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             2022
EU-all Austria Belgium Bulgaria Cyprus Czechia Germany Denmark Estonia Greece Spain Finland France Hungary Ireland Italy Lithuania Luxembourg Latvia Netherlands Poland Portugal Romania Sweden Slovenia Slovakia
Farms represented 3497930 67,230 27,700 56,990 11,250 14,210 157,900 18,200 6,940 265,340 457,460 22,920 272,160 102,590 91,060 533,970 54,190 1,350 22,200 43,020 693,880 117,040 390,110 26,830 38,950 4,430
Farms in sample 70,000-80,000 1,000-2,000 500-1,000 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 2,000-3,000 500-1,000 10,000-20,000 1,000-2,000 200-500 1,000-2,000 1,000-2,000 10,000-20,000 2,000-3,000 5,000-6,000 500-1,000 500-1,000 500-1,000
Arable land 41,6 33,7 53,1 75,9 11,1 254,3 105,9 152,2 150,4 10,4 47,0 78,3 94,1 52,9 45,8 23,7 51,4 96,0 73,3 41,3 21,3 25,8 26,3 104,1 11,5 409,5
Livestock Units 32,7 30,4 138,4 22,7 16,0 107,3 96,9 221,0 39,9 7,5 41,9 40,2 72,9 21,5 67,9 18,3 14,3 127,0 21,0 162,2 14,3 13,2 8,9 61,6 12,2 107,8
Total output 133,916 142,210 435,639 127,731 58,115 590,895 430,269 900,165 233,294 33,252 123,492 221,285 291,494 135,925 127,987 91,972 87,637 361,465 104,990 848,462 60,648 41,462 39,238 315,064 50,289 761,226
        Crops and products 69,812 46,327 163,670 100,250 20,981 325,860 172,046 340,025 120,859 24,220 69,426 110,393 169,118 76,617 21,083 58,289 59,382 68,745 60,611 352,793 32,498 27,887 28,689 163,735 25,440 429,739
        Livestocks and products 55,868 65,901 250,287 26,715 36,825 200,098 222,230 461,564 85,234 8,629 52,804 90,247 109,337 34,026 105,594 27,504 26,593 255,634 36,303 397,061 27,554 11,773 10,496 122,791 16,876 206,258
        Other output 8,236 29,982 21,682 766 309 64,937 35,993 98,575 27,201 404 1,262 20,644 13,039 25,282 1,310 6,179 1,662 37,087 8,077 98,608 596 1,802 53 28,537 7,973 125,229
- Total intermediate consumpt. 78,634 77,812 265,405 62,615 38,579 425,010 269,275 523,277 160,869 16,268 67,793 176,709 176,924 88,439 83,807 45,086 49,388 231,491 72,372 515,309 35,038 21,004 20,574 220,470 27,729 542,870
        Total specific costs 50,957 45,073 203,776 41,347 29,878 260,267 170,392 372,606 95,314 9,284 46,629 103,205 92,408 61,923 61,391 30,114 33,483 143,241 46,099 350,887 25,677 13,435 15,426 135,192 17,903 369,876
        Total farming overheads 27,677 32,739 61,629 21,268 8,701 164,744 98,883 150,672 65,555 6,984 21,164 73,503 84,516 26,516 22,416 14,973 15,905 88,250 26,273 164,422 9,361 7,568 5,148 85,278 9,827 172,994
+ Balance current subsid.taxes 15,597 30,051 21,848 27,430 4,709 121,506 40,991 51,624 40,582 5,719 12,996 73,881 33,610 21,068 17,839 10,798 13,324 89,950 18,635 19,530 7,571 11,451 5,529 45,602 9,455 135,654
        Total subsidies-excl.investm. 16,171 25,823 24,112 27,176 6,074 123,993 43,583 57,220 41,149 6,205 12,359 74,897 35,930 22,611 19,092 11,444 13,716 69,628 19,729 24,650 7,634 11,850 6,013 45,602 9,945 142,379
        VAT balance excl. on investm. 480 5,387 1,127 672 -1,276 0 1,944 0 73 -160 1,362 0 0 -732 -1,116 562 -181 22,545 -90 0 375 -111 0 0 -358 0
        Taxes 1,054 1,159 3,391 417 89 2,486 4,535 5,596 641 326 725 1,016 2,320 811 137 1,208 211 2,222 1,003 5,120 438 288 484 0 133 6,726
= Gross Farm Income 70,879 94,449 192,081 92,546 24,246 287,391 201,986 428,511 113,007 22,703 68,696 118,457 148,179 68,554 62,019 57,684 51,573 219,924 51,253 352,684 33,180 31,910 24,193 140,196 32,014 354,010
- Depreciation 12,091 24,961 37,164 11,791 2,648 58,678 44,074 60,948 25,693 3,370 5,347 40,761 36,838 9,525 8,246 5,699 10,978 78,496 13,158 67,277 5,524 3,951 2,642 28,366 10,329 79,937
= Farm Net Value Added 58,788 69,488 154,918 80,754 21,598 228,713 157,911 367,563 87,314 19,332 63,349 77,696 111,341 59,029 53,773 51,985 40,595 141,429 38,095 285,407 27,656 27,959 21,551 111,830 21,685 274,072
+ Balance subs.taxes on invest 394 -3,668 1,731 125 16 7,504 -1,238 482 3,770 41 -182 2,314 2,753 294 2,714 539 2,202 3,619 2,450 2,507 -37 419 5 51 305 693
- Total external factors 17,429 9,691 35,733 35,479 5,292 148,797 66,283 158,036 38,155 3,738 18,851 27,265 37,134 21,075 8,105 10,415 9,073 38,483 14,660 111,108 3,137 5,292 5,770 39,875 1,487 200,919
        Wages paid 10,624 3,892 17,630 12,966 3,840 109,418 35,287 76,788 25,081 2,444 15,788 14,996 17,976 14,322 3,018 7,849 5,630 16,089 10,378 69,835 1,962 4,484 3,111 19,196 601 155,959
        Rent paid 5,393 4,080 13,519 21,408 1,381 29,845 25,737 39,737 8,685 1,292 2,799 7,923 16,086 5,699 3,738 2,430 2,746 15,571 2,656 21,807 779 704 2,474 14,102 482 33,908
        Interest paid 1,412 1,719 4,584 1,104 72 9,533 5,259 41,510 4,389 2 264 4,345 3,072 1,054 1,348 136 698 6,823 1,626 19,466 396 104 185 6,577 404 11,052
= Farm Net Income 41,753 56,129 120,915 45,400 16,322 87,420 90,391 210,009 52,929 15,636 44,315 52,745 76,961 38,248 48,382 42,109 33,724 106,564 25,885 176,806 24,482 23,086 15,786 72,005 20,504 73,846
- Wage Claim 24,339 42,825 52,310 9,981 7,949 31,605 55,129 44,342 15,677 9,389 19,036 38,006 33,970 7,809 28,527 25,030 18,323 43,169 15,547 71,703 15,121 12,537 7,356 55,131 15,870 15,450
- Interest Claim 7,018 8,342 14,804 3,329 5,221 21,971 16,207 33,851 8,320 3,846 7,685 11,408 4,182 4,008 43,447 11,716 2,389 20,250 3,559 55,246 8,681 1,593 3,331 18,467 7,061 17,158
= Economic Profit 10,396 4,962 53,801 32,090 3,152 33,844 19,055 131,816 28,931 2,401 17,593 3,331 38,808 26,431 -23,592 5,363 13,013 43,146 6,779 49,857 680 8,957 5,099 -1,594 -2,427 41,238