]
["Antal m3 vand forbrugt til vanding",3724,2456,1477,652,4628,359,825,0,0,0]
["Antal tons gylle anvendt (økologer)",0,0,0,0,0,0,0,0,0,0]
["Heraf tons konventionel gylle (økologer)",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Udbytter pr ha"]
["Hkg vårbyg pr ha",68,63,45,56,50,53,56,47,53,46]
["Hkg vinterbyg pr ha",76,70,53,56,49,55,65,62,50,57]
["Hkg vårhvede pr ha",60,56,46,45,50,50,53,59,53,53]
["Hkg vinterhvede pr ha",83,77,60,74,67,104,73,70,74,63]
["Hkg triticale pr ha",67,67,0,54,41,48,47,56,57,46]
["Hkg rug pr ha",70,68,44,71,51,64,61,52,59,49]
["Hkg havre pr ha",58,50,36,56,52,63,46,42,60,56]
["Hkg kernemajs pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg græsfrø pr ha",23,15,12,15,15,20,15,17,19,17]
["Hkg alm. rajgræs pr ha",19,18,17,17,22,16,21,17,13,10]
["Hkg italiensk rajgræs pr ha",0,0,0,15,0,0,12,0,0,0]
["Hkg rødsvingel pr ha",16,14,0,17,0,0,16,11,0,0]
["Hkg sukkerroer pr ha",0,0,0,"",0,0,0,0,0,0]
["Hkg spisekartofler pr ha",0,0,0,0,0,0,25,250,50,0]
["Hkg læggekartofler pr ha",348,355,306,315,311,140,302,159,193,188]
["Hkg proceskartofler pr ha",398,154,346,314,415,231,420,458,396,0]
["Hkg stivelsekartofler pr ha",549,510,489,474,483,446,458,410,494,406]
["Hkg raps pr ha",42,42,26,40,28,42,47,37,208,33]
["Hkg rødkløver pr ha",0,0,0,0,0,0,0,0,0,0]
["Hkg spinatfrø pr ha",0,21,12,0,11,6,0,0,0,0]
[null,null,null,null,""]
["Priser",null,null,null,null,null,null,null,null,null,0]
["Kr pr kg solgt byg",1.1399999999999999,1.23,1.32,1.07,1.04,1.2,1.24,1.43,1.57,1.38]
["Kr pr kg solgt maltbyg",1.2,1.5,1.38,1.24,1.29,1.26,1.45,1.5,1.67,1.66]
["Kr pr kg solgt hvede",1.27,1.27,1.3,1.1599999999999999,1.1000000000000001,1.2,1.25,1.48,1.64,1.44]
["Kr pr kg solgt rug",1.08,1.1000000000000001,1.17]
["Kr pr kg solgt havre",1.0900000000000001,1.1299999999999999,1.1399999999999999,0.99,1.01,1.0900000000000001,1.02,1.23,0,0]
["Kr pr kg solgt kernemajs",0,0,0]
["Kr pr kg solgt raps",2.83,2.76,2.66,2.73,2.65,2.57,2.67,3.13,3.34,2.99]
["Kr pr kg solgt fabriksroer",0,0,0,0,0,0,0,0,0,0]
["Kr pr kg solgt spisekartofler",0,0,0,0,0,0,629.57000000000005,1.75,0.48,9.1300000000000008]
["Kr pr kg solgt industrikartofler",0.69,1.1200000000000001,0.73,0.47,0.67,0.9,0.79,0.72,0.67,1]
["Kr pr kg solgt stivelseskartofler",0.46,0.48,0.54,0.43,0.41,0.44,0.43,0.46,0.46,0.46]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 2: Produktionstekniske oplysninger, kvæg"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Antal årskøer",0.2,0,0,0,0,0,0,0,0,0]
["Antal årsopdræt",1,0,0,0,0,0,0,0,0,0]
["Stk årsopdræt pr årsko",5.08,0,0,0,0,0,0,0,0,0]
["Udskiftningsprocent",416,0,0,0,0,0,0,0,0,0]
["Mælkekvote (omregnet) ialt ultimo, kg",0,0,0,0,0,0,0,0,0,0]
["Kg EK mælk i alt",1495,0,0,0,0,0,0,0,0,0]
["Kg EK mælk pr ko",6933,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig fedtprc.",4.21,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig proteinprc.",3.58,0,0,0,0,0,0,0,0,0]
["Gennemsnitlig celletal",289,0,0,0,0,0,0,0,0,0]
["Kr. pr. kg ekm",1.75,0,0,0,0,0,0,0,0,0]
["Pct. jerseybesætninger",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Kr pr solgt ko",8931,0,9455,9226,10010,10249,16011,11407,9732,10021]
["Kr pr solgt kvie levebrug",0,0,0,0,0,0,0,0,0,0]
["Kr pr købt kvie",0,4800,2500,2750,3167,2869,3000,2706,3215,2629]
[null,null,null,null,""]
["Ha grovfoder pr årsko",10.28,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Pct. rørmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. karruselmalkning",0,0,0,0,0,0,0,0,0,0]
["Pct. robotmalkning",2,0,0,0,0,0,0,0,0,0]
["Pct. malkestald sildeben",0,0,0,0,0,0,0,1,1,1]
["Pct. malkestald andet",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Årsammekøer",0,0,0,0.9,1.2,1.9,5.0999999999999996,1.8,4.3,3.9]
[null,null,null,null,""]
["Antal slagtekalve produceret",0,0,0,0,0,1,3,5,2,2]
["Antal årsdyr(stude)",0,0,0,"",0,0,0,0,0,0]
["Gennemsnits slagtevægt solgte kalve",230,450,273,271,307,370,282,206,0,0]
["Pris pr solgt slagtekalv",8310,5790,6548,7734,8403,9197,7294,4154,9832,9247]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 3: Produktionstekniske oplysninger, svin"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Sohold"]
["Antal årssøer",0,0,0,0,0,0,0,0,0,4.0999999999999996]
["Antal fravænnede grise pr årsso",0,0,0,0,0,0,0,0,0,27.5]
["Antal fravænnede grise produceret",0,0,0,0,0,0,0,0,0,113]
