One finished Angus, sold as premium direct boxes. The customer pays per kg of meat in the box — so the whole chain from calf to doorstep comes out of that price. Figures per animal, with per-kg-of-meat in brackets. SEK, ex-VAT, planning estimates.
Each orange step is a cost bucket taken out of the 56,000 box revenue. Blue = profit; green = subsidy added on top.
Two things this makes clear. (1) The price is on meat weight, and a 320 kg carcass only yields ~224 kg of saleable meat — so revenue per animal is lower than "carcass × box price." (2) The calf isn't purchased in a cow-calf herd; its cost is the amortised upkeep of the breeding cow (and bull) that produced it, spread over ~0.87 calves per cow per year — that's the bulk of the "raising" bucket, alongside ~20 months of feed. The biggest levers on your margin: meat yield (a good butcher and using bones/fat for broth/mince), and how much delivery and marketing you do cheaply yourself (REKO pickup ≈ free) versus paying couriers and ads. Assumes leased land, outdoor wintering, organic + naturbete; subsidy allocated per animal from a 30-cow herd. Estimates for planning, not financial advice.