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             2009
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 4950790 32,150 19,700 14,690 32,510 184,780 512,260 606,780 7,250 352,820 84,960 106,420 737,580 39,600 1,630 22,840 1,470 59,280 73,000 765,650 111,430 41,080 26,460 3,470 42,060 88,850 115,200 866,870
Farms in sample 80,000-90,000 1,000-2,000 200-500 1,000-2,000 1,000-2,000 8,000-9,000 3,000-4,000 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 1,000-2,000 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 3,000-4,000
Arable land 32,2 46,6 7,2 231,8 82,7 85,4 7,6 35,6 131,1 77,6 52,3 45,6 16,4 50,5 79,4 65,1 3,5 32,0 34,2 18,4 25,6 53,1 98,9 574,6 11,3 161,6 29,0 12,2
Livestock Units 25,9 120,5 8,3 111,8 139,3 91,5 4,6 20,1 42,2 65,4 20,2 52,6 14,4 15,8 97,2 23,4 33,8 123,8 28,8 12,7 13,0 31,6 67,7 165,6 12,4 136,6 9,6 6,5
Total output 56,189 197,499 27,960 255,639 292,302 186,007 18,366 42,783 71,073 134,726 57,287 38,140 54,917 29,669 138,336 37,049 63,899 394,888 66,554 22,057 23,731 84,082 123,084 391,948 22,521 211,794 20,550 12,066
        Crops and products 29,543 80,758 12,579 132,824 90,078 79,168 12,893 25,856 32,519 71,978 31,942 7,207 38,297 17,138 38,226 17,226 26,068 195,887 18,514 11,306 13,608 32,261 51,246 193,301 11,296 91,258 13,233 7,486
        Livestocks and products 23,867 111,897 15,355 102,540 176,296 96,483 5,142 16,356 33,716 56,767 19,733 30,047 15,292 11,989 88,272 17,843 37,740 155,327 34,346 10,429 9,088 45,086 56,505 120,021 8,646 108,462 6,191 4,542
        Other output 2,779 4,843 26 20,275 25,929 10,356 331 571 4,838 5,981 5,612 887 1,328 542 11,838 1,980 90 43,674 13,694 323 1,034 6,735 15,332 78,626 2,579 12,074 1,126 37
- Total intermediate consumpt. 35,529 124,167 18,616 217,274 218,718 131,600 8,722 22,635 58,848 93,433 46,176 34,035 21,028 20,730 99,054 30,226 47,010 255,153 42,276 14,715 13,693 77,699 109,695 432,847 16,340 156,934 13,834 6,580
        Total specific costs 21,777 89,002 13,565 126,734 154,961 74,763 5,491 15,062 38,946 49,777 28,942 22,298 13,984 14,359 56,180 19,295 36,952 147,268 20,007 10,115 9,841 38,930 66,392 248,734 10,451 105,703 8,555 4,390
        Total farming overheads 13,752 35,165 5,051 90,540 63,757 56,837 3,231 7,573 19,902 43,656 17,234 11,737 7,043 6,371 42,874 10,931 10,058 107,885 22,269 4,600 3,853 38,769 43,303 184,113 5,889 51,231 5,280 2,189
+ Balance current subsid.taxes 10,407 23,418 3,347 74,176 28,906 36,219 6,277 8,814 20,446 25,727 12,928 19,273 4,964 8,862 47,606 12,822 6,330 13,462 22,621 4,866 5,796 48,923 34,260 172,129 8,060 44,584 5,362 1,617
        Total subsidies-excl.investm. 10,838 24,494 3,405 76,786 33,444 35,845 6,225 8,539 20,613 27,794 13,846 20,026 5,830 9,332 42,823 13,284 6,370 16,898 20,941 5,147 6,033 49,211 34,397 180,149 8,606 45,342 5,466 1,799