["Gennemsnitsvægt solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
["Stk 7 kg's grise solgt",0,0,0,0,0,0,0,0,0,0]
["Gennemsnitspris solgte 7 kg's grise",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
["Smågrise"]
["Antal smågrise pr årsso",0,0,0,0,0,0,0,0,0,0]
["Antal smågrise produceret",201,32,0,40,0,0,0,125,0,0]
["Stk 7 kg's grise købt",185,35,0,49,0,0,24,133,0,199]
["Kr pr købt 7 kg's gris",302,333,0,263,0,0,239,253,0,229]
["Antal smågrise solgt",0,55,0,42,0,0,34,76,2,142]
["Vægt 30 kg's grise solgt",0,29,0,36,0,0,28,31,30,28]
["Kr pr solgt 30 kg's gris",0,514,0,470,0,0,410,428,416,324]
[]
[null,null,null,null,""]
["Slagtesvin og sopolte"]
["Stk slagtesvin produceret",1074,563,275,390,323,290,197,309,139,319]
["Antal egne producerede polte, stk",0,0]
["Stk 30 kg's grise købt",924,625,263,398,321,300,187,280,143,176]
["Kr 30 kg's grise købt",460,461,380,429,388,338,388,429,420,382]
["Stk slagtesvin solgt",959,536,273,414,318,293,200,311,172,310]
["Antal sopolte købt",0,0,0,0,0,0,0,0,0,0]
["Vægt solgte slagtesvin",10,9,8,7,8,8,4,6,4,13]
["Pris pr solgt slagtesvin",1161,1133,850,953,867,829,927,983,968,868]
["Antal sopolte solgt",0,0,0,0,0,0,0,0,0,0]
["Pris pr solgt sopolt",0,0,0,0,0,0,0,0,0,0]
["Pris pr købt sopolt",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 4: Mink og fjerkræ"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
[null,null,null,null,""]
["Antal årshøns",2502,2818,0,870,0,0,590,0,4,1049]
["Antal hønepladser",0,0,13042,0,0,0,0,0,0,0]
["Antal producerede slagtekyllinger",823923,751828,857224,791506,843517,641049,638742,680144,457364,572734]
["Kg æg solgt",null,null,0,0,0,0,117077,0,0,281746]
["Antal slagtekyllinger solgt",827290,752805,862482,781204,833740,632872,623820,667019,463392,579887]
["Kg. slagtekylling solgt"]
["Pct. burhøns",0,0,0,0,0,0,0,0,0,0]
["Pct. skrabehøns",0,2,0,0,0,0,0,0,0,7]
["Pct. frilandshøns",0,0,0,0,0,0,0,0,0,0]
["Pct. økologiske høns",6,5,0,2,0,0,2,0,0,0]
[null,null,null,null,""]
["Antal minktæver (1. juli)",0,73,78,19,16,14,39,69,22,39]
["Antal rævetæver (1.juli)",0,0,0,0,0,0,0,0,0,0]
["Antal minkskind produceret pr tæve",0,5.6,4.5,6,4.8,4.3,4.5999999999999996,5.4,5.2,5.0999999999999996]
["Antal minkskind solgt",0,318,392,101,65,62,198,340,111,205]
["Kr. pr. solgt minkskind",0,205,222,237,222,323,309,586,496,385]
["Antal mink avlsdyr tæver, primo",0,94,98,21,18,15,50,90,28,53]
["Antal mink avlsdyr tæver, ultimo",0,94,96,21,18,15,48,90,29,51]
["Antal minkskind, primo",0,426,498,95,67,59,190,304,91,160]
["Antal minkskind, ultimo",0,523,461,109,80,58,173,340,94,164]
["Antal mink avlsdyr hanner, primo",0,0,0]
["Antal mink avlsdyr hanner, ultimo",0,0,0]
["Antal mink avlsdyr tæver sanering, primo",0,0,0]
["Antal mink avlsdyr tæver sanering, ultimo",0,0,0]
["Antal mink avlsdyr hanner sanering, primo",0,0,0]
["Antal mink avlsdyr hanner sanering, ultimo",0,0,0]
[]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 5: Specifikation af bruttoudbytte og anden indtjening"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Bruttoudbytte"]
["Korn excl. IO",1231531,940903,845879,742396,313203,460910,424137,421661,713613,359432]
["Korn IO",126844,192889,254136,251802,476702,505008,377127,517474,417122,384762]
["Frøafgrøder",146461,168796,113534,49888,49000,52925,47160,64331,44244,50744]
["Handelsroer",0,0,0,0,0,0,0,0,0,0]
["Kartofler",458128,455604,245688,231701,117717,77996,171971,85841,111143,53948]
["Raps",185441,225100,100231,210145,66455,170957,89442,126371,71414,86542]
["Ærter m.v.",4653,10614,8521,4310,4961,2367,1160,3990,0,2281]
["Andre industriafgrøder",0,0,0,0,0,0,0,0,0,0]
["Gartneriafgrøder",0,0,405,-23,235,0,1154,565,18385,12998]
["Grovfoder excl. IO",40493,2414,6579,452,890,-366,20537,26355,-1547,2993]
["Grovfoder IO",1654,4970,2079,1245,722,4629,25055,6737,22381,10559]
["Energiafgrøder m.v.",10804,24235,7324,1536,6023,1751,5225,6521,2421,1968]
["Bruttoudbytte Planteavl incl. IO",2206008,2025525,1584375,1493452,1035906,1276176,1162970,1259845,1399174,966226]
[null,null,null,null,""]
["Mælkesalg",2503,0,0,0,0,0,0,0,0,0]
["Økologi- og markedstillæg",0,0,0,0,0,0,0,0,0,0]
["Kvalitetstillæg",0,0,0,0,0,0,0,0,0,0]
["Non-GM tillæg",0,0,0]
["Kvalitetsprogramtillæg (Arlagården)",111,0,0,"",0,0,0,0,0,0]
["Sæsonregulering",0,0,0,0,0,0,0,0,0,0]
