Income Statement

SAS Output Economydoctor.FADN Advanced Results (luke.fi/economydoctor). EconomyDoctor Profitability calculation. Background data:FADN-EC-DG AGRI/L3. November 21, 2024
            Income  Statement             2007
EU Belgium Cyprus Czech Republic Denmark Germany Greece Spain Estonia France Hungary Ireland Italy Lithuania Luxemburg Latvia Malta Netherlands Austria Poland Portugal Finland Sweden Slovakia Slovenia UK Bulgaria Romania
Farms represented 5108040 32,170 19,640 14,690 32,310 185,170 539,740 735,490 7,260 355,830 80,720 106,820 747,070 39,600 1,620 22,820 1,470 59,040 72,560 763,340 108,620 40,490 26,360 3,470 41,010 87,980 117,780 864,960
Farms in sample 80,000-90,000 1,000-2,000 200-500 1,000-2,000 1,000-2,000 7,000-8,000 4,000-5,000 8,000-9,000 500-1,000 7,000-8,000 1,000-2,000 1,000-2,000 10,000-20,000 1,000-2,000 200-500 500-1,000 200-500 1,000-2,000 2,000-3,000 10,000-20,000 2,000-3,000 500-1,000 1,000-2,000 500-1,000 500-1,000 2,000-3,000 1,000-2,000 500-1,000
Arable land 30,6 43,9 7,2 236,9 80,6 84,4 7,0 29,2 126,1 77,4 54,3 45,1 16,8 51,5 80,2 62,5 3,3 32,6 33,6 17,4 26,2 51,9 97,6 582,3 11,6 158,8 26,6 10,5
Livestock Units 24,4 114,8 9,4 118,5 135,1 88,3 4,4 17,2 39,7 64,4 21,0 56,9 13,2 16,0 95,2 21,3 32,1 121,3 27,9 12,4 12,9 29,7 60,0 191,9 12,1 134,2 8,5 5,1
Total output 60,174 202,767 27,829 301,533 290,902 219,023 18,933 42,846 81,723 146,133 68,782 43,078 58,675 35,750 153,903 41,182 60,115 391,190 73,186 27,439 23,444 81,683 160,378 509,610 21,877 234,827 19,422 11,404
        Crops and products 32,687 87,576 15,815 170,096 107,204 90,548 14,379 27,943 40,624 82,998 42,128 5,152 39,892 22,301 41,473 20,846 25,987 200,157 23,980 15,333 12,312 36,776 73,583 289,352 10,785 105,828 11,427 6,500
        Livestocks and products 24,524 112,840 11,984 116,466 161,276 109,336 4,193 14,503 35,732 57,292 21,285 36,966 17,167 12,943 96,687 17,653 33,750 157,394 34,021 11,798 9,750 39,449 67,737 157,643 9,218 115,391 6,154 4,667
        Other output 2,963 2,351 31 14,970 22,421 19,139 361 401 5,367 5,842 5,369 960 1,616 506 15,743 2,684 377 33,640 15,185 308 1,382 5,458 19,058 62,616 1,873 13,608 1,842 237
- Total intermediate consumpt. 33,719 118,018 17,671 221,115 193,443 142,120 7,590 17,649 54,770 84,547 48,514 28,446 23,395 19,125 90,160 29,444 40,089 237,836 39,774 15,670 13,142 65,632 116,248 350,897 15,290 155,750 11,368 6,623
        Total specific costs 20,482 85,867 12,899 131,112 137,810 82,101 4,651 11,692 35,410 42,766 30,667 17,736 15,701 12,760 50,376 18,385 30,653 137,085 19,001 10,972 9,176 32,212 67,857 229,626 9,793 96,743 7,199 4,389
        Total farming overheads 13,237 32,151 4,772 90,003 55,634 60,019 2,939 5,957 19,360 41,781 17,846 10,710 7,695 6,365 39,783 11,058 9,437 100,751 20,773 4,699 3,966 33,420 48,391 121,270 5,497 59,007 4,169 2,234
+ Balance current subsid.taxes 9,584 23,347 2,960 61,155 27,876 35,613 5,830 5,658 19,282 25,677 12,546 19,330 6,090 8,249 46,763 11,274 12,570 12,727 21,706 3,605 5,025 46,561 35,758 131,618 5,693 46,944 1,945 1,576
