The Andersons Centre’s mixed lowland farm model ‘Meadow Farm’ has recently been updated. The table below shows the final results for 2019/20 and 2020/21, and an estimate for the current year, and a forecast for 2022/23.
The 2019/20 year was affected by low livestock prices, particularly for beef. But livestock prices recovered in 2020 and as the table shows, the livestock gross margin in 2020/21 was the strongest it had been for some time. Also, as a result of the rise in crop prices seen through autumn 2020 the crop gross margin also strengthened. The result being the combined margin from production for 2020/21 was the best it had been for a number of years. However, the margin from production was still negative and the BPS and CSS payments were required to provide profit.
In the current year, livestock prices have further increased to record levels, resulting in the highest livestock gross margin figure for Meadow Farm ever seen. Arable margins have also been very good. Overheads are forecast to increase as the proprietors of Meadow Farm have decided to replace the old telehandler with a new tractor complete with loader. But even so, the margin from production is positive – for the first time in many years. We can see the impact of the first BPS deduction under the Agricultural Transition, but the addition of this still leaves a good profit for the business relative to other years.
The final column is a forecast for 2022/23. Livestock prices are expected to drop back as supplies start to increase, likewise arable prices and yields are expected to be more ‘normal’ but fertiliser costs have increased. Overheads rise due to increased fuel prices and the proprietors are planning to invest in a new cattle shed, to replace old ones, meaning the depreciation increases. The result is the the margin from production is back to 2019/20 levels but with the BPS reduced by 20%, the business surplus is very small. The proprietors of Meadow Farm are keeping an eye on the new Sustainable Farming Incentive, to see if some of the ‘lost’ BPS can be recouped from this scheme.
Meadow Farm is typical of many livestock holdings in England, it is a notional 154 hectare (380 acre) beef and sheep farm in the Midlands. It consists of grassland, with wheat and barley for livestock feed. There are 60 spring-calving suckler cows with all progeny finished, a dairy bull beef enterprise and a 500 breeding ewe flock. The business is subsidy-dependent, but with direct payments decreasing from 2021 it will need to adapt; maybe through restructuring to reduce its overheads, which are fundamentally too high, or perhaps by taking advantage of the new ELM scheme, or possibly a combination of both.