["Køer salg",14597,10,210,2423,3391,3387,9220,1540,1347,2299]
["Slagtekalve salg",383,206,927,3829,4797,7054,27514,28462,16895,17906]
["Spædkalve salg",142,0,0,0,0,112,0,0,0,0]
["Kvier levebrug salg",0,0,0,0,0,0,0,0,0,0]
["Kvier køb",0,-139,-286,-237,-217,-625,-549,-1273,-1982,-293]
["Tilvækst køer og opdræt",-11704,821,159,-3318,-5419,-4193,-14930,-1497,12057,-1497]
["Tilvækst kalve",-602,-1154,-551,149,-1869,-2740,-4881,-1804,3936,-1260]
["Kvæg, tilskud",0,0,0,391,833,173,2023]
["Kvæg andet",5250,2080,1358,7355,7031,10541,26732,3115,6533,20302]
["Bruttoudbytte Kvæg",10680,1824,1817,10593,8546,13708,45130,28543,38786,37457]
[null,null,null,null,""]
["Sopolte salg",0,0,0,0,0,0,0,0,0,0]
["7 kg's grise salg",0,0,0,0,0,0,0,0,0,0]
["Smågrise salg",0,28432,0,19809,0,0,13858,32441,769,45834]
["Salgtesvin salg",1113790,607512,232405,394823,275834,242622,185057,304997,166327,269008]
["7 kg's grise køb",-55767,-11730,0,-12791,0,0,-5826,-33561,0,-45648]
["30 kg's grise køb",-425200,-288014,-100062,-171015,-124553,-101332,-72718,-120294,-60160,-67284]
["Soplte køb",0,0,0,0,0,0,0,0,0,0]
["Tilvækst salgtesvin",52687,143658,-6715,-35714,2165,-3901,-9126,-244,-12159,11336]
["Tilvækst smågrise",-10187,8720,0,2276,0,0,-5248,430,-3494,1813]
["Tilvækst øvrige svin",0,0,0,0,0,0,0,0,-1123,-7769]
["Svin andet",1263,-57970,14,8,75,29,330,1398,748,5770]
["Bruttoudbytte Svin",676587,430607,125641,197396,153521,137418,106326,185167,90908,213060]
[null,null,null,null,""]
["Æg salg",676238,404847,0,0,0,0,147779,0,0,177571]
["Høns indkøb",-193367,-104805,0,0,0,0,-54971,0,-200,-1992]
["Slagtekyllinger salg",11273642,10493375,12030134,10758296,11244158,8747881,8826738,10287294,6835082,7987274]
["Fjerkræ andet",-1937431,-2035611,-2215663,-1977917,-2025620,-1557238,-1586851,-1914217,-1227892,-1510401]
[null,null,null,null,""]
["Minkskind salg",0,65088,86931,23931,14465,20083,61324,199248,55034,78974]
["Mink i øvrigt salg",0,0,0,0,0,0,0,0,6,0]
["Pelsdyr andet",0,13209,-21119,3475,2601,-778,-5403,5936,3948,4668]
[null,null,null,null,""]
["Får",149,519,134,215,0,366,362,228,405,455]
["Husdyr i øvrigt",2554,2971,726,632,2855,6873,-488,319,502,703]
["Bruttoudbytte andre husdyr",9821786,8839594,9881142,8808632,9238459,7217187,7388490,8578808,5666885,6737253]
[null,null,null,null,""]
["Maskinstationsindtægter",108196,98102,110266,85209,81967,90595,67390,79432,90634,78192]
["Skovindtægter",3215,8629,13306,9170,3152,3216,0]
["Andre landbrugsindtægter",267754,242636,155838,176534,139611,121516,113660,156527,137063,137026]
[null,null,null,null,""]
["Bruttoudbytte i alt incl. IO",13094227,11646917,11872387,10780986,10661164,8859817,8883966,10288323,7423451,8169214]
[null,null,null,null,""]
["Specificering af Andre landbrugsindtægter"]
["Tilskud økologisk jordbrug",5201,0,0,0,0,0,0,0,0,0]
["Tilskud miljøforanstaltninger, MVJ",18376,4447,3956,6567,2324,1748,1448,1173,6560,1686]
["Lejeindtægter",109448,102377,56014,61484,50259,29291,20496,42803,49385,44182]
["Andre landbrugsindtægter, pasningsaftale",25127,28339,14072,16681,8599,19029,8926,10589,6144,6854]
["Andre landbrugsindtægter, videresalg",8677,2353,18856,2657,4990,1199,829,2427,2126,1921]
["Andre landbrugsindtægter, vindmøller",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, skov",0,1531,3135,4019,3152,2228,1597,260,1534,1866]
["Andre landbrugsindtægter, sten grus m.v.",0,16825,0,0,0,0,0,0,0,0]
["Andre landbrugsind, I/S resultat f. renter",0,0,0,0,0,0,0,0,0,0]
["Andre landbrugsindtægter, udbet. kapitalfond",0,1061,3017,15,675,556,4057,6355,2358,2668]
["Andre landbrugsindtægter, pelsning for andre",0,0,0,0,0,0,0,0,43,247]
["Andre landbrugsindtægter, sygedagpenge",1062,1405,4610,3781,2844,1290,1467,1308,459,2600]
["Andre landbrugsindtægter, øvrige",74736,66245,38106,56572,69919,69391,74840,91611,68455,81277]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 6: Specifikation af styk-, kapacitets- og finansomkostninger"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Udsæd",-167887,-134508,-145585,-98522,-99689,-79210,-82799,-118340,-86000,-70252]
["Gødning",-165825,-140042,-136273,-119162,-133892,-102277,-89528,-103644,-91620,-80777]
["Planteværn",-210089,-194117,-155473,-157433,-149665,-122046,-108628,-122559,-99585,-84151]
["Diverse. vedr. planteavl",-95638,-92181,-72763,-91405,-71389,-57828,-60634,-57797,-53659,-43791]
