Dairy Farms

SAS Output Economydoctor. Agriculture and Horticulture. taloustohtori.luke.fi/en/. Data: Luke Profitability bookkeeping results. October 7, 2025
      Income  Statement       Dairy Farms
    2015         2016         2017         2018         2019         2020         2021         2022         2023         2024E         2025E    
Farms represented 6 210 5 840 5 360 6 220 5 700 5 340 4 970 4 560 4 200 3 850 3 850
Farms in sample 280<n<290 260<n<270 250<n<260 230<n<240 220<n<230 200<n<210 190<n<200 180<n<190 170<n<180 170<n<180 170<n<180
Arable land 68.0 70.5 74.2 76.9 82.2 88.4 95.4 99.1 114.0 118.6 118.6
Livestock Units 55.9 59.4 59.7 62.8 66.8 68.2 73.1 77.7 83.8 87.7 87.7
Revenues 141 100 151 800 158 400 170 700 185 900 196 800 217 400 275 500 327 500 210 100 343 800
        Subsidies 76 000 75 300 78 500 83 800 89 900 94 200 100 900 116 700 119 900 119 000 119 000
Turnover 217 000 227 200 236 900 254 500 275 800 290 900 318 300 392 200 447 400 443 300 462 800
Gross return total 259 900 262 500 276 800 300 300 328 800 354 300 392 900 511 200 561 700 557 500 581 900
        Variable Costs -105 700 -113 700 -115 900 -131 000 -143 000 -144 100 -159 700 -200 200 -234 700 -398 800 -386 400
        Farm use -36 400 -33 000 -33 100 -40 500 -43 500 -49 300 -56 200 -87 100 -94 800 -99 600 -99 600
        Wages Demand -63 100 -65 900 -63 200 -64 500 -64 700 -64 400 -65 600 -67 200 -73 200 -75 800 -77 100
        Fixed Costs -41 100 -45 000 -45 300 -49 400 -50 900 -54 900 -59 600 -64 800 -77 500 -82 100 -76 700
Operating margin 13 400 4 730 19 100 14 600 26 400 41 400 51 600 91 500 81 300 95 900 132 200
        Depreciation -41 000 -39 900 -41 600 -44 800 -48 400 -52 700 -58 500 -68 400 -75 200 -79 600 -79 600
Gross return -27 600 -35 200 -22 500 -30 300 -22 000 -11 300 -6 930 23 100 6 060 16 200 52 500
        Interest Paid -4 480 -4 670 -4 760 -5 370 -5 270 -5 520 -5 970 -6 300 -11 600 -13 500 -12 700
Net Result -32 100 -39 900 -27 200 -35 700 -27 300 -16 800 -12 900 16 800 -5 600 2 650 39 700
        Interest demand -18 000 -16 100 -15 200 -16 700 -18 500 -17 700 -18 300 -21 500 -39 400 -40 800 -40 800
Entrepreneurs profit -50 200 -56 000 -42 500 -52 400 -45 900 -34 600 -31 200 -4 730 -45 000 -38 100 -1 160