User Tools

Site Tools

Trace:
financial_statements

Differences

This shows you the differences between two versions of the page.

Link to this comparison view

Both sides previous revisionPrevious revision
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.grayfinancial_statements [2023/01/24 14:36] (current) – Updated to include transactions through 23 Jan 2023 sr.gray
Line 12: Line 12:
 ===== 2023 Income Statement (Draft) ===== ===== 2023 Income Statement (Draft) =====
  
-|         As of 14 January 2023         ||||+|         As of 23 January 2023         ||||
 | | | | | | | | | |
 ^Revenues | | | | ^Revenues | | | |
-| |Monthly Membership Revenue|    €16.00| |+| |Monthly Membership Revenue|    €19.00| |
 | |Annual Membership Revenue|    €60.00| | | |Annual Membership Revenue|    €60.00| |
-| |One-Time Donation Revenue|    __€0.00__|    €76.00|+| |One-Time Donation Revenue|    __€0.00__|    €79.00|
 ^Variable Expenses | | | | ^Variable Expenses | | | |
-| |Stripe Processor Expenses|    €4.11| |+| |Stripe Processor Expenses|    €4.46| |
 | |Paypal Processor Expenses|    €0.00| | | |Paypal Processor Expenses|    €0.00| |
 | |Uncategorized Processor Expenses|    €0.00| | | |Uncategorized Processor Expenses|    €0.00| |
-| |Open Collective Host Expenses|    __€4.56__|    __€8.67__| +| |Open Collective Host Expenses|    __€4.74__|    __€9.20__| 
-^Gross Income| | |    €67.33|+^Gross Income| | |    €69.80|
 | | | | | | | | | |
 ^Fixed Expenses | | | | ^Fixed Expenses | | | |
 | |Discourse Server Expenses|    €0.00| | | |Discourse Server Expenses|    €0.00| |
 | |Server Expenses|    __€0.00__|    __€0.00__| | |Server Expenses|    __€0.00__|    __€0.00__|
-^EBIT (Operating Income)| | |    €67.33|+^EBIT (Operating Income)| | |    €69.80|
 | | | | | | | | | |
 |Interest| | |    __€0.00__| |Interest| | |    __€0.00__|
-^IBT| | |    €67.33|+^IBT| | |    €69.80|
 | | | | | | | | | |
 |Taxes| | |    __€0.00__| |Taxes| | |    __€0.00__|
-^Net Income| | |    €67.33|+^Net Income| | |    €69.80|
  
  
 ===== 2023 Annual Cash Flow (Draft) ===== ===== 2023 Annual Cash Flow (Draft) =====
  
-|    January 1, 2023 - January 14, 2023    |||+|    January 1, 2023 - January 23, 2023    |||
 | ||| | |||
 | ^  2023  ^  2022  | | ^  2023  ^  2022  |
 ^Cash from Operating||| ^Cash from Operating|||
-|Donations|    €76.00|    €491.19| +|Donations|    €79.00|    €491.19| 
-|Expenses|    __€8.67__|    __€177.13__| +|Expenses|    __€9.20__|    __€177.13__| 
-|Net Cash Flow from Operating|    €67.33|    €314.06|+|Net Cash Flow from Operating|    €69.80|    €314.06|
 | ||| | |||
 ^Cash Balance ||| ^Cash Balance |||
 |Previous Period|    €960.32|    €646.26| |Previous Period|    €960.32|    €646.26|
-|Increase (Decrease)|    __€67.33__|    __€314.06__| +|Increase (Decrease)|    __€69.80__|    __€314.06__| 
-|Ending Balance|    €1027.65|    €960.32|+|Ending Balance|    €1030.12|    €960.32|
  
 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. 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.
Line 61: Line 61:
 | | ^  Jan  ^  Feb  ^  Mar  ^  Apr  ^  May  ^  Jun  ^  Jul  ^  Aug  ^  Sep  ^  Oct  ^  Nov  ^ Dec | | | ^  Jan  ^  Feb  ^  Mar  ^  Apr  ^  May  ^  Jun  ^  Jul  ^  Aug  ^  Sep  ^  Oct  ^  Nov  ^ Dec |
 ^Cash from Operating|||||||||||||| ^Cash from Operating||||||||||||||
-|Donations| |    €76.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00| +|Donations| |    €79.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00| 
-|Expenses| |    __€8.67__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__| +|Expenses| |    __€9.20__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__| 
-|Net Cash Flow from Operating| |    €67.33|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|+|Net Cash Flow from Operating| |    €69.80|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|
 | |||||||||||||| | ||||||||||||||
 ^Cash Balance |||||||||||||| ^Cash Balance ||||||||||||||
 |Previous Period| |    €960.32|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00| |Previous Period| |    €960.32|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|
-|Increase (Decrease)| |    __€67.33__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__| +|Increase (Decrease)| |    __€69.80__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__|    __€0.00__| 
-|Ending Balance| |    €1027.65|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|+|Ending Balance| |    €1030.12|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|    €0.00|
  
  
 ===== 2023 Balance Sheet (Draft) ===== ===== 2023 Balance Sheet (Draft) =====
  
-|    As of 14 January 2023    |||||+|    As of 23 January 2023    |||||
 | ||||| | |||||
-|OpenCollective Cash|    €1027.65| |Accounts Payable|    €154.41|+|OpenCollective Cash|    €1030.12| |Accounts Payable|    €154.41|
 |Accounts Receivable|    €0.00| |Deferred Taxes|    __€0.00__| |Accounts Receivable|    €0.00| |Deferred Taxes|    __€0.00__|
 |Inventories|    __€0.00__| |Total Current Liabilities|    €154.41| |Inventories|    __€0.00__| |Total Current Liabilities|    €154.41|
Line 82: Line 82:
 |Property, Plant, and Equipment|    __€0.00__| | | | |Property, Plant, and Equipment|    __€0.00__| | | |
 | | | |SBC Equity|    €805.91| | | | |SBC Equity|    €805.91|
-| | | |2023 Retained Earnings|    __€67.33__| +| | | |2023 Retained Earnings|    __€69.80__| 
-| | | |Total Equity|    __€873.24__|+| | | |Total Equity|    __€875.71__|
 | ||||| | |||||
-^Total Assets|    €1027.65| ^Liabilities & Equity|    €1027.65|+^Total Assets|    €1030.12| ^Liabilities & Equity|    €1030.12|
  
 [[2022 Financial Statements|2022 Financial Statements]] [[2022 Financial Statements|2022 Financial Statements]]
financial_statements.txt · Last modified: 2023/01/24 14:36 by sr.gray