["Produktionsrådg. planteavl",-10141,-14046,-590,-754,-2679,-1695,0]
["Stykomkostninger Mark",-649579,-574894,-510685,-467276,-454636,-361360,-341590,-402339,-330865,-278970]
["Foderkorn excl. IO",-178255,-117127,-48126,-86997,25775,-60729,-126264,-238616,-150696,-232564]
["Foderkorn IO",-126844,-192889,-254136,-251802,-476702,-505008,-377127]
["Indkøbt kraftfoder",-16784,-5034,-3472,-5228,-1516,-7338,-17288,-17505,-8964,-6909]
["Indkøbt tilskudsfoder",-22664,-8630,-15021,-45069,-23940,-22884,-28317,-21788,-18147,-28714]
["Indkøbt smågrise blanding",-402,393,0,0,0,0,0,0,0,0]
["Indkøbt færdigblanding",-413717,-198656,-91689,-96460,-61637,-61930,-89207,-91984,-40133,-84692]
["Indkøbt fjerkræfoder",-5878369,-5276571,-5964265,-5744397,-5998595,-4695085,-4654574,-5333122,-3569210,-3891949]
["Indkøbt pelsdyrfoder",2458,-46938,-44411,-14919,-9786,-87013,-127389,-202657,-15600,-244652]
["Indkøbt mælkeprodukter",-33,-74,-2,0,0,0,-317,-1384,-18,-9]
["Indkøbt hjælpeprodukter",-1799,-44072,-8453,-12938,-2862,-5851,-4103,-2681,-1255,-2192]
["Andet indkøbt kraftfoder",-682064,-590240,-762715,-362908,-547727,-283411,-213362,-408520,-267440,-375575]
["Indkøbt grovfoder",-1822,-5436,-7435,-3236,-1706,-1287,-12022,-10501,-6268,-8621]
["Andet indkøbt foder",-59,-29,-25,0,-199,-193,-3629,-1263,-123,-1423]
["Eget grovfoder",-3503,-3510,-2610,-1980,-1676,-14757,-15337,-2964,-1312,440]
["Andet eget foder",0,0,0,0,0,0,0]
["Dyrlæge og medicin",-73143,-19711,-21024,-30463,-37623,-32266,-14510,-16654,-7711,-18838]
["Produktionsrådgivning",-17344,-1285,-1067,-411,-350,-610,-519,-1040,-297,-609]
["Div. vedr. husdyrbrug excl. produktionsrådgiv.",-376717,-328392,-355016,-296608,-295809,-207378,-183232,-207196,-133767,-181794]
["Skovomkostninger",-1048,-1971,-6388,-3588,-1837,-452,0]
["Diverse vedrørende andet",0,-5791,0,0,0,0,-2324,-1998,-5861,-5569]
["Stykomkostninger i alt incl. IO",-8425510,-7420859,-8096539,-7424541,-7890825,-6347553,-6211110,-7486422,-4997171,-5757959]
[null,null,null,null,""]
["Kapacitetsomkostninger"]
["Brændstof",-166305,-155280,-168736,-154863,-112194,-106240,-163941,-158355,-110309,-118395]
["Energi",-281644,-274123,-306373,-295421,-295582,-232350,-238374,-287320,-189128,-224529]
["Maskinstation diverse",-81312,-65627,-70082,-40036,-26766,-33807,-30361,-41494,-34797,-43464]
["Maskinstation høst af korn og frø",-23763,-34747,-33685,-32197,-26459,-29282,-28069]
["Maskinstation - optagning",-12125,-14774,-15478,-4707,-4664,-3260,-4246,-3105,-3133,-2876]
["Maskinstation, husdyrgødning",-39881,-25688,-15802,-17145,-18399,-16818,-15601,-18001,-16492,-17820]
["Maskinstation, høst af grovfoder",-7120,-6771,-4946,-2682,-3358,-4321,-8446,-6253,-2526,-7262]
["Vedligehold bygninger, gårdsplads mv.",-139465,-87030,-84215,-73325,-70943,-57291,-66990,-67680,-48435,-58880]
["Vedligehold grundforbedring",-44027,-24356,-48674,-46577,-30888,-20411,-28660,-33648,-26269,-17339]
["Vedligehold stamplanter",0,0,0,0,0,0,0]
["Vedligehold skov",-2844,-186,0,-108,0,-341,0]
["Vedligehold markredskaber",-210666,-166559,-149133,-139612,-116237,-96443,-108626,-112802,-79706,-90822]
["Vedligehold staldinventar",-137105,-131733,-146411,-99764,-93807,-71887,-69765,-93871,-53639,-80446]
["Vedligehold andet inventar",-23442,-31973,-42164,-34799,-30098,-51695,-49573,-43416,-39736,-29137]
["Investeringer over driften",-33881,-30625,-25007,-23150,-19613,-20640,-21263,-20097,-15032,-17242]
["Lønomkostninger",-565241,-507913,-474517,-355489,-308566,-242681,-345347,-341358,-168787,-214676]
["Ejendomsskat",-63396,-49604,-46814,-42537,-35349,-33474,-32932,-30589,-24880,-24707]
["Forsikringer",-142193,-118944,-104227,-96471,-85237,-69870,-78893,-83527,-61973,-70917]
["Diverse omkostninger",-134823,-135378,-117384,-125941,-113639,-94776,-152359,-109285,-88924,-103677]
["Økonomirådgivning",-22275,-24930,-26194,-25716,-18696,-18120,-17437,-59189,-50808,-52679]
["Regnskab",-62497,-58223,-56923,-58578,-52419,-41962,0]
["Kontante kapacitetsomkostninger ialt",-2194005,-1944466,-1936766,-1669117,-1462915,-1245667,-1460882,-1543734,-1045597,-1204932]
[null,null,null,null,""]
["Afskrivninger driftsbygninger, ekskl. bygningsinstallationer",-409368,-369382,-361897,-357784,-349392,-286313,-268105,-250255,-207347,-219658]
["Afskrivninger beboelse, landbrug",-31543,-29921,-28409,-23294,-20341,0,0]