        VAT balance excl. on investm. 241 894 0 0 0 2,498 103 654 119 0 -318 -591 299 -188 6,000 -154 0 -237 2,523 7 -159 0 0 0 -514 -2 0 -17
        Taxes 672 1,970 57 2,611 4,538 2,124 52 378 285 2,067 600 161 1,165 283 1,217 307 40 3,198 842 288 78 288 136 8,020 32 756 104 165
= Gross Farm Income 31,067 96,749 12,691 112,541 102,490 90,625 15,920 28,962 32,671 67,019 24,039 23,378 38,853 17,800 86,888 19,645 23,219 153,197 46,899 12,208 15,834 55,307 47,648 131,229 14,242 99,444 12,078 7,103
- Depreciation 8,277 27,981 2,620 32,507 35,085 27,547 3,113 3,096 12,131 26,956 6,312 6,067 7,209 5,531 48,146 7,218 4,184 52,560 17,050 3,736 3,362 24,168 18,154 105,871 6,523 24,479 2,438 1,284
= Farm Net Value Added 22,790 68,768 10,071 80,034 67,405 63,079 12,807 25,866 20,540 40,064 17,727 17,311 31,644 12,269 38,742 12,427 19,034 100,637 29,850 8,472 12,471 31,138 29,495 25,358 7,719 74,965 9,639 5,819
+ Balance subs.taxes on invest 298 -816 1,013 4,060 48 -1,743 38 35 6,559 1,026 1,710 4,270 154 6,099 6,253 1,636 7 -465 -334 -43 316 805 181 18,839 943 1,726 136 31
- Total external factors 9,566 25,896 3,724 74,153 108,971 37,623 2,079 6,297 15,641 25,896 12,664 4,491 7,179 3,622 19,733 6,778 5,170 84,921 5,951 1,726 2,672 14,252 23,398 156,753 848 33,672 5,680 1,187
        Wages paid 5,229 9,178 2,539 59,254 31,309 18,643 1,101 4,579 11,479 10,693 8,161 1,336 5,839 1,947 6,018 4,652 4,217 42,261 1,689 1,222 1,871 6,757 9,491 126,701 427 21,383 3,089 757
        Rent paid 2,530 8,639 864 10,566 13,771 12,951 932 1,420 1,053 10,503 2,684 1,891 1,201 818 7,879 443 260 11,629 2,282 241 617 3,840 7,444 19,980 274 8,342 1,933 348
        Interest paid 3,462 16,158 640 8,154 124,142 11,662 90 591 6,161 8,958 3,349 2,528 276 1,649 11,188 3,267 1,388 58,568 3,184 515 369 6,910 11,262 19,555 294 7,652 1,259 162
= Farm Net Income 13,522 42,056 7,360 9,941 -41,518 23,713 10,766 19,603 11,458 15,194 6,773 17,090 24,619 14,747 25,262 7,285 13,871 15,252 23,565 6,703 10,116 17,691 6,277 -112,556 7,814 43,018 4,096 4,664
- Wage Claim 17,040 40,811 7,972 14,863 36,068 29,337 8,866 14,892 11,181 29,380 5,176 21,882 17,669 7,660 33,776 8,877 21,721 52,045 22,766 7,851 10,124 33,028 40,318 11,331 12,650 31,724 2,958 3,941
- Interest Claim 19,235 39,372 27,669 27,206 123,252 49,025 12,395 26,652 14,425 14,497 10,086 93,529 18,764 9,096 55,141 6,863 22,781 91,642 27,558 7,522 12,616 17,378 24,815 89,530 17,953 68,332 5,222 7,486
= Economic Profit -22,753 -38,127 -28,281 -32,128 -200,838 -54,649 -10,495 -21,941 -14,148 -28,684 -8,489 -98,321 -11,814 -2,009 -63,655 -8,455 -30,631 -128,435 -26,759 -8,671 -12,624 -32,715 -58,856 -213,417 -22,789 -57,038 -4,084 -6,763