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             2021
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
Farms represented 3562690 67,350 27,720 57,480 11,120 14,210 158,000 18,170 6,940 266,970 456,590 23,100 268,320 67,550 102,280 90,750 534,510 54,100 1,360 22,220 1,900 43,190 693,880 115,010 390,030 26,550 38,930 4,470
Farms in sample 70,000-80,000 1,000-2,000 1,000-2,000 2,000-3,000 500-1,000 1,000-2,000 7,000-8,000 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 1,000-2,000 200-500 1,000-2,000 10,000-20,000 1,000-2,000 5,000-6,000 1,000-2,000 500-1,000 500-1,000
Arable land 40,3 33,7 54,6 76,8 11,7 255,7 103,4 150,2 152,6 10,4 43,9 78,2 94,1 16,0 51,8 46,2 23,2 52,1 93,3 73,4 3,0 40,6 21,4 24,3 25,0 105,4 11,5 410,7
Livestock Units 31,9 30,7 141,3 24,0 16,8 109,0 93,4 222,9 39,6 7,2 40,4 42,2 75,1 8,4 20,1 67,9 18,0 12,8 124,0 25,2 21,3 157,6 14,2 12,7 8,5 61,9 12,2 122,8
Total output 108,325 118,637 336,846 106,952 54,142 454,928 347,114 697,565 169,709 27,647 104,979 172,622 248,264 32,661 113,277 97,185 81,252 59,106 274,601 86,291 61,350 665,797 45,222 37,961 34,227 263,875 33,834 661,284
        Crops and products 58,772 37,448 136,183 82,868 19,111 249,765 147,376 264,281 87,961 19,412 64,195 81,358 143,168 21,643 70,128 15,814 53,426 40,136 57,058 48,360 23,680 308,166 24,829 24,071 25,158 135,414 15,307 397,359
        Livestocks and products 42,819 54,831 181,180 23,183 34,667 152,365 167,313 367,661 60,361 7,884 39,914 74,155 93,765 10,351 23,059 79,151 22,694 17,603 191,093 30,740 37,663 287,319 19,925 10,966 9,035 100,823 12,508 155,376
        Other output 6,734 26,357 19,483 901 364 52,798 32,425 65,623 21,387 352 870 17,110 11,332 667 20,090 2,220 5,131 1,367 26,451 7,191 7 70,312 468 2,924 35 27,639 6,018 108,549
- Total intermediate consumpt. 64,088 66,808 221,947 48,989 36,870 336,482 232,143 437,508 127,313 14,330 52,279 145,105 154,852 19,559 70,238 66,025 36,765 36,326 191,768 61,238 44,379 419,943 27,106 18,581 17,051 189,211 22,528 471,425
        Total specific costs 40,691 38,497 165,610 32,508 28,547 207,040 143,614 310,288 76,799 8,160 34,674 80,269 78,649 14,906 46,711 47,099 24,565 24,638 113,950 39,602 34,756 285,732 19,604 12,454 12,805 106,988 13,938 325,047
        Total farming overheads 23,397 28,312 56,337 16,481 8,322 129,442 88,529 127,220 50,514 6,171 17,604 64,836 76,203 4,653 23,526 18,926 12,200 11,688 77,818 21,637 9,623 134,212 7,502 6,127 4,246 82,222 8,589 146,377
+ Balance current subsid.taxes 14,912 26,691 22,988 23,093 4,444 116,801 46,140 50,115 39,931 6,083 12,131 67,096 32,677 7,102 18,549 16,753 10,965 13,145 76,512 16,593 2,718 34,165 6,153 8,902 5,279 38,890 7,847 131,027
