financial_statements
Differences
This shows you the differences between two versions of the page.
Both sides previous revisionPrevious revisionNext revision | Previous revisionLast revisionBoth sides next revision | ||
financial_statements [2022/11/27 15:31] – Added 2022 Monthly/Annual Cash Flow Chart sr.gray | financial_statements [2023/01/14 18:02] – Added preliminary financial statements for 1-14 January 2023. Created link to new page for 2022 Financial Statements. sr.gray | ||
---|---|---|---|
Line 6: | Line 6: | ||
Sunbeam City reserves the right to modify & update these statements as data & comprehension of IFRS and accounting principles improve. | Sunbeam City reserves the right to modify & update these statements as data & comprehension of IFRS and accounting principles improve. | ||
- | ===== 2022 Income Statement (Draft) ===== | + | We would like to apologize in advance to those utilizing a screen reader. Tables were used in the construction of these sheets and we understand they are not particularly accessible. Please contact [[https:// |
- | | As of 26 November 2022 |||| | + | Also see [[2022 Financial Statements|2022 Financial Statements]] |
+ | |||
+ | ===== 2023 Income Statement (Draft) ===== | ||
+ | |||
+ | | As of 14 January 2023 |||| | ||
| | | | | | | | | | | | ||
- | |Revenues | | | | | + | ^Revenues | | | | |
- | | |Monthly Membership Revenue| | + | | |Monthly Membership Revenue| |
- | | |Annual Membership Revenue| | + | | |Annual Membership Revenue| |
- | | |One-Time Donation Revenue| | + | | |One-Time Donation Revenue| |
- | |Variable Expenses | | | | | + | ^Variable Expenses | | | | |
- | | |Payment | + | | |Stripe |
- | | |Open Collective Host Expenses| | + | | |Paypal Processor Expenses| |
- | |Gross Income| | | €341.83| | + | | |Uncategorized Processor Expenses| |
+ | | |Open Collective Host Expenses| | ||
+ | ^Gross Income| | | €67.33| | ||
| | | | | | | | | | | | ||
- | |Fixed Expenses | | | | | + | ^Fixed Expenses | | | | |
- | | |Discourse Server Expenses| | + | | |Discourse Server Expenses| |
- | | |Server Expenses| | + | | |Server Expenses| |
- | |EBIT (Operating Income)| | | €43.57| | + | ^EBIT (Operating Income)| | | €67.33| |
| | | | | | | | | | | | ||
|Interest| | | __€0.00__| | |Interest| | | __€0.00__| | ||
- | |IBT| | | €43.57| | + | ^IBT| | | €67.33| |
| | | | | | | | | | | | ||
|Taxes| | | __€0.00__| | |Taxes| | | __€0.00__| | ||
- | |Net Income| | | €43.57| | + | ^Net Income| | | €67.33| |
+ | |||
+ | |||
+ | ===== 2023 Annual Cash Flow (Draft) ===== | ||
+ | |||
+ | | January 1, 2023 - January 14, 2023 ||| | ||
+ | | ||| | ||
+ | | ^ 2023 ^ 2022 | | ||
+ | ^Cash from Operating||| | ||
+ | |Donations| | ||
+ | |Expenses| | ||
+ | |Net Cash Flow from Operating| | ||
+ | | ||| | ||
+ | ^Cash Balance ||| | ||
+ | |Previous Period| | ||
+ | |Increase (Decrease)| | ||
+ | |Ending Balance| | ||
+ | |||
+ | Note: For 2022, Payment Processing Expenses are excluded from operating cash revenues & expenses, as they are deducted automatically before funds are added to the OpenCollective Account. These values are included in 2023 and an update to 2022's values will be implemented before the end of the 1st quarter. | ||
+ | |||
+ | |||
+ | ===== 2023 Monthly Cash Flow (Draft) ===== | ||
- | ===== 2022 Monthly & Annual | + | | 1 January 2023 - December 31, 2023 ||||||||||||| |
+ | | ||||||||||||| | ||
+ | | | ^ Jan ^ Feb ^ Mar ^ Apr ^ May ^ Jun ^ Jul ^ Aug ^ Sep ^ Oct ^ Nov ^ Dec | | ||
+ | ^Cash from Operating|||||||||||||| | ||
+ | |Donations| | €76.00| | ||
+ | |Expenses| | __€8.67__| | ||
+ | |Net Cash Flow from Operating| | €67.33| | ||
+ | | |||||||||||||| | ||
+ | ^Cash Balance |||||||||||||| | ||
+ | |Previous Period| | €960.32| | ||
+ | |Increase | ||
+ | |Ending Balance| | €1027.65| | ||
- | | January 2022 - November 2022 ||||||||||||||| | ||
- | | ||||||||||||||| | ||
- | | | ^ Jan ^ Feb ^ Mar ^ Apr ^ May ^ Jun ^ Jul ^ Aug ^ Sep ^ Oct ^ Nov | ^ 2022 | | ||
- | ^Cash from Operating||||||||||||||| | ||
- | |Donations| | €12.10| | ||
- | |Expenses| | __€0.84__| | ||
- | |Net Cash Flow from Operating| | €11.26| | ||
- | | ||||||||||||||| | ||
- | ^Cash Balance ||||||||||||||| | ||
- | |Previous Period| | €639.64| | ||
- | |Increase (Decrease)| | __€11.26__| | ||
- | |Ending Balance| | €650.90| | ||
- | ===== 2022 Balance Sheet (Draft) ===== | + | ===== 2023 Balance Sheet (Draft) ===== |
+ | | As of 14 January 2023 ||||| | ||
+ | | ||||| | ||
+ | |OpenCollective Cash| €1027.65| |Accounts Payable| | ||
+ | |Accounts Receivable| | ||
+ | |Inventories| | ||
+ | |Total Current Assets| | ||
+ | | | | |Long Term Debt| €0.00| | ||
+ | |Property, Plant, and Equipment| | ||
+ | | | | |SBC Equity| | ||
+ | | | | |2023 Retained Earnings| | ||
+ | | | | |Total Equity| | ||
+ | | ||||| | ||
+ | ^Total Assets| | ||
- | Coming soon | + | [[2022 Financial Statements|2022 Financial Statements]] |
financial_statements.txt · Last modified: 2023/01/24 14:36 by sr.gray