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	2015
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	4639800	88,450	28,760	96,680	10,920	18,010	180,230	25,910	7,630	338,440	437,080	34,420	287,260	72,480	109,490	93,230	561,370	62,520	1,540	24,970	3,110	46,790	739,290	106,830	1085600	27,820	45,890	4,120	100,950
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	4,000-5,000	8,000-9,000	500-1,000	7,000-8,000	1,000-2,000	1,000-2,000	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	4,000-5,000	1,000-2,000	500-1,000	500-1,000	2,000-3,000
Arable land	34,4	29,0	51,2	44,5	10,3	188,3	89,7	103,4	137,2	9,9	46,2	63,8	89,0	15,6	47,2	48,0	20,7	47,5	84,3	69,0	2,6	38,9	19,1	23,5	8,8	106,6	10,2	458,7	159,6
Livestock Units	27,0	25,2	129,8	13,5	8,0	83,6	89,6	153,9	36,6	6,0	31,3	30,0	75,4	9,3	20,3	58,9	18,3	11,5	117,7	22,3	14,0	147,9	11,7	14,7	4,3	61,4	10,1	132,0	128,4
Total output	72,545	79,318	251,888	46,619	33,489	279,431	240,192	423,915	116,373	23,228	73,708	109,558	204,624	23,620	72,340	67,503	71,030	38,338	201,441	62,867	38,118	506,079	29,168	33,421	10,405	203,692	25,433	500,282	252,016
Crops and products	37,855	22,448	101,605	33,395	14,993	153,390	105,100	145,540	66,137	16,276	44,829	49,056	116,385	13,806	40,584	11,191	45,471	27,245	43,853	36,860	17,302	226,674	15,892	19,975	6,425	97,095	12,710	269,694	104,205
Livestocks and products	29,738	37,614	136,893	12,301	16,862	95,933	113,062	200,516	35,803	6,561	27,988	46,858	80,240	9,284	21,951	55,511	20,496	10,494	134,041	18,934	20,749	232,876	12,753	11,468	3,937	83,312	8,288	152,075	122,312
Other output	4,952	19,255	13,391	923	1,634	30,108	22,031	77,859	14,433	392	892	13,644	7,999	530	9,805	801	5,063	599	23,546	7,073	67	46,529	524	1,978	44	23,286	4,435	78,513	25,498
- Total intermediate consumpt.	45,231	49,659	162,177	28,363	23,190	215,295	162,867	290,553	91,815	11,804	39,589	101,271	129,728	14,479	51,300	46,902	31,736	24,416	136,913	46,995	25,713	316,725	18,638	17,734	5,738	159,511	17,774	391,618	186,916
Total specific costs	28,496	26,690	116,814	18,371	15,879	134,892	98,612	207,664	58,253	6,966	25,838	52,811	68,142	11,264	34,752	32,028	21,315	16,840	84,506	29,634	19,084	217,767	12,944	12,638	3,646	96,917	11,136	263,131	124,436
Total farming overheads	16,736	22,969	45,362	9,993	7,311	80,403	64,255	82,889	33,562	4,838	13,751	48,460	61,586	3,215	16,548	14,873	10,421	7,576	52,408	17,361	6,628	98,958	5,695	5,096	2,092	62,594	6,638	128,486	62,480
+ Balance current subsid.taxes	10,688	18,002	20,459	12,746	4,682	76,148	35,840	31,226	24,778	5,487	12,319	52,512	27,475	4,329	14,074	15,464	7,496	9,456	69,633	15,167	2,337	14,836	4,821	8,606	1,019	39,368	5,610	128,032	35,670
Total subsidies-excl.investm.	11,277	16,702	22,103	12,169	4,915	77,914	35,579	36,178	25,277	6,005	11,384	53,467	29,748	4,957	15,288	17,340	9,233	9,773	59,532	15,825	2,337	18,959	5,290	9,037	1,197	39,548	6,302	133,485	36,641