["Afskrivninger grundforbedring",-14107,-12216,-10849,-12401,-9704,-8596,-5877,-7545,-6211,-7625]
["Afskrivninger stamplanter",0,0,0,0,0,0,0]
["Afskrivninger markredskaber",-298611,-255372,-246704,-258387,-223938,-194704,-212241,-217603,-167906,-158599]
["Afskrivninger staldinventar",-173180,-182711,-172791,-150373,-161097,-138305,-123432,-121308,-76183,-111451]
["Afskrivninger specialinventar",-808,-589,-2228,-770,-870,-637,-3891,-4703,-4152,-516]
["Afskrivninger bl. driftsmidler mv.",-14427,-15587,-12316,-14104,-14141,-14607,-15418,-15416,-12059,-13767]
["Afskrivninger i alt",-942045,-865778,-835194,-817113,-779483,-643162,-628963,-616830,-473858,-511616]
[null,null,null,null,""]
["Nedskrivninger, driftsbygninger",0,-5017,0,0,0,-2366,-3108,-1431,0,0]
["Nedskrivninger, beboelse",0,0,0,-2211,0,-8907,-23022]
["Nedskrivninger, grundforbedringer",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger stamplanter",0,0,0,0,0,0,0]
["Nedskrivninger, markredskaber",0,-3371,-973,0,0,-65952,0,0,0,0]
["Nedskrivninger, staldinventar",0,0,0,0,0,0,0,0,0,0]
["Nedskrivninger, andet inventar",0,0,0,0,0,-1612,0,0,0,0]
["Nedskrivninger, blandede driftsmidler",0,-1341,0,0,0,0,0,0,0,0]
["Nedskrivninger i alt",0,-9729,-973,-2211,0,-69930,-3108,-1431,0,0]
[null,null,null,null,""]
["Tab/gevinst, driftsbygninger",67477,-3506,-7234,-6887,1690,-1062,0,746,0,-1483]
["Tab/gevinst, beboelse",0,-13044,-518,7392,0,-3556,0]
["Tab/gevinst, grundforbedringer",36132,1104,15518,-1299,-1760,978,0,781,0,0]
["Tab/gevinst, stamplanter",0,0,0,0,0,0,0]
["Tab/gevinst, markredskaber",76824,20625,40457,42407,66436,15590,44205,42983,10709,19814]
["Tab/gevinst, staldinventar",15913,1770,5906,2946,806,24,1404,976,20988,0]
["Tab/gevinst, andet inventar",0,0,0,0,0,0,0,359,0,-1111]
["Tab/gevinst, blandede driftsmidler mv.",-1842,57,-3971,-1209,-292,-1498,-6682,44,-1029,80]
["Tab/gevinst i alt",194504,7005,50158,43350,66880,14032,38926,45890,30668,17301]
[null,null,null,null,""]
["Kapacitetsomkostninger i alt",-2941546,-2812968,-2722774,-2445092,-2175518,-1944726,-2054028,-2116106,-1488787,-1699247]
[null,null,null,null,""]
["Finansomkostninger"]
["Finansieringstilskud",42894,45916,29134,25889,32147,67267,46422,81942,3629,548]
["Forpagtningsindtægter",38520,67976,38303,123654,11103,14990,34486,14824,12916,13641]
["Forpagtningsudgifter",-328876,-289188,-261022,-219475,-180894,-132898,-100879,-137792,-98867,-113283]
["Renteindtægter",8593,6474,8502,5852,6879,8597,13014,17955,10613,11078]
["Aktieindkomst",12021,11972,26654,17455,8046,31559,5810,5909,2831,1832]
["Renteudgifter, realkredit dkr, fast",-41733,-40285,-47694,-45220,-37617,-37197,-29669,-27875,-48879,-68041]
["Bidrag, realkredit dkr, fast",-24021,-19267,-25051,-21109,-18693,-17234,-17430]
["Renteudgifter, realkredit dkr, variabel",7533,8834,-4139,-21935,-48125,-37898,-47038,-96042,-97739,-90090]
["Bidrag, realkredit dkr, variabel",-135640,-130135,-133247,-130185,-86187,-61564,-45493]
["Renteudgifter, realkredit fr. valuta, fast",0,-187,0,0,0,0,0,0,0,0]
["Bidrag, realkredit fr. valuta, fast",0,0,0,0,0,0,0]
["Renteudgifter, realkredit fr.valuta, variabel",846,-3427,-6888,-6805,-11572,-14579,-27814,-79575,-101403,-152198]
["Bidrag, realkredit fr. valuta, variabel",-11618,-10016,-8611,-28728,-26622,-29410,-39035]
["Renteudgifter, anden realkreditgæld",-1702,-8926,-1539,-1590,-102,-5,-24,0,0,0]
["Renteudgifter, pengeinstitut",-151423,-150225,-151277,-173817,-167745,-120037,-140171,-122752,-93722,-67629]
["Renteudgifter, kassekredit",-96833,-95590,-103562,-129997,-133997,-95682,-122731,-101975,-70902,-75413]
["Renteudgifter, udlandslån",-13422,-15342,-17127,-20156,-11859,-32501,-47967,-62323,-25211,-36749]
["Renteudgifter, prioritetsomkostninger",-43437,-31267,-24243,-21293,-8817,-27587,-17082,-13603,-21399,-17917]
["Renteudgifter, ansvarlige lån",0,0,0]
["Renteudgifter, finansiel leasing",-10095,-8583,-6724]
["Renteudgifter, øvrig gæld",-22649,-4113,-21194,-29674,-23673,-25785,-30708,-40505,-22216,-28039]
["Realiseret gevinst gæld",120441,1429,1387,2272,3328,6283,3990,2110,502,6833]
["Realiseret tab gæld",-73287,-21502,-9728,-9631,-6822,-22402,-11593,-4349,-33963,-70444]
["Realiseret gevinst værdipapirer",16835,40292,17776,108837,12288,25871,10854,28479,18673,42867]
["Realiseret tab værdipapirer",-60794,-32972,-22439,-116753,-39727,-35863,-38605,-85880,-20724,-68243]
