Horticulture indoor

SAS Output Economydoctor. Agriculture and Horticulture. taloustohtori.luke.fi/en/. Data: Luke Profitability bookkeeping results. October 27, 2025

Income Statement	Horticulture indoor
Income Statement	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024E	2025E
Farms represented	780	770	740	740	680	660	620	590	550	560	560
Farms in sample	60<n<70	60<n<70	70<n<80	70<n<80	80<n<90	80<n<90	50<n<60	50<n<60	40<n<50	40<n<50	40<n<50
Arable land	0.5	0.6	0.8	0.8	0.6	0.5	0.6	0.6	0.6	0.6	0.6
Livestock Units	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Revenues	518 900	537 700	490 000	507 900	645 000	699 900	900 200	1 315 000	1 251 000	1 189 000	1 202 000
Subsidies	41 000	41 100	40 000	37 600	39 300	42 500	57 800	76 400	41 300	41 600	41 600
Turnover	559 900	578 800	530 000	545 400	684 200	742 300	958 000	1 391 000	1 293 000	1 292 000	1 244 000
Gross return total	578 800	599 100	557 300	585 000	725 200	785 400	992 600	1 453 000	1 351 000	1 354 000	1 303 000
Variable Costs	-409 700	-408 000	-387 200	-399 100	-506 000	-536 600	-673 400	-1 021 000	-932 100	-858 200	-831 100
Farm use	0	0	0	0	0	0	0	0	0	0	0
Wages Demand	-54 000	-49 400	-51 400	-52 900	-55 100	-54 700	-67 800	-66 400	-69 600	-70 700	-71 900
Fixed Costs	-55 500	-58 500	-56 700	-62 100	-79 100	-84 900	-89 100	-130 200	-120 500	-150 100	-146 300
Operating margin	59 300	83 000	61 900	70 800	84 900	109 100	162 100	235 000	229 000	275 300	253 500
Depreciation	-63 800	-64 800	-51 700	-51 300	-54 400	-52 900	-81 900	-135 700	-134 600	-134 500	-134 500
Gross return	-4 600	18 200	10 200	19 500	30 400	56 200	80 100	99 200	94 400	140 700	119 000
Interest Paid	-8 930	-8 680	-7 340	-6 870	-6 940	-6 950	-5 900	-10 300	-13 700	-15 200	-14 200
Net Result	-13 500	9 460	2 840	12 600	23 500	49 200	74 200	88 800	80 700	125 400	104 700
Interest demand	-12 700	-12 600	-8 250	-10 000	-11 900	-11 600	-16 900	-26 200	-38 600	-38 400	-38 400
Entrepreneurs profit	-26 200	-3 220	-5 410	2 540	11 500	37 600	57 300	62 500	42 000	87 000	66 300