Income Statement

SAS Output Economydoctor. FADN Advanced Results (luke.fi/economydoctor). EconomyDoctor Profitability calculation. Background data: FADN Public Database (SO). https://agridata.ec.europa.eu/. January 18, 2025
            Income  Statement             2020
EU-all Austria Belgium Bulgaria Cyprus Czechia Germany Denmark Estonia Greece Spain Finland France Croatia Hungary Ireland Italy Lithuania Luxembourg Latvia Malta Netherlands Poland Portugal Romania Sweden Slovenia Slovakia United Kingdom
Farms represented 3665650 65,810 27,650 56,960 11,120 14,210 158,310 18,130 6,950 268,040 457,330 23,420 268,610 67,580 102,750 90,690 535,020 54,180 1,350 22,250 1,910 43,310 693,510 116,920 388,520 27,580 38,840 4,470 100,240
Farms in sample 80,000-90,000 1,000-2,000 500-1,000 2,000-3,000 200-500 1,000-2,000 8,000-9,000 1,000-2,000 500-1,000 3,000-4,000 9,000-10,000 500-1,000 7,000-8,000 1,000-2,000 2,000-3,000 500-1,000 10,000-20,000 1,000-2,000 200-500 1,000-2,000 500-1,000 1,000-2,000 10,000-20,000 1,000-2,000 4,000-5,000 1,000-2,000 500-1,000 500-1,000 2,000-3,000
Arable land 43,4 34,4 54,4 77,7 12,0 250,5 102,3 149,3 153,1 9,9 44,2 77,2 93,0 16,0 52,6 49,1 22,6 52,0 91,9 74,3 2,9 40,7 21,8 24,0 24,9 105,1 11,4 414,7 154,3
Livestock Units 34,6 30,9 138,8 24,0 16,2 109,3 94,2 224,3 41,2 7,3 40,2 40,5 76,1 8,2 21,8 68,9 17,3 12,4 120,6 24,5 21,5 157,9 14,0 13,1 8,8 60,3 11,7 134,2 127,0
Total output 101,936 106,112 310,428 79,765 54,951 413,537 298,400 699,950 161,979 23,927 100,348 158,898 219,888 28,479 98,176 83,791 77,448 53,952 258,106 84,267 61,456 618,335 38,341 32,164 27,005 222,594 31,525 641,334 266,947
        Crops and products 52,460 31,012 129,268 57,036 18,147 215,221 123,852 238,643 83,449 16,622 60,047 68,634 119,682 17,630 59,252 12,826 49,439 38,307 47,771 48,471 22,095 285,779 19,346 20,759 17,859 110,017 15,329 324,176 115,712
        Livestocks and products 42,787 54,491 164,794 21,231 36,016 144,433 145,040 375,414 58,218 7,017 39,384 74,582 89,258 10,177 23,835 69,339 23,462 14,504 182,058 28,473 39,342 265,438 18,573 9,873 9,084 86,404 11,057 190,047 127,827
        Other output 6,689 20,609 16,367 1,498 788 53,883 29,508 85,892 20,312 287 917 15,682 10,948 672 15,089 1,625 4,546 1,140 28,277 7,322 19 67,118 422 1,532 62 26,174 5,139 127,111 23,409
- Total intermediate consumpt. 62,492 63,118 205,116 45,538 34,736 308,843 199,531 433,269 121,015 12,661 50,206 136,740 143,932 17,323 61,485 61,957 35,961 31,291 172,616 57,509 42,347 382,599 24,264 17,007 15,569 168,784 20,734 443,886 188,194
        Total specific costs 39,533 35,880 150,757 30,451 27,011 193,217 121,396 310,476 75,211 7,290 33,374 73,717 72,486 13,502 39,693 44,021 23,988 21,701 105,904 37,649 32,866 254,244 17,286 11,737 11,760 96,505 12,939 307,664 122,754
        Total farming overheads 22,959 27,238 54,359 15,087 7,725 115,627 78,135 122,793 45,804 5,371 16,833 63,022 71,446 3,821 21,793 17,936 11,973 9,590 66,712 19,860 9,481 128,355 6,978 5,271 3,809 72,279 7,794 136,221 65,440
