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/. November 21, 2024
            Income  Statement             2021
EU27-2020 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 3562962 67,354 27,720 57,482 11,118 14,212 158,000 18,173 6,944 266,970 456,561 23,095 268,279 67,549 102,282 90,752 534,547 54,097 1,355 22,216 1,909 43,186 693,880 115,010 390,026 26,852 38,927 4,466
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 11,8 255,7 103,4 149,5 152,6 10,4 44,1 78,2 94,0 16,0 51,8 46,2 23,2 52,1 93,3 73,4 3,0 40,6 21,4 24,3 25,0 104,2 11,5 410,7
Livestock Units 31,9 30,7 141,3 24,5 16,8 109,0 93,4 223,6 39,6 7,2 40,6 42,1 75,0 8,4 20,1 67,9 18,0 12,8 124,0 25,2 22,6 157,6 14,2 12,7 8,6 61,2 12,2 122,8
Total output 108,370 118,686 344,327 106,558 54,153 454,949 347,113 695,759 169,709 27,724 104,704 172,324 248,155 33,061 113,259 97,185 81,115 59,106 273,516 86,291 59,074 670,111 45,214 37,974 34,289 262,235 33,848 661,284
        Crops and products 58,931 37,457 142,391 82,884 19,118 249,779 147,374 262,294 87,961 19,454 64,751 81,190 143,177 21,509 70,112 15,814 53,384 40,136 57,058 48,360 24,201 311,500 24,824 24,084 25,309 134,583 15,321 397,359
        Livestocks and products 42,663 54,831 181,176 22,772 34,668 152,372 167,313 368,580 60,361 7,890 39,097 74,024 93,622 10,277 23,057 79,151 22,602 17,603 190,007 30,740 34,865 287,269 19,908 10,966 8,934 99,575 12,508 155,376
        Other output 6,776 26,397 20,760 901 366 52,798 32,425 64,885 21,387 380 856 17,110 11,356 1,274 20,090 2,220 5,129 1,367 26,451 7,191 8 71,342 483 2,924 46 28,076 6,018 108,549
- Total intermediate consumpt. 64,167 66,808 223,702 49,256 36,875 336,482 232,169 436,819 127,313 14,372 53,065 145,061 154,686 19,639 70,238 66,025 36,695 36,326 191,699 61,238 42,217 420,256 26,994 18,571 17,066 187,852 22,528 471,425
        Total specific costs 40,745 38,499 166,887 32,519 28,548 207,040 143,640 310,371 76,799 8,197 35,311 80,225 78,451 14,984 46,711 47,099 24,504 24,638 113,881 39,602 32,954 286,045 19,493 12,444 12,818 106,072 13,938 325,047
        Total farming overheads 23,422 28,310 56,815 16,738 8,326 129,442 88,529 126,448 50,514 6,175 17,754 64,836 76,235 4,655 23,526 18,926 12,191 11,688 77,818 21,637 9,263 134,212 7,501 6,127 4,248 81,780 8,589 146,377
+ Balance current subsid.taxes 14,883 26,691 22,988 23,067 4,445 116,801 46,140 49,999 39,931 5,866 12,374 67,096 32,402 6,396 18,542 16,753 10,955 13,145 76,458 16,593 2,731 34,172 6,152 8,902 5,258 38,026 7,847 131,027
        Total subsidies-excl.investm. 15,417 23,520 25,285 22,621 5,581 119,305 47,410 55,714 40,543 6,207 11,700 68,387 34,632 7,225 19,490 18,496 11,314 13,517 62,083 17,658 2,731 39,024 6,597 9,234 5,710 38,172 8,302 137,114
        VAT balance excl. on investm. 402 4,353 964 833 -1,038 0 2,119 0 14 -142 1,343 0 0 0 -127 -1,611 643 -154 16,441 -56 0 0 -7 -97 0 0 -376 0
        Taxes 936 1,182 3,261 387 98 2,505 3,389 5,715 626 199 670 1,292 2,231 829 821 132 1,001 217 2,065 1,009 0 4,851 439 235 452 146 79 6,087
= Gross Farm Income 59,086 78,568 143,613 80,368 21,723 235,268 161,084 308,939 82,328 19,218 64,013 94,358 125,870 19,819 61,564 47,912 55,375 35,925 158,275 41,645 19,588 284,027 24,372 28,304 22,481 112,409 19,167 320,887
- Depreciation 11,384 23,872 35,994 11,091 3,013 53,140 40,653 59,493 23,847 3,307 5,185 36,000 35,323 4,142 9,115 7,609 5,617 9,972 71,887 13,283 3,625 62,134 5,442 3,904 2,641 29,403 9,858 77,031
= Farm Net Value Added 47,702 54,697 107,619 69,277 18,709 182,128 120,431 249,446 58,481 15,910 58,828 58,358 90,547 15,677 52,448 40,303 49,758 25,953 86,389 28,362 15,963 221,893 18,930 24,401 19,840 83,006 9,309 243,855
+ Balance subs.taxes on invest 330 -4,698 1,291 173 430 7,079 -1,634 507 3,783 164 -192 2,243 2,478 0 -91 2,802 515 2,210 5,058 2,104 1,016 3,464 -41 427 10 191 320 943
- Total external factors 15,857 8,968 33,075 31,042 5,470 132,117 61,696 150,509 34,824 3,140 17,500 25,732 34,981 2,886 18,724 7,438 9,817 7,859 34,264 14,357 2,651 102,909 2,929 5,426 4,546 43,170 1,218 182,090
        Wages paid 9,651 3,765 14,839 12,122 3,851 99,020 31,837 74,526 23,369 1,924 14,577 13,553 16,926 2,079 12,936 2,678 7,329 4,811 13,690 10,454 1,949 63,605 1,915 4,804 2,547 21,856 434 143,228
        Rent paid 4,928 3,801 13,638 17,888 1,507 26,910 24,879 38,363 7,824 1,216 2,655 7,815 15,044 671 5,168 3,475 2,352 2,410 14,892 2,319 235 20,150 685 547 1,882 15,415 435 30,998
        Interest paid 1,278 1,403 4,598 1,032 112 6,187 4,980 37,620 3,631 0 268 4,364 3,010 136 620 1,284 135 638 5,683 1,584 468 19,155 329 74 117 5,899 349 7,864
= Farm Net Income 32,176 41,030 75,835 38,407 13,670 57,090 57,102 99,443 27,440 12,934 41,136 34,870 58,044 12,791 33,634 35,667 40,456 20,304 57,182 16,109 14,328 122,448 15,960 19,402 15,304 40,027 8,412 62,708
- Wage Claim 22,803 45,015 49,230 8,652 7,880 28,444 50,202 44,061 14,373 7,971 17,752 35,216 32,524 12,799 7,432 28,764 24,007 16,488 41,108 14,766 18,785 66,110 13,864 11,922 6,848 53,550 13,251 15,210
- Interest Claim 6,201 7,142 15,395 3,320 7,057 14,293 14,770 27,529 6,651 0 7,258 10,720 3,890 4,918 2,664 45,268 9,545 2,420 17,215 3,428 13,948 49,335 5,945 1,247 3,752 16,612 6,569 14,516
= Economic Profit 3,172 -11,127 11,210 26,435 -1,267 14,353 -7,870 27,853 6,416 4,963 16,125 -11,066 21,630 -4,926 23,538 -38,365 6,904 1,396 -1,142 -2,086 -18,405 7,004 -3,849 6,232 4,705 -30,135 -11,408 32,982