["Finansiering i alt",-767847,-678132,-722729,-692408,-728661,-536077,-601665,-621451,-585863,-711245]
["Heraf renteudgift henført privat",-32589,-41690,-43554,-44610,-43654,-48298,-66137,-66040,-68553,-77630]
["Heraf rentendtægt henført privat",13330,12683,27931,18480,9028,33492,8488,9269,5685,3989]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 7: Specifikation af aktiver og passiver"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["STATUS PRIMO"]
["Jord",24368669,21510780,20978654,20547180,18354573,16631220,16843965,17922113,15552701,15179635]
["Driftsbygninger",6788551,5877231,5899059,5993306,5803595,4462675,4443092,4317576,3699119,4089177]
["Fast ejendom, i øvrigt",1548624,1353383,1109585,1070379,1442907,1479009,1147330,1152719,2523160,1332235]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",5909,10061,12318,19064,16058,0,0,27497,36197,38047]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Andre immaterielle aktiver",4277,4836,3659,7185,7254,14198,8970,2585,706,15870]
["Inventar markbrug",2646183,2064669,2087403,2025538,1541354,1462567,1784214,1752147,1034083,1049971]
["Inventar husdyrbrug",1268245,1179287,1189384,1098452,1087104,919535,837338,742066,442826,739545]
["Inventar andet",4850,4120,11127,1541,2611,2547,22259,32710,32715,8850]
["Kvæg",18731,7450,7852,19874,24296,32798,85652,41271,54934,53301]
["Svin",196181,45592,36141,80602,49555,37203,44089,58022,39734,57209]
["Fjerkræ",672399,687059,757326,683962,573373,410737,455865,624154,415590,449178]
["Pelsdyr",0,124049,153778,31185,23036,20401,62476,103008,27611,43667]
["Får",484,750,164,729,0,300,306,328,567,864]
["Andre husdyr",9236,9073,9418,9368,9137,6726,6146,6249,874,1402]
["Beholdninger egen avl",884127,567670,707790,458929,549562,550930,688179,761668,497791,458843]
["Beholdninger indkøbt foder",152384,117726,132086,110160,142861,95587,148230,160152,87322,115258]
["Jordbeholdninger",97766,69403,70161,79339,74791,52885,43876,52809,36548,42956]
["Andre beholdninger",219113,198137,210863,198729,175337,151370,140405,130252,91443,80935]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1819913,2257854,2248741,1638025,1196381,913518,1206349,1640542,924276,796100]
["Mellemregning I/S-interessenter",881,0,204891,57254,69848,30514,42095,44837,9773,8170]
["Andel I/S",271693,89423,98437,122164,125186,66030,103697,87329,14711,44141]
["Finansielle kontrakter og værdipapirer",2043844,1495667,1357035,959604,1955,12891,5717,0,0,0]
["Andelskapital",659351,371758,257649,286985,206969,129140,90967,113234,62766,71864]
["Leveringsrettigheder",74459,92110,92149,0,0,0,0]
["Kassekredit (positiv)",283525,265535,315343,235384,277612,257320,229669]
["Landbrugsaktiver ialt",42053760,36957660,36633021,34790687,31755353,27755962,28465736,29773268,25585447,24677218]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",955285,954586,1027278,754000,953397,1008078,1343043,1313017,1279648,1038215]
["Beboelse",974441,970071,962233,927718,1119536,1104093,998472,1088540,1007140,958003]
["Private aktiver",746445,634380,678557,732456,648124,302610,226633,194678,139020,143288]
["Immaterielle anlægsaktiver",0,0,0,0,0,2137,3235,5603,8409,12440]
["Øvrige materielle anlægsaktiver",36433,183171,220032,150661,235145,230146,50793,75291,805745,362500]
["Øvrige mat. Anlægsakt. – beboelse og bl. driftsmidler",49001,35367,84779,61040,77781,68510,5829,20594,182360,131908]
["Aktier mv",696696,626496,642760,377433,257991,638773,341799,414911,293977,241512]
["Obligationer mv",522087,331617,278843,156868,56139,145837,84754,107956,234151,117745]
["Pantebreve",33041,23980,46590,51394,65478,29888,104882,107347,121721,102044]
["Indlån mv.",312479,315830,195908,144276,264294,284577,205372,350125,418004,345249]
[null,null,null,null,""]
["Aktiver ialt primo",46379667,41033157,40770001,38218105,35481980,31580327,31769542,33529468,30135088,28158806]
[null,null,null,null,""]
["GÆLD PRIMO",null,null,null,null,null,null,null,0,0,0]
["Ansvarlig lånekapital",-28853,0,-58899]
["Fast forrentet Dkr",-2492946,-2271571,-2096894,-1965637,-2025967,-2338340,-1407693,-1338684,-1750538,-1251091]
["Variabelt forrentet Dkr",-15345357,-13814033,-13745146,-12553551,-9019572,-6081194,-5081034,-5676094,-3960546,-3429583]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-1809097,-1723222,-1746608,-3354779,-3389693,-3860527,-5505048,-6257235,-5572966,-7097378]
