Income Statement

SAS Output Economydoctor. FADN Advanced Results (luke.fi/economydoctor). EconomyDoctor Profitability calculation. Background data: FADN Public Database (SO). https://agridata.ec.europa.eu/. November 8, 2024

Income Statement	2017
Income Statement	EU-28	Austria	Belgium	Bulgaria	Cyprus	Czechia	Germany	Denmark	Estonia	Greece	Spain	Finland	France	Croatia	Hungary	Ireland	Italy	Lithuania	Luxembourg	Latvia	Malta	Netherlands	Poland	Portugal	Romania	Sweden	Slovenia	Slovakia	United Kingdom
Farms represented	4586110	70,990	28,610	61,420	10,870	18,050	180,220	26,080	7,630	335,450	435,190	34,700	295,670	72,240	110,700	93,450	559,560	62,320	1,550	24,920	3,100	46,710	737,310	104,690	1087120	27,630	44,680	4,180	101,090
Farms in sample	80,000-90,000	1,000-2,000	1,000-2,000	2,000-3,000	500-1,000	1,000-2,000	8,000-9,000	1,000-2,000	500-1,000	3,000-4,000	8,000-9,000	500-1,000	7,000-8,000	1,000-2,000	2,000-3,000	500-1,000	10,000-20,000	1,000-2,000	200-500	1,000-2,000	500-1,000	1,000-2,000	10,000-20,000	2,000-3,000	6,000-7,000	1,000-2,000	500-1,000	500-1,000	2,000-3,000
Arable land	35,1	32,8	50,1	65,9	9,5	193,3	91,1	111,1	138,7	10,0	46,7	64,6	87,8	14,8	44,8	48,9	21,0	49,0	84,6	66,9	2,6	38,3	19,9	22,8	9,7	105,1	10,1	430,9	153,9
Livestock Units	28,0	30,5	139,8	20,3	12,3	89,3	91,5	153,5	36,8	5,8	32,8	27,9	74,4	8,4	17,4	65,2	19,9	11,8	122,5	20,8	14,2	146,7	12,4	14,5	4,3	59,5	10,3	133,5	131,9
Total output	76,446	98,073	274,294	71,639	38,720	304,495	263,411	471,661	129,866	23,640	77,916	108,858	194,190	24,168	74,127	76,595	70,813	40,536	225,803	64,628	37,594	549,902	30,117	35,167	12,857	218,695	25,864	544,193	250,435
Crops and products	38,574	27,917	94,061	50,724	14,631	149,319	97,633	152,477	59,342	17,220	48,866	47,833	106,282	15,109	42,142	12,147	46,288	26,371	39,891	34,245	17,328	234,059	16,121	22,370	7,724	98,629	11,645	284,632	105,997
Livestocks and products	32,934	50,672	166,875	19,480	22,177	118,619	140,437	246,629	52,205	6,098	27,844	46,538	79,285	8,482	20,065	63,072	20,781	13,157	158,399	24,310	20,198	266,413	13,474	11,255	5,128	92,842	9,127	170,821	126,855
Other output	4,938	19,484	13,357	1,436	1,912	36,557	25,342	72,554	18,319	323	1,205	14,487	8,623	577	11,920	1,376	3,744	1,008	27,513	6,073	68	49,430	522	1,543	5	27,224	5,092	88,740	17,583
- Total intermediate consumpt.	45,728	59,470	168,894	40,476	24,531	231,194	166,311	298,847	96,754	11,869	39,749	98,525	121,938	14,581	48,940	51,177	31,373	25,546	148,527	45,247	24,943	325,316	18,496	17,705	6,448	168,801	17,619	417,226	175,670
Total specific costs	28,491	32,335	122,703	26,894	18,005	146,195	97,877	210,791	58,338	6,832	24,971	49,607	62,747	11,056	32,619	35,185	20,953	17,127	91,849	28,674	18,937	221,713	12,536	12,428	4,377	105,058	11,124	269,101	116,437
Total farming overheads	17,237	27,135	46,190	13,582	6,526	85,000	68,434	88,055	38,415	5,036	14,778	48,917	59,191	3,525	16,321	15,992	10,420	8,419	56,679	16,573	6,006	103,603	5,960	5,277	2,070	63,743	6,495	148,125	59,234