+ Balance current subsid.taxes 15,302 24,743 26,822 24,685 4,418 118,267 42,347 54,087 35,199 7,061 12,507 65,330 29,758 7,511 19,468 17,193 10,733 12,322 74,660 18,484 3,341 18,957 6,543 7,506 5,755 37,218 7,310 119,632 41,979
        Total subsidies-excl.investm. 15,798 22,145 29,233 23,934 5,630 120,727 41,735 59,803 35,795 7,367 11,831 66,677 31,956 8,261 20,627 19,158 11,224 12,627 60,518 19,546 3,341 23,913 7,030 7,776 6,220 37,388 7,769 125,711 42,646
        VAT balance excl. on investm. 415 3,761 833 1,102 -1,102 0 3,544 0 -17 -148 1,321 0 0 0 -216 -1,832 545 -122 16,001 -35 0 0 -19 -110 0 0 -381 0 0
        Taxes 912 1,163 3,244 350 109 2,461 2,932 5,716 579 158 644 1,347 2,198 750 943 133 1,037 183 1,859 1,028 0 4,956 469 160 465 170 78 6,079 667
= Gross Farm Income 54,746 67,737 132,134 58,912 24,634 222,960 141,216 320,769 76,163 18,327 62,649 87,488 105,714 18,666 56,159 39,027 52,219 34,983 160,150 45,241 22,449 254,693 20,619 22,663 17,192 91,028 18,102 317,080 120,732
- Depreciation 11,743 22,924 34,754 10,641 3,046 51,106 39,153 59,561 22,250 3,309 5,371 34,012 34,197 4,143 8,785 7,082 5,706 9,476 68,426 13,490 3,883 62,545 5,489 3,702 2,492 27,107 9,411 84,226 32,457
= Farm Net Value Added 43,003 44,813 97,380 48,271 21,588 171,854 102,063 261,207 53,913 15,019 57,278 53,476 71,517 14,523 47,374 31,945 46,513 25,507 91,724 31,751 18,567 192,148 15,130 18,960 14,699 63,921 8,691 232,854 88,275
+ Balance subs.taxes on invest 274 -3,027 1,186 443 327 7,869 -2,705 534 4,036 44 -112 2,258 1,821 123 -14 2,353 425 2,494 5,367 2,582 311 2,577 -52 396 20 68 149 2,255 1,234
- Total external factors 16,270 8,151 33,235 26,975 5,864 124,091 59,399 155,318 34,119 3,000 17,071 25,016 34,333 2,567 18,019 7,120 9,775 7,123 31,609 13,890 4,195 104,837 2,933 4,559 4,303 39,188 1,212 184,108 45,577
        Wages paid 9,885 3,006 14,889 11,096 4,218 93,682 30,187 76,902 23,314 1,817 14,087 12,305 16,598 1,771 12,700 2,646 7,313 4,381 11,993 10,077 3,623 65,204 1,905 3,841 2,311 17,880 418 143,698 28,929
        Rent paid 4,929 3,783 13,237 14,800 1,518 24,453 24,052 37,641 7,234 1,181 2,691 8,411 14,685 634 4,861 3,288 2,295 2,058 13,809 2,023 314 19,284 653 643 1,849 14,792 444 30,747 11,258
        Interest paid 1,456 1,361 5,109 1,078 128 5,956 5,160 40,775 3,570 2 293 4,300 3,050 162 459 1,185 167 683 5,806 1,791 257 20,349 374 75 143 6,517 350 9,663 5,390
= Farm Net Income 27,007 33,635 65,332 21,740 16,051 55,633 39,958 106,423 23,831 12,063 40,095 30,719 39,005 12,079 29,340 27,178 37,163 20,878 65,482 20,443 14,683 89,888 12,145 14,797 10,416 24,800 7,628 51,001 43,931
- Wage Claim 22,807 37,152 46,832 7,651 8,611 26,693 47,903 46,215 14,484 7,432 17,165 35,881 31,804 11,287 7,129 29,692 23,934 15,147 38,066 13,996 18,454 64,506 13,650 11,769 6,547 50,392 12,158 14,311 38,017
- Interest Claim 7,450 7,464 17,638 3,402 6,338 13,694 15,937 27,892 6,629 3,829 7,480 9,774 3,946 4,312 2,183 45,171 9,995 2,496 18,812 3,585 3,451 49,976 5,923 1,203 4,006 19,482 7,017 14,593 46,416
= Economic Profit -3,250 -10,981 862 10,687 1,102 15,246 -23,882 32,316 2,717 801 15,450 -14,936 3,255 -3,519 20,028 -47,685 3,234 3,236 8,604 2,861 -7,222 -24,594 -7,428 1,825 -137 -45,074 -11,547 22,098 -40,502