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	2016
Income Statement	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	4643180	28,820	10,920	18,050	26,030	180,370	333,250	434,930	7,630	291,480	109,970	93,460	562,540	62,480	1,550	24,960	3,100	46,690	87,810	744,230	106,610	34,850	28,030	4,080	45,530	100,610	95,820	1087180	72,220
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	2,000-3,000	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	5,000-6,000	1,000-2,000
Arable land	34,7	49,5	10,1	189,7	110,0	88,7	10,4	46,5	134,6	87,7	45,1	48,2	21,0	49,4	83,1	67,7	2,7	38,8	29,1	19,6	23,4	64,0	106,8	458,8	10,0	159,1	44,6	9,3	19,1
Livestock Units	27,5	133,9	9,0	88,2	150,9	90,9	6,0	32,5	33,8	75,0	17,0	64,1	19,2	11,6	118,3	20,3	12,9	148,2	25,1	12,0	15,0	29,6	60,5	135,4	10,4	132,0	13,8	4,5	8,9
Total output	72,223	251,874	32,670	287,682	426,895	250,750	22,468	77,646	99,712	191,113	71,239	67,975	71,323	34,170	198,981	57,343	37,941	510,772	80,161	26,750	34,293	106,553	208,073	595,753	24,990	236,568	44,711	11,442	28,821
Crops and products	37,229	93,934	12,120	155,080	138,645	101,027	15,914	48,583	49,222	104,072	42,890	11,723	44,967	22,559	37,620	32,879	17,386	230,365	23,853	14,946	21,370	44,547	99,010	321,483	12,086	102,930	31,502	6,986	19,203
Livestocks and products	30,085	144,586	18,252	96,638	213,498	125,547	6,245	28,260	36,156	77,457	17,500	55,444	22,349	10,897	134,733	18,409	20,496	234,523	37,248	11,369	11,372	48,143	80,705	159,959	7,959	114,474	12,438	4,446	9,252
Other output	4,910	13,354	2,298	35,965	74,752	24,176	308	803	14,335	9,584	10,848	808	4,008	714	26,629	6,055	58	45,884	19,060	436	1,551	13,863	28,358	114,312	4,946	19,164	771	10	366
- Total intermediate consumpt.	44,592	158,447	21,920	223,242	294,304	162,923	11,398	39,340	85,861	127,055	47,608	49,630	31,732	24,161	138,451	43,055	25,578	311,954	48,753	17,215	18,047	100,417	163,558	408,122	17,447	172,378	27,463	6,148	16,351
Total specific costs	28,099	115,852	14,945	143,669	208,520	97,187	6,622	25,706	54,331	66,691	31,767	35,075	21,593	16,644	83,783	27,327	19,224	213,064	26,172	11,712	13,114	52,654	101,216	269,554	11,126	114,517	18,440	4,157	12,397
Total farming overheads	16,493	42,595	6,975	79,573	85,784	65,735	4,776	13,634	31,530	60,364	15,840	14,555	10,138	7,517	54,668	15,728	6,355	98,890	22,581	5,503	4,933	47,763	62,342	138,569	6,321	57,860	9,023	1,991	3,954
+ Balance current subsid.taxes	11,221	20,948	3,549	83,683	34,490	36,567	6,101	11,812	22,131	26,472	15,047	16,609	7,616	11,145	56,972	16,443	2,450	15,653	20,171	5,336	7,491	51,144	39,629	135,655	7,145	38,181	12,260	2,043	5,848
Total subsidies-excl.investm.	11,796	22,775	4,495	85,464	38,947	35,692	6,625	11,636	22,517	28,671	15,943	18,419	9,201	11,431	47,223	17,159	2,450	19,823	17,620	5,797	7,851	52,142	39,771	141,783	7,736	38,776	11,722	2,233	6,387
