Income Statement

SAS Output Economydoctor.FADN Advanced Results (luke.fi/economydoctor). EconomyDoctor Profitability calculation. Background data:FADN-EC-DG AGRI/L3. September 16, 2024
            Income  Statement             2015
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 U.K Bulgaria Rumania Croatia
Farms represented 4639800 28,760 10,920 18,010 25,910 180,230 338,440 437,080 7,630 287,260 109,490 93,230 561,370 62,520 1,540 24,970 3,110 46,790 88,450 739,290 106,830 34,420 27,820 4,120 45,890 100,950 96,680 1085600 72,480
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 4,000-5,000 8,000-9,000 500-1,000 7,000-8,000 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 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 2,000-3,000 4,000-5,000 1,000-2,000
Arable land 34,5 51,2 10,3 187,8 103,4 89,7 9,9 46,2 137,2 89,0 47,2 48,0 20,7 47,5 84,3 69,0 2,6 38,9 29,0 19,1 23,5 63,8 106,6 458,7 10,2 159,6 44,5 8,8 16,8
Livestock Units 27,0 129,8 8,0 83,5 153,9 89,6 6,0 31,3 36,6 75,4 20,3 58,9 18,3 11,5 117,7 22,3 14,0 147,9 25,2 11,7 14,7 30,0 61,4 132,0 10,1 128,4 13,5 4,3 9,5
Total output 72,557 251,888 33,489 278,871 423,915 240,192 23,228 73,708 116,373 204,624 72,340 67,503 71,030 38,338 201,441 62,867 38,118 506,079 79,318 29,168 33,421 109,558 203,692 500,282 25,433 252,016 46,619 10,405 24,485
        Crops and products 37,866 101,605 14,993 152,878 145,540 105,100 16,276 44,829 66,137 116,385 40,584 11,191 45,471 27,245 43,853 36,860 17,302 226,674 22,448 15,892 19,975 49,056 97,095 269,694 12,710 104,205 33,395 6,425 14,607
        Livestocks and products 29,739 136,893 16,862 95,896 200,516 113,062 6,561 27,988 35,803 80,240 21,951 55,511 20,496 10,494 134,041 18,934 20,749 232,876 37,614 12,753 11,468 46,858 83,312 152,075 8,288 122,312 12,301 3,937 9,348
        Other output 4,952 13,391 1,634 30,096 77,859 22,031 392 892 14,433 7,999 9,805 801 5,063 599 23,546 7,073 67 46,529 19,255 524 1,978 13,644 23,286 78,513 4,435 25,498 923 44 530
- Total intermediate consumpt. 45,239 162,177 23,190 215,045 290,553 162,867 11,804 39,589 91,815 129,728 51,300 46,902 31,736 24,416 136,913 46,995 25,713 316,725 49,659 18,638 17,734 101,271 159,511 391,618 17,774 186,916 28,363 5,738 15,043
        Total specific costs 28,501 116,814 15,879 134,723 207,664 98,612 6,966 25,838 58,253 68,142 34,752 32,028 21,315 16,840 84,506 29,634 19,084 217,767 26,690 12,944 12,638 52,811 96,917 263,131 11,136 124,436 18,371 3,646 11,635
        Total farming overheads 16,738 45,362 7,311 80,322 82,889 64,255 4,838 13,751 33,562 61,586 16,548 14,873 10,421 7,576 52,408 17,361 6,628 98,958 22,969 5,695 5,096 48,460 62,594 128,486 6,638 62,480 9,993 2,092 3,408
+ Balance current subsid.taxes 10,627 20,459 4,682 75,996 31,226 35,840 5,487 12,318 24,778 26,499 14,074 15,464 7,496 9,439 69,631 15,167 2,337 14,836 18,002 4,821 8,606 52,407 39,368 128,032 5,610 35,670 12,746 1,019 4,446
