Sheep, goats and other grazing livestock

SAS Output Economydoctor. Agriculture and Horticulture. taloustohtori.luke.fi/en/. Data: Luke Profitability bookkeeping results. November 8, 2024

Income Statement	Sheep and Goats
Income Statement	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023f. 38 % ready	2024E
Farms represented	2 620	390	440	350	340	250	500	760	520	530	500	520	500	420	420
Farms in sample	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20	5<n<10	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20	11<n<20
Arable land	35,1	36,1	45,4	48,7	44,5	47,6	50,7	55,2	63,2	59,2	60,9	64,2	64,2	60,6	60,6
Livestock Units	12,5	21,7	24,9	25,5	24,5	28,4	20,5	24,0	26,8	25,9	22,7	23,4	25,4	23,8	23,8
Revenues	35 000	33 800	35 900	32 700	31 900	30 400	20 300	23 000	20 600	25 700	40 600	26 800	37 800	.	.
Subsidies	25 400	42 700	54 400	56 700	54 300	62 900	60 300	55 600	74 200	80 800	85 700	87 100	90 700	91 600	89 800
Turnover	60 400	76 400	90 300	89 500	86 200	93 200	80 600	78 600	94 800	106 500	126 300	113 900	128 500	123 700	119 000
Gross return total	72 800	94 200	114 100	114 000	106 500	114 100	96 000	95 100	118 500	127 900	152 000	139 800	164 200	150 000	144 100
Variable Costs	-29 600	-33 600	-41 300	-43 200	-33 000	-44 400	-35 600	-40 400	-43 400	-46 900	-61 000	-49 500	-47 300	.	.
Farm use	-6 320	-11 300	-18 200	-16 600	-15 900	-14 400	-9 420	-9 470	-14 800	-14 300	-14 900	-15 300	-19 400	-17 500	-17 500
Wages Demand	-36 600	-34 900	-35 100	-36 300	-33 500	-31 400	-30 600	-42 700	-33 000	-37 800	-34 700	-37 800	-43 500	-43 400	-43 800
Fixed Costs	-19 200	-19 800	-20 700	-21 200	-19 600	-21 100	-26 200	-24 500	-28 300	-29 400	-30 700	-28 600	-28 500	.	.
Operating margin	-18 900	-5 660	-1 420	-3 460	4 350	2 220	-6 210	-22 100	-1 250	-720	10 600	8 400	25 300	15 000	15 700
Depreciation	-19 400	-16 400	-17 500	-18 900	-18 500	-18 000	-17 200	-18 900	-18 400	-20 100	-19 200	-22 000	-24 500	-21 500	-21 500
Gross return	-38 300	-22 100	-18 900	-22 400	-14 200	-15 800	-23 500	-41 100	-19 700	-20 900	-8 660	-13 600	730	-6 500	-5 850
Interest Paid	-2 420	-1 960	-2 890	-1 830	-2 280	-2 060	-3 450	-3 670	-3 670	-4 010	-3 410	-4 000	-4 010	-5 550	-5 820
Net Result	-40 800	-24 100	-21 800	-24 200	-16 500	-17 800	-26 900	-44 700	-23 400	-24 900	-12 000	-17 600	-3 270	-12 000	-11 600
Interest demand	-14 200	-9 400	-13 000	-12 300	-13 900	-12 300	-9 310	-8 260	-11 200	-11 800	-8 660	-9 740	-10 500	-13 600	-13 600
Entrepreneurs profit	-55 000	-33 500	-34 900	-36 500	-30 400	-30 200	-36 200	-53 000	-34 700	-36 700	-20 700	-27 300	-13 800	-25 600	-25 200