+ Balance current subsid.taxes	11,582	22,389	18,948	19,554	3,748	84,609	38,243	35,573	29,704	6,184	12,668	51,954	27,501	6,128	15,481	16,332	7,581	10,368	62,574	16,109	2,458	13,656	5,722	7,323	1,999	39,348	7,640	125,023	37,830
Total subsidies-excl.investm.	12,145	20,269	20,557	18,870	4,764	86,449	37,019	39,939	30,150	6,593	12,494	52,852	29,668	6,743	16,376	17,835	9,128	10,650	49,771	17,016	2,458	17,740	6,139	7,650	2,214	39,505	8,209	131,455	38,422
VAT balance excl. on investm.	291	3,356	1,018	983	-844	0	4,093	0	81	-255	764	0	0	0	-266	-1,365	430	-158	14,162	-73	0	-73	-29	-124	0	0	-521	0	3
Taxes	854	1,236	2,627	298	171	1,840	2,869	4,365	526	155	590	898	2,167	616	629	138	1,977	124	1,359	834	0	4,010	389	203	214	157	48	6,432	594
= Gross Farm Income	42,300	60,992	124,348	50,718	17,936	157,910	135,343	208,387	62,816	17,955	50,834	62,286	99,754	15,715	40,668	41,749	47,021	25,358	139,850	35,491	15,109	238,242	17,342	24,785	8,409	89,243	15,885	251,990	112,595
- Depreciation	9,352	20,812	32,034	9,704	3,117	38,908	33,438	46,403	18,646	3,275	4,957	25,848	31,283	4,106	6,369	5,994	5,392	9,277	62,394	10,812	2,548	55,903	5,185	3,656	1,438	28,911	8,307	84,625	29,172
= Farm Net Value Added	32,948	40,180	92,315	41,013	14,819	119,002	101,905	161,984	44,170	14,680	45,878	36,439	68,471	11,609	34,299	35,756	41,629	16,081	77,455	24,679	12,561	182,339	12,158	21,130	6,972	60,332	7,578	167,365	83,423
+ Balance subs.taxes on invest	163	-1,830	1,846	332	-16	5,136	-2,602	412	2,255	25	-182	1,167	1,518	0	-81	1,954	185	2,427	9,942	2,027	61	687	34	505	50	74	-451	3,225	770
- Total external factors	11,643	7,772	27,612	22,962	4,803	83,488	50,177	110,668	26,006	2,821	11,730	17,550	31,503	2,304	12,523	6,161	8,311	4,640	27,965	10,193	2,168	90,316	2,282	4,201	1,144	38,294	890	168,581	41,787
Wages paid	6,546	3,161	9,751	8,908	3,438	62,955	25,054	46,693	18,860	1,712	8,988	8,011	14,150	1,599	8,655	2,175	6,104	2,639	10,644	7,708	1,718	48,314	1,443	3,388	533	17,375	340	132,779	25,717
Rent paid	3,745	3,317	11,343	12,901	1,112	16,321	19,855	24,312	4,477	1,106	2,492	6,280	13,729	563	3,489	2,855	2,088	1,546	11,301	1,317	254	18,170	503	772	573	14,288	315	26,032	10,730
Interest paid	1,352	1,294	6,518	1,153	252	4,211	5,268	39,662	2,668	3	250	3,259	3,624	142	379	1,131	119	455	6,020	1,168	196	23,832	337	41	37	6,632	234	9,770	5,341
= Farm Net Income	21,468	30,578	66,548	18,383	10,000	40,650	49,126	51,729	20,420	11,885	33,966	20,056	38,486	9,305	21,695	31,548	33,503	13,869	59,433	16,512	10,454	92,710	9,910	17,434	5,877	22,112	6,237	2,009	42,405
- Wage Claim	21,025	38,050	45,872	6,059	9,367	22,665	43,445	40,582	12,217	7,041	16,140	31,099	31,528	10,887	6,545	26,738	21,572	11,754	42,174	12,077	14,910	53,906	11,430	10,855	5,212	49,943	10,465	12,046	35,043
- Interest Claim	6,790	8,380	23,084	3,584	7,255	9,974	17,622	25,797	4,715	25,888	7,957	7,977	4,809	6,921	2,162	43,787	8,937	1,950	18,170	2,316	3,183	47,448	5,587	1,251	1,353	19,621	5,784	12,696	44,257
= Economic Profit	-6,347	-15,852	-2,408	8,740	-6,623	8,011	-11,941	-14,651	3,488	-21,044	9,869	-19,020	2,149	-8,503	12,988	-38,978	2,994	165	-911	2,118	-7,640	-8,644	-7,106	5,328	-688	-47,452	-10,012	-22,733	-36,895