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	2016
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	4643140	87,810	28,820	95,820	10,920	18,050	180,370	26,030	7,630	333,250	434,930	34,850	291,480	72,180	109,970	93,460	562,540	62,480	1,550	24,960	3,100	46,690	744,230	106,610	1087180	28,030	45,530	4,080	100,610
Farms in sample	80,000-90,000	2,000-3,000	1,000-2,000	2,000-3,000	200-500	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	9,000-10,000	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	5,000-6,000	1,000-2,000	500-1,000	500-1,000	2,000-3,000
Arable land	34,6	29,1	49,5	44,6	10,1	189,7	88,7	110,0	134,6	10,4	46,5	64,0	87,7	15,2	45,1	48,2	21,0	49,4	83,1	67,7	2,7	38,8	19,6	23,4	9,3	106,8	10,0	458,8	159,1
Livestock Units	27,5	25,1	133,9	13,8	9,0	88,2	90,9	150,9	33,8	6,0	32,5	29,6	75,0	8,4	17,0	64,1	19,2	11,6	118,3	20,3	12,9	148,2	12,0	15,0	4,5	60,5	10,4	135,4	132,0
Total output	72,146	80,161	251,874	44,711	32,670	287,682	250,750	426,895	99,712	22,468	77,646	106,553	191,113	23,808	71,239	67,975	71,323	34,170	198,981	57,343	37,941	510,772	26,750	34,293	11,442	208,073	24,990	595,753	236,568
Crops and products	37,155	23,853	93,934	31,502	12,120	155,080	101,027	138,645	49,222	15,914	48,583	44,547	104,072	14,411	42,890	11,723	44,967	22,559	37,620	32,879	17,386	230,365	14,946	21,370	6,986	99,010	12,086	321,483	102,930
Livestocks and products	30,081	37,248	144,586	12,438	18,252	96,638	125,547	213,498	36,156	6,245	28,260	48,143	77,457	9,031	17,500	55,444	22,349	10,897	134,733	18,409	20,496	234,523	11,369	11,372	4,446	80,705	7,959	159,959	114,474
Other output	4,910	19,060	13,354	771	2,298	35,965	24,176	74,752	14,335	308	803	13,863	9,584	366	10,848	808	4,008	714	26,629	6,055	58	45,884	436	1,551	10	28,358	4,946	114,312	19,164
- Total intermediate consumpt.	44,568	48,753	158,447	27,463	21,920	223,242	162,923	294,304	85,861	11,398	39,340	100,417	127,055	14,791	47,608	49,630	31,732	24,161	138,451	43,055	25,578	311,954	17,215	18,047	6,148	163,558	17,447	408,235	172,378
Total specific costs	28,081	26,172	115,852	18,440	14,945	143,669	97,187	208,520	54,331	6,622	25,706	52,654	66,691	11,264	31,767	35,075	21,593	16,644	83,783	27,327	19,224	213,064	11,712	13,114	4,157	101,216	11,126	269,666	114,517
Total farming overheads	16,487	22,581	42,595	9,023	6,975	79,573	65,735	85,784	31,530	4,776	13,634	47,763	60,364	3,528	15,840	14,555	10,138	7,517	54,668	15,728	6,355	98,890	5,503	4,933	1,991	62,342	6,321	138,569	57,860
+ Balance current subsid.taxes	11,283	20,171	20,948	12,260	3,549	83,683	36,567	34,490	22,131	6,101	11,884	51,275	27,555	4,956	15,047	16,609	7,613	11,145	56,972	16,567	2,450	15,653	5,336	7,491	2,043	39,629	7,145	135,655	38,181
Total subsidies-excl.investm.	11,858	17,620	22,775	11,722	4,495	85,464	35,692	38,947	22,517	6,625	11,708	52,273	29,753	5,495	15,943	18,419	9,199	11,432	47,223	17,282	2,450	19,823	5,797	7,851	2,233	39,771	7,736	141,783	38,776