        Total subsidies-excl.investm. 15,445 23,527 25,285 22,621 5,579 119,305 47,410 55,845 40,543 6,425 11,457 68,387 34,908 7,924 19,497 18,496 11,321 13,517 62,137 17,658 2,718 39,016 6,598 9,234 5,726 39,037 8,302 137,114
        VAT balance excl. on investm. 402 4,347 964 859 -1,038 0 2,119 0 14 -142 1,340 0 0 0 -127 -1,611 641 -154 16,441 -56 0 0 -7 -97 0 0 -376 0
        Taxes 935 1,182 3,261 387 98 2,505 3,389 5,729 626 200 666 1,292 2,230 822 821 132 997 217 2,065 1,009 0 4,851 439 235 447 147 79 6,087
= Gross Farm Income 59,149 78,520 137,888 81,056 21,716 235,246 161,112 310,172 82,328 19,400 64,831 94,613 126,090 20,204 61,588 47,912 55,452 35,925 159,346 41,645 19,689 280,018 24,269 28,282 22,455 113,554 19,153 320,887
- Depreciation 11,369 23,886 35,756 11,091 3,013 53,140 40,653 59,789 23,847 3,310 5,151 36,000 35,320 4,046 9,115 7,609 5,620 9,972 72,251 13,283 3,690 62,106 5,442 3,904 2,560 29,595 9,858 77,031
= Farm Net Value Added 47,779 54,634 102,132 69,965 18,703 182,106 120,459 250,383 58,481 16,090 59,680 58,613 90,770 16,158 52,473 40,303 49,832 25,953 87,095 28,362 15,999 217,913 18,827 24,378 19,895 83,959 9,295 243,855
+ Balance subs.taxes on invest 330 -4,698 1,291 173 431 7,079 -1,634 506 3,783 164 -192 2,243 2,478 43 -91 2,802 517 2,210 5,047 2,104 528 3,461 -42 427 7 193 320 943
- Total external factors 15,856 8,968 33,075 31,042 5,466 132,117 61,696 151,772 34,824 3,150 17,431 25,732 34,986 2,877 18,724 7,438 9,822 7,859 34,264 14,357 2,886 102,909 2,930 5,463 4,541 43,342 1,218 182,090
        Wages paid 9,647 3,761 14,839 12,122 3,847 99,020 31,837 75,171 23,369 1,925 14,530 13,553 16,926 2,083 12,936 2,678 7,333 4,811 13,690 10,454 2,180 63,605 1,916 4,804 2,540 21,800 434 143,228
        Rent paid 4,930 3,801 13,638 17,888 1,506 26,910 24,879 38,736 7,824 1,216 2,635 7,815 15,050 657 5,168 3,475 2,354 2,410 14,892 2,319 241 20,150 685 585 1,884 15,584 435 30,998
        Interest paid 1,280 1,406 4,598 1,032 112 6,187 4,980 37,865 3,631 8 266 4,364 3,010 136 620 1,284 135 638 5,683 1,584 464 19,155 329 74 117 5,958 349 7,864
= Farm Net Income 32,253 40,968 70,348 39,095 13,668 57,069 57,130 99,117 27,440 13,104 42,057 35,124 58,262 13,325 33,658 35,667 40,527 20,304 57,878 16,109 13,641 118,465 15,855 19,342 15,360 40,810 8,398 62,708
- Wage Claim 22,794 44,981 48,952 8,652 7,875 28,444 50,202 44,137 14,373 7,969 17,645 35,216 32,524 12,855 7,432 28,764 24,012 16,488 41,108 14,766 19,680 66,110 13,866 11,922 6,830 55,795 13,251 15,210
- Interest Claim 6,184 7,142 15,320 3,323 7,065 14,288 14,770 27,635 6,651 21,027 7,165 10,724 3,885 4,520 2,664 45,268 9,603 2,420 17,298 3,428 14,367 49,453 5,945 1,242 3,609 16,724 6,552 14,516
= Economic Profit 3,275 -11,155 6,076 27,119 -1,272 14,336 -7,842 27,345 6,416 -15,892 17,248 -10,815 21,854 -4,050 23,562 -38,365 6,912 1,396 -528 -2,086 -20,406 2,903 -3,956 6,178 4,921 -31,709 -11,405 32,982