VAT balance excl. on investm.	290	2,527	788	765	4	0	2,962	0	84	-357	1,480	0	0	0	-490	-1,624	427	-192	11,418	-80	0	-175	-31	-107	0	0	-648	0	4
Taxes	879	1,227	2,432	187	237	1,766	2,701	4,952	582	161	544	955	2,273	628	723	253	2,164	124	1,316	578	0	3,948	439	324	178	181	44	5,453	976
= Gross Farm Income	38,002	47,661	110,170	31,002	14,981	140,283	113,165	164,588	49,335	16,911	46,439	60,799	102,371	13,471	35,114	36,065	46,791	23,378	134,161	31,039	14,743	204,190	15,350	24,293	5,686	83,549	13,269	236,697	100,770
- Depreciation	9,353	17,515	33,120	6,735	3,320	36,226	31,708	47,015	20,120	3,853	5,075	27,152	33,336	4,356	5,967	5,917	5,340	7,751	61,625	9,891	2,624	55,532	5,061	3,853	1,246	30,136	8,335	82,166	33,877
= Farm Net Value Added	28,649	30,146	77,051	24,267	11,661	104,057	81,458	117,573	29,215	13,058	41,364	33,648	69,035	9,114	29,147	30,148	41,451	15,627	72,536	21,148	12,119	148,658	10,290	20,440	4,441	53,413	4,933	154,531	66,893
+ Balance subs.taxes on invest	235	-2,502	1,661	962	68	5,644	-1,919	884	763	111	-368	996	1,328	0	870	1,858	193	1,536	10,898	2,073	1,439	2,584	94	402	79	0	1,376	18,100	884
- Total external factors	11,265	6,209	31,802	14,602	4,578	71,850	48,039	104,110	22,452	2,654	10,841	16,749	33,540	2,128	12,560	5,162	8,860	4,119	27,464	9,169	2,261	84,418	2,344	4,222	1,018	37,694	1,305	148,733	41,530
Wages paid	6,253	2,405	12,003	5,771	2,462	54,025	23,604	43,146	16,210	1,606	8,174	7,519	14,439	1,283	8,460	1,727	6,697	2,437	10,004	6,839	1,733	44,288	1,579	3,394	499	17,080	724	116,252	24,408
Rent paid	3,540	2,528	12,004	7,888	1,826	13,781	18,771	21,804	3,707	1,042	2,363	5,983	14,424	627	3,498	2,327	2,019	1,336	10,878	1,163	259	13,637	420	766	467	14,146	342	24,526	11,454
Interest paid	1,472	1,275	7,796	943	290	4,044	5,664	39,160	2,535	6	304	3,248	4,677	218	603	1,108	143	346	6,582	1,167	268	26,493	345	62	52	6,469	239	7,956	5,667
= Farm Net Income	17,618	21,435	46,910	10,627	7,151	37,852	31,499	14,347	7,526	10,515	30,155	17,895	36,823	6,986	17,457	26,844	32,784	13,044	55,970	14,052	11,297	66,823	8,039	16,621	3,502	15,719	5,004	23,898	26,247
- Wage Claim	19,443	31,813	41,849	4,911	9,595	19,775	41,102	36,162	11,922	6,619	15,967	30,585	31,650	7,862	5,867	24,848	21,157	10,585	37,529	10,585	13,396	53,498	9,996	10,353	4,621	49,008	10,151	9,741	37,108
- Interest Claim	7,306	8,580	18,991	3,389	10,239	9,738	19,084	26,999	5,013	12,834	8,977	8,209	6,235	8,863	2,937	46,278	9,923	1,676	18,917	2,263	8,866	48,480	5,274	1,827	1,141	15,023	6,378	14,162	49,761
= Economic Profit	-9,132	-18,958	-13,930	2,327	-12,684	8,339	-28,687	-48,814	-9,409	-8,937	5,211	-20,899	-1,062	-9,739	8,653	-44,282	1,704	783	-476	1,204	-10,965	-35,155	-7,231	4,442	-2,260	-48,311	-11,526	-5	-60,622