["Diverse realkreditlån",58567,37545,83798,"",36579,25843,41252,22690,53204,24231]
["Realkreditinstitut gæld ialt primo",-19588832,-17771282,-17504850,-17818614,-14398653,-12254218,-11952523,-13249324,-11230846,-11753820]
["Variabelt forrentet Dkr",-3296091,-2666813,-3104261,-2608231,-3483602,-1869101,-1669451,-1596657,-1279327,-871139]
["Fast forrentet Fremmed valuta",0,0,0,0,0,-117842,-71005,-100716,-36764,-111973]
["Variabelt forrentet fremmed valuta",-452554,-468085,-497448,-537960,-248095,-520000,-950441,-1052047,-400058,-711257]
["Pante- og gældsbreve",-361194,-288249,-155782,-124287,-215989,-122870,-26892,-119698,-181229,-345483]
["Anden langfristet gæld",-671696,-264895,-313054,-433573,-363586,6283,0,-12653,-24017,-29862]
["Leasingforpligtelser",-427776,-368679,-283260,-257440,-216027,-277083,-315815,-302474,-124504,-99641]
["Mellemregning interessenter",-162662,-566514,-595231,-281404,-407439,-302686,-269041,-12257,-15822,-16260]
["Moms",-131719,-126133,-78835,-41179,-70624,-48011,-38592,-94172,113548,-81441]
["Leverandørgæld",-1728599,-1607455,-1441155,"",-1244975,-1045045,-1016232,-1055712,-847339,-1194190]
["Anden gæld, finansielle kontrakter",-318768,-243522,-254595,-170187,-105683,-199950,-216342,-444458,-193415,-236032]
["Kassekredit",-1534765,-1626760,-1674458,-2406052,-1522963,-1257450,-1820334,-1102519,-1055101,-973836]
["Gæld uden for landbruget",0,0,0,0,0,0,0,0,0,0]
["Gæld i alt",-28703508,-25998387,-25961827,-25868779,-22277635,-18028657,-18357937,-19142685,-15274874,-16424934]
["Hensættelser (negative)",-5254347,-4561280,-4363448,-4117545,-4109115,-4022912,-3602201,-4191152,-4814369,-3322719]
[null,null,null,null,""]
["STATUS ULTIMO"]
["Jord",23690473,22927760,21449056,20938413,18740508,16629712,16950172,18253910,15962304,14956218]
["Driftsbygninger",6320169,5975014,5666019,5852476,5708327,4802490,4736769,4338215,3746984,4014709]
["Fast ejendom, i øvrigt",1610836,1332968,1188967,1056743,1300728,1558526,1183665,1238652,2571655,1404519]
["Stamplanter",0,0,0,0,0,0,0]
["Betalingsrettigheder",4688,8559,9238,14906,11467,15809,13464,32502,32082,24924]
["Mælkekvote",0,0,0,0,0,0,0,0,0,0]
["Leveringsrettigheder",0,0,0,0,0,0,0,0,null,0]
["Andre immaterielle aktiver",3752,4125,3197,5197,8188,14457,10548,3798,677,8209]
["Inventar markbrug",2708780,2269548,2101861,2054275,1709667,1366259,1834794,1837351,1087174,1145891]
["Inventar husdyrbrug",1134290,1187750,1107065,"",1071062,1010798,931914,854462,486566,687171]
["Inventar andet",4042,3531,9692,770,1740,1910,18368,27416,28501,1632]
["Kvæg",6425,7117,7460,16705,17008,25865,65841,37970,70927,50544]
["Svin",238682,197970,29427,47164,51719,33302,29715,58208,22959,62589]
["Fjerkræ",799345,559395,746981,673820,660986,467798,497530,473022,363306,507374]
["Pelsdyr",0,138034,132659,34660,26497,19929,57879,111846,32110,49688]
["Får",560,598,183,721,0,537,464,393,720,451]
["Andre husdyr",11429,8306,10079,9976,8926,5674,5625,6396,824,1238]
["Beholdninger egen avl",1007816,766124,576782,618821,364246,521260,596836,698752,708799,449096]
["Beholdninger indkøbt foder",154793,128724,116085,127693,110218,127692,103736,137307,123029,116815]
["Jordbeholdninger",83651,81342,60288,58689,79733,55745,44197,54501,43730,46632]
["Andre beholdninger",221995,215158,215304,218156,174696,150455,131978,133344,108277,110652]
["Igangværende arbejde",0,0,0,0,0,0,0,0,0,0]
["Tilgodehavende",1720142,1852252,2509197,1704745,1755376,1034087,1228023,1441829,836561,926506]
["Mellemregning I/S interessenter",986,0,230450,116157,86714,41816,65451,-443,-16785,-20330]
["Andel I/S",349952,43259,100507,124103,124341,65850,95681,86055,0,45659]
["Finansielle kontrakter",92936,36669,29191,40643,0,20075,6924,6260,0,0]
["Andelskapital",700321,547689,296098,333691,250472,155428,102345,128389,74650,82701]
["Leveringsrettigheder",87650,119791,125062,0,75907,33141,19505,0,0,0]
["Kassekredit (positiv)",473512,294884,278052,177981,246284,298582,277963]
["Landbrugsaktiver ialt",41427225,38706566,36998903,35345456,32584810,28457198,29009387,29960135,26285050,24672888]
[null,null,null,null,""]
["Fast ejendom udenfor landbrug",960812,1018158,1034552,738453,877217,992269,1302389,1314545,1317983,1096291]
["Beboelse",993735,994687,1029763,927718,1136903,1104760,1010667,1088540,1039565,958003]