VAT balance excl. on investm.	279	3,389	764	721	-794	0	3,520	0	118	-351	785	0	0	0	-318	-1,667	586	-167	11,094	-43	0	-131	-68	-101	1	0	-543	0	12
Taxes	854	838	2,591	183	151	1,781	2,645	4,457	504	173	609	998	2,198	539	577	144	2,172	119	1,345	673	0	4,040	393	259	190	142	48	6,128	607
= Gross Farm Income	38,861	51,579	114,376	29,509	14,298	148,123	124,394	167,081	35,982	17,171	50,190	57,410	91,612	13,973	38,679	34,954	47,205	21,155	117,503	30,855	14,812	214,471	14,870	23,737	7,337	84,144	14,688	323,173	102,371
- Depreciation	9,319	18,050	30,477	6,564	3,240	37,206	32,480	49,345	16,766	3,697	4,948	26,732	32,809	3,941	6,235	6,015	5,488	8,908	61,419	10,256	2,530	55,467	4,926	3,548	1,463	29,141	8,077	82,713	30,176
= Farm Net Value Added	29,542	33,529	83,899	22,945	11,059	110,917	91,914	117,737	19,217	13,474	45,243	30,678	58,803	10,031	32,443	28,939	41,717	12,247	56,084	20,599	12,283	159,004	9,944	20,189	5,874	55,003	6,611	240,461	72,195
+ Balance subs.taxes on invest	133	-2,403	1,187	139	-36	342	-2,286	490	1,455	18	-159	1,004	1,433	376	-110	1,750	140	2,301	10,992	2,251	62	1,217	124	375	39	327	-261	3,380	594
- Total external factors	11,329	6,212	27,639	14,441	4,794	76,210	48,847	109,640	22,182	2,654	11,271	18,235	33,109	2,123	12,262	6,086	8,184	4,396	27,492	9,181	2,227	87,563	2,225	4,393	1,086	36,496	954	163,662	41,626
Wages paid	6,286	2,338	9,454	5,608	2,810	57,098	24,059	45,303	15,893	1,546	8,682	8,549	14,689	1,316	8,323	2,172	5,930	2,426	10,161	6,867	1,753	45,975	1,435	3,562	501	16,680	440	129,108	25,363
Rent paid	3,613	2,591	11,226	7,952	1,650	14,905	19,021	22,799	3,936	1,103	2,306	6,118	14,242	608	3,491	2,734	2,138	1,521	10,903	1,190	265	16,480	455	775	531	13,331	297	26,278	10,898
Interest paid	1,430	1,283	6,958	881	334	4,207	5,767	41,538	2,354	4	284	3,569	4,177	198	447	1,180	115	449	6,428	1,124	209	25,109	336	56	54	6,485	217	8,276	5,365
= Farm Net Income	18,346	24,913	57,447	8,643	6,229	35,048	40,781	8,586	-1,511	10,838	33,812	13,447	27,128	8,284	20,071	24,604	33,673	10,153	39,583	13,669	10,117	72,657	7,842	16,170	4,826	18,835	5,396	80,178	31,163
- Wage Claim	20,244	32,951	40,543	5,205	10,407	20,151	41,482	38,633	11,761	6,720	16,848	31,319	30,988	10,650	6,004	28,288	20,554	11,955	39,800	11,039	14,165	53,648	10,178	11,002	5,129	48,798	10,117	10,578	35,809
- Interest Claim	7,091	8,902	24,801	2,841	7,692	9,828	18,792	27,738	4,351	11,818	8,358	8,373	5,544	12,641	2,508	46,695	8,676	1,913	18,669	2,229	6,531	46,526	5,407	1,870	1,660	16,018	7,062	12,234	45,200
= Economic Profit	-8,989	-16,940	-7,897	597	-11,870	5,069	-19,493	-57,785	-17,623	-7,700	8,606	-26,245	-9,403	-15,007	11,559	-50,379	4,443	-3,715	-18,886	401	-10,579	-27,517	-7,743	3,297	-1,963	-45,981	-11,783	57,366	-49,847