VAT balance excl. on investm.	279	764	-794	0	0	3,520	-351	785	118	0	-318	-1,667	586	-167	11,094	-43	0	-131	3,389	-68	-101	0	0	0	-543	12	721	1	0
Taxes	854	2,591	151	1,781	4,457	2,645	173	609	504	2,198	577	144	2,172	119	1,345	673	0	4,040	838	393	259	998	142	6,128	48	607	183	190	539
= Gross Farm Income	38,852	114,376	14,298	148,123	167,081	124,394	17,171	50,118	35,982	90,530	38,679	34,954	47,208	21,154	117,503	30,732	14,812	214,471	51,579	14,870	23,737	57,279	84,144	323,286	14,688	102,371	29,509	7,337	18,318
- Depreciation	9,320	30,477	3,240	37,206	49,345	32,480	3,697	4,948	16,766	32,809	6,235	6,015	5,488	8,908	61,419	10,256	2,530	55,467	18,050	4,926	3,548	26,732	29,141	82,713	8,077	30,176	6,564	1,463	4,068
= Farm Net Value Added	29,532	83,899	11,059	110,917	117,737	91,914	13,474	45,171	19,217	57,721	32,443	28,939	41,720	12,247	56,084	20,475	12,283	159,004	33,529	9,944	20,189	30,547	55,003	240,573	6,611	72,195	22,945	5,874	14,250
+ Balance subs.taxes on invest	133	1,187	-36	342	490	-2,286	18	-159	1,455	1,433	-110	1,750	140	2,301	10,992	2,251	62	1,217	-2,403	124	375	1,004	327	3,380	-261	594	139	39	375
- Total external factors	11,377	27,639	4,794	76,210	109,640	48,847	2,654	11,271	22,182	33,109	12,262	6,086	8,184	4,396	27,492	9,181	2,227	87,563	6,212	2,225	4,393	18,235	36,496	163,662	954	41,626	14,442	1,086	5,218
Wages paid	6,326	9,454	2,810	57,098	45,303	24,059	1,546	8,682	15,893	14,689	8,323	2,172	5,930	2,426	10,161	6,867	1,753	45,975	2,338	1,435	3,562	8,549	16,680	129,108	440	25,363	5,609	501	3,878
Rent paid	3,616	11,226	1,650	14,905	22,799	19,021	1,103	2,306	3,936	14,242	3,491	2,734	2,138	1,521	10,903	1,190	265	16,480	2,591	455	775	6,118	13,331	26,278	297	10,898	7,952	531	771
Interest paid	1,436	6,958	334	4,207	41,538	5,767	4	284	2,354	4,177	447	1,180	115	449	6,428	1,124	209	25,109	1,283	336	56	3,569	6,485	8,276	217	5,365	881	54	570
= Farm Net Income	18,288	57,447	6,229	35,048	8,586	40,781	10,838	33,740	-1,511	26,046	20,071	24,604	33,676	10,152	39,583	13,545	10,117	72,657	24,913	7,842	16,170	13,316	18,835	80,291	5,396	31,163	8,642	4,826	9,407
- Wage Claim	20,263	40,543	10,407	20,151	38,633	41,482	6,720	16,848	11,761	30,988	6,004	28,288	20,554	11,955	39,800	11,039	14,165	53,648	32,951	10,178	11,002	31,319	48,798	10,578	10,117	35,809	5,200	5,129	17,197
- Interest Claim	7,255	24,801	7,692	9,828	27,738	18,792	11,818	8,358	4,351	5,544	2,508	46,695	9,806	1,913	18,669	2,229	6,531	46,526	8,902	5,407	1,870	8,373	16,018	12,234	7,062	45,200	2,841	1,660	13,558
= Economic Profit	-9,230	-7,897	-11,870	5,069	-57,785	-19,493	-7,700	8,534	-17,623	-10,485	11,559	-50,379	3,316	-3,716	-18,886	277	-10,579	-27,517	-16,940	-7,743	3,297	-26,376	-45,981	57,479	-11,783	-49,847	602	-1,963	-21,348