        Total subsidies-excl.investm. 11,218 22,103 4,915 77,750 36,178 35,579 6,005 11,382 25,277 28,772 15,288 17,340 9,233 9,755 59,529 15,825 2,337 18,959 16,702 5,290 9,037 53,362 39,548 133,485 6,302 36,641 12,169 1,197 5,185
        VAT balance excl. on investm. 290 788 4 0 0 2,962 -357 1,480 84 0 -490 -1,624 427 -192 11,418 -80 0 -175 2,527 -31 -107 0 0 0 -648 4 765 0 0
        Taxes 881 2,432 237 1,755 4,952 2,701 161 544 582 2,273 723 253 2,164 124 1,316 578 0 3,948 1,227 439 324 955 181 5,453 44 976 187 178 739
= Gross Farm Income 37,945 110,170 14,981 139,821 164,588 113,165 16,911 46,438 49,335 101,395 35,114 36,065 46,791 23,361 134,158 31,039 14,743 204,190 47,661 15,350 24,293 60,694 83,549 236,697 13,269 100,770 31,002 5,686 13,888
- Depreciation 9,354 33,120 3,320 36,219 47,015 31,708 3,853 5,075 20,120 33,336 5,967 5,917 5,340 7,751 61,625 9,891 2,624 55,532 17,515 5,061 3,853 27,152 30,136 82,166 8,335 33,877 6,735 1,246 4,388
= Farm Net Value Added 28,591 77,051 11,661 103,602 117,573 81,458 13,058 41,363 29,215 68,059 29,147 30,148 41,451 15,610 72,533 21,148 12,119 148,658 30,146 10,290 20,440 33,542 53,413 154,531 4,933 66,893 24,267 4,441 9,500
+ Balance subs.taxes on invest 235 1,661 68 5,648 884 -1,919 111 -368 763 1,328 870 1,858 193 1,536 10,898 2,073 1,439 2,584 -2,502 94 402 996 0 18,100 1,376 884 962 79 0
- Total external factors 11,272 31,802 4,578 71,644 104,110 48,039 2,654 10,841 22,452 33,540 12,560 5,162 8,860 4,119 27,464 9,169 2,261 84,418 6,209 2,344 4,222 16,749 37,694 148,733 1,305 41,530 14,602 1,018 2,642
        Wages paid 6,258 12,003 2,462 53,875 43,146 23,604 1,606 8,174 16,210 14,439 8,460 1,727 6,697 2,437 10,004 6,839 1,733 44,288 2,405 1,579 3,394 7,519 17,080 116,252 724 24,408 5,771 499 1,616
        Rent paid 3,540 12,004 1,826 13,737 21,804 18,771 1,042 2,363 3,707 14,424 3,498 2,327 2,019 1,336 10,878 1,163 259 13,637 2,528 420 766 5,983 14,146 24,526 342 11,454 7,888 467 684
        Interest paid 1,474 7,796 290 4,033 39,160 5,664 6 304 2,535 4,677 603 1,108 143 346 6,582 1,167 268 26,493 1,275 345 62 3,248 6,469 7,956 239 5,667 943 52 342
= Farm Net Income 17,554 46,910 7,151 37,606 14,347 31,499 10,515 30,153 7,526 35,847 17,457 26,844 32,784 13,027 55,967 14,052 11,297 66,823 21,435 8,039 16,621 17,789 15,719 23,898 5,004 26,247 10,627 3,502 6,858
- Wage Claim 19,432 41,849 9,595 19,762 36,162 41,102 6,619 15,967 11,922 31,650 5,867 24,848 21,157 10,585 37,529 10,585 13,396 53,498 31,813 9,996 10,353 30,585 49,008 9,741 10,151 37,108 4,911 4,621 8,414
- Interest Claim 7,467 18,991 10,239 9,721 26,999 19,084 12,834 8,977 5,013 6,235 2,937 46,278 11,345 1,676 18,917 2,263 8,866 48,480 8,580 5,274 1,827 8,209 15,023 14,162 6,378 49,761 3,389 1,141 5,949
= Economic Profit -9,345 -13,930 -12,684 8,123 -48,814 -28,687 -8,937 5,209 -9,409 -2,038 8,653 -44,282 282 766 -479 1,204 -10,965 -35,155 -18,958 -7,231 4,442 -21,005 -48,311 -5 -11,526 -60,622 2,327 -2,260 -7,505