        Total subsidies-excl.investm. 9,765 23,637 2,995 64,617 31,893 33,985 5,802 5,582 19,384 27,494 13,283 19,807 5,687 8,535 41,315 11,581 12,637 16,515 19,499 3,834 5,331 46,786 35,900 140,556 6,450 47,866 2,168 1,790
        VAT balance excl. on investm. 392 1,520 0 0 0 3,675 88 356 163 -2 -87 -342 1,090 -175 6,554 -58 0 0 3,219 30 -175 0 0 0 -719 0 0 -22
        Taxes 573 1,811 35 3,462 4,017 2,047 60 280 265 1,814 650 134 687 111 1,107 248 67 3,788 1,011 259 131 225 143 8,938 38 922 222 192
= Gross Farm Income 36,039 108,095 13,118 141,573 125,334 112,516 17,172 30,854 46,235 87,263 32,815 33,962 41,370 24,875 110,506 23,012 32,595 166,081 55,118 15,374 15,327 62,612 79,888 290,331 12,279 126,022 10,000 6,356
- Depreciation 7,569 23,394 4,146 30,314 33,903 26,250 2,648 2,616 9,409 24,170 7,973 8,397 6,531 4,011 44,358 5,496 3,359 45,158 14,940 3,622 3,697 23,032 22,186 148,561 5,261 25,759 1,670 1,150
= Farm Net Value Added 28,470 84,701 8,972 111,258 91,431 86,266 14,523 28,239 36,826 63,093 24,842 25,565 34,839 20,864 66,148 17,516 29,236 120,923 40,178 11,752 11,630 39,580 57,701 141,770 7,018 100,263 8,330 5,206
+ Balance subs.taxes on invest 4 -1,603 34 2,278 121 -2,222 61 -83 1,319 1,139 617 -214 139 1,621 5,851 2,123 12 -1,189 -2,150 -257 238 737 0 8,455 235 1,028 86 36
- Total external factors 9,005 23,417 3,714 74,322 88,934 36,494 1,877 4,648 13,464 24,246 14,114 4,409 6,976 3,452 21,489 5,848 4,340 75,172 5,502 1,567 2,616 12,155 28,364 138,646 846 45,446 3,750 1,902
        Wages paid 4,957 8,621 2,820 61,891 26,724 17,727 1,039 3,386 10,308 10,015 9,126 1,377 5,451 1,944 5,135 4,053 3,532 36,456 1,500 1,096 1,957 5,087 11,361 114,317 491 27,346 2,188 1,397
        Rent paid 2,405 7,372 764 9,056 13,636 13,125 796 1,019 737 9,972 2,948 1,794 1,355 853 7,855 366 237 10,704 2,156 237 492 3,297 8,790 14,518 245 10,206 1,257 353
        Interest paid 3,123 14,850 258 6,145 93,042 10,754 84 481 4,818 8,120 3,716 2,476 340 1,268 15,955 2,833 1,144 53,150 2,792 459 334 7,148 14,056 19,109 220 14,767 598 305
= Farm Net Income 19,469 59,680 5,293 39,215 2,617 47,550 12,708 23,508 24,681 39,985 11,345 20,943 28,002 19,033 50,510 13,791 24,907 44,561 32,527 9,928 9,252 28,163 29,337 11,579 6,407 55,845 4,666 3,340
- Wage Claim 16,088 39,248 7,239 13,281 35,416 29,624 8,305 13,759 10,996 26,909 5,135 21,459 17,879 7,039 28,745 7,393 18,713 46,330 20,630 6,810 9,976 30,310 43,510 9,199 11,187 38,017 2,485 5,490
- Interest Claim 18,461 39,716 20,477 20,407 75,434 48,218 22,765 21,646 11,222 13,771 8,651 118,196 29,300 5,661 78,573 6,181 20,171 84,724 27,082 3,892 7,622 18,848 29,525 215,613 10,326 117,696 2,910 6,002
= Economic Profit -15,080 -19,284 -22,423 5,528 -108,234 -30,292 -18,362 -11,897 2,464 -695 -2,440 -118,712 -19,176 6,333 -56,808 217 -13,978 -86,493 -15,184 -774 -8,346 -20,996 -43,698 -213,232 -15,105 -99,868 -729 -8,152