["Private aktiver",812208,670412,710087,721583,557119,277086,236860,201756,158777,144572]
["Immaterielle anlægsaktiver udenfor landbrug",0,0,0,0,0,0,1617]
["Påbegyndte investeringer udenfor landbrug",0,0,0,0,0,0,0,0,0,0]
["Øvrige materielle anlægsaktiver",92983,208762,322467,249822,350932,278883,51893,105737,972146,471614]
["Øvrige aktiver, udenfor landbrug",7914,9477,30121,9248,7065,11985,92492,33351,33160,16945]
[null,null,null,null,""]
["Aktier mv",773448,680950,585406,420256,282953,666225,452520,451089,338560,226401]
["Obligationer mv",523349,447241,273986,205330,45248,387722,79168,122051,250014,127535]
["Pantebreve",30989,18560,39396,48698,60805,44989,98602,102257,102225,106802]
["Indlån mv.",822866,586379,739853,344611,320134,274153,183376,604322,392797,345611]
["Hensættelse (positive)",33421,16858,10831,19335,0,0,91341,248564,0,0]
[null,null,null,null,""]
["Aktiver ialt ultimo",46005436,43063166,41497313,38852530,36223186,32495270,32610312,34321780,30944331,28236849]
[null,null,null,null,""]
["GÆLD ULTIMO"]
["Ansvarlig lånekapital",-24007,0,-51493]
["Fast forrentet Dkr",-3572660,-2237922,-2816688,-2207850,-2651420,-2368721,-1505127,-1303286,-1772903,-1437448]
["Variabelt forrentet Dkr",-14428596,-14969619,-13665336,-13899682,-10057698,-7310776,-6196413,-6071690,-5061777,-4097687]
["Fast forrentet fremmed valuta",0,0,0,0,0,0,0,0,0,0]
["Variabelt forrentet fremmed valuta",-1326494,-1364435,-1419887,-1981881,-2525706,-2919105,-4284761,-5988206,-4963589,-6585368]
["Diverse realkreditlån",90851,46164,111835,"",71147,38546,35789,22953,74329,26495]
["Realkreditinstitut gæld ialt, ultimo",-19236900,-18525812,-17790076,-17999075,-15163676,-12560056,-11950512,-13340229,-11723940,-12094008]
["Variabelt forrentet Dkr",-2381984,-3085299,-2906197,-3396525,-2849685,-2240474,-2929282,-1960805,-1419469,-1143939]
["Fast forrentet Fremmed valuta",0,0,4595,0,0,0,-69870,-89853,-5838,-169383]
["Variabelt forrentet Fremmed valuta",-356634,-372345,-474816,-499004,-186321,-518714,-622499,-605144,-298595,-530253]
["Pante- og gældsbreve",-276065,-392815,-133624,-98394,-193690,-115295,-24173,-112540,-172274,-321890]
["Anden langfristet gæld",-558258,-299986,-324115,-289408,-437807,-4225,-11282,-8656,-7468,-30154]
["Leasingforpligtigelser",-425267,-377618,-299831,-340963,-217248,-274907,-272633,-278796,-125030,-140888]
["Mellemregning I/S-interessenter",-207179,-547887,-630551,-297534,-408416,-303885,-346714,57753,15435,11219]
["Moms",-185791,-111244,-110595,-81756,-50236,-55932,-44450,-50557,-83454,-47538]
["Leverandørgæld",-1613483,-1689051,-1741231,-1222270,-1454396,-1266267,-924013,-1225653,-799642,-1072249]
["Anden gæld, finansielle kontrakter mv",-404864,-274813,-230053,-161927,-137269,-180122,-301337,-342223,-220702,-204099]
["Kassekredit",-1769639,-1562043,-1687360,-1844767,-2404681,-1400103,-1497070,-1443871,-896560,-1049149]
["Gæld uden for landbruget",0,0,0,0,0,0,0,0,0,0]
["Gæld i alt ultimo",-27440070,-27238913,-26375348,-26231623,-23503425,-18919980,-18993833,-19458770,-15769757,-16823879]
["Hensættelser (negative)",-5265004,-4705541,-4330009,-3986780,-3931807,-3977393,-3576343,-4371322,-4833114,-3187646]
["Andre hensatte forpligtigelser",0,0,0,0,0,0,0,-2207,-4203,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Bilag 8: Oplysninger vedr. ejer og bedrift"]
[null,null,null,null,""]
["Gruppering","Gennemsnit","Alle","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit","Gennemsnit"]
["År",2020,2019,2018,2017,2016,2015,2014,2013,2012,2011]
["Etableringsår",1994,1993,1993]
["Ident",0,0,0,0,0,0,0]
["Brugers alder",54,55,52,54,53,54,55,53,52,48]
["Ejendom købt i fri handel",0,0,0,0,0,0,0,0,0,0]
["Driftsgren (Gtype)",151,151,151,151,151,151,151]
["Ejerform",1,1,1,1,1,1,1,1,1,1]
["Egnet til analyse",1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,""]
["Økologisk produktion (%)",2,0,0,0,0,0,0,0,0,0]
["Økologisk jordbrug omlægningsår",45,0,0,0,0,0,0,0,0,0]
[null,null,null,null,""]
[null,null,null,null,""]
["Kommunenummer",678,670,677,659,649,621,642,668,619,608]
["Regionsnummer",0,0,0,0,0,0,0,0,0,0]
["Personlig indtjening, ejer",75095,132722,220071,84425,84945,70628,64576,93766,40968,40081]
["Personlig indtjening, ægtefælle",219516,197837,161804,163613,152513,140028,157045,196948,150157,149101]
["Ejerløn",467930,476941,456633,460774,436735,377480,358576,392142,367180,0]