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
Next revision		Previous revision
financial_statements [2022/12/08 14:16] – Updated to include all transactions through 7 December 2022 sr.grayfinancial_statements [2023/01/24 14:36] (current) – Updated to include transactions through 23 Jan 2023 sr.gray
Line 8: Line 8:
 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://sunbeam.city/@srgray|@srgray@sunbeam.city]] if you know of a better way to present this financial data while still adhering to GAAP requirements. 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://sunbeam.city/@srgray|@srgray@sunbeam.city]] if you know of a better way to present this financial data while still adhering to GAAP requirements.
  
-===== 2022 Income Statement (Draft) =====+Also see [[2022 Financial Statements|2022 Financial Statements]]
  
-|         As of 7 December 2022         ||||+===== 2023 Income Statement (Draft) ===== 
 + 
 +|         As of 23 January 2023         ||||
 | | | | | | | | | |
 ^Revenues | | | | ^Revenues | | | |
-| |Monthly Membership Revenue|    €189.00| | +| |Monthly Membership Revenue|    €19.00| | 
-| |Annual Membership Revenue|    €255.00| | +| |Annual Membership Revenue|    €60.00| | 
-| |One-Time Donation Revenue|    __€10.00__|    €454.00|+| |One-Time Donation Revenue|    __€0.00__|    €79.00|
 ^Variable Expenses | | | | ^Variable Expenses | | | |
-| |Stripe Processor Expenses|    €26.41| | +| |Stripe Processor Expenses|    €4.46| | 
-| |Paypal Processor Expenses|    €3.85| | +| |Paypal Processor Expenses|    €0.00| | 
-| |Uncategorized Processor Expenses|    €5.69| | +| |Uncategorized Processor Expenses|    €0.00| | 
-| |Open Collective Host Expenses|    __€27.24__|    __€63.19__| +| |Open Collective Host Expenses|    __€4.74__|    __€9.20__| 
-^Gross Income| | |    €390.81|+^Gross Income| | |    €69.80|
 | | | | | | | | | |
 ^Fixed Expenses | | | | ^Fixed Expenses | | | |
-| |Discourse Server Expenses|    €71.90| | +| |Discourse Server Expenses|    €0.00| | 
-| |Server Expenses|    __€226.36__|    __€298.26__| +| |Server Expenses|    __€0.00__|    __€0.00__| 
-^EBIT (Operating Income)| | |    €92.55|+^EBIT (Operating Income)| | |    €69.80|
 | | | | | | | | | |
 |Interest| | |    __€0.00__| |Interest| | |    __€0.00__|
-^IBT| | |    €92.55|+^IBT| | |    €69.80|
 | | | | | | | | | |
 |Taxes| | |    __€0.00__| |Taxes| | |    __€0.00__|
-^Net Income| | |    €92.55|+^Net Income| | |    €69.80|
  
-===== 2022 Annual Cash Flow (Draft) ===== 
  
-|    January 1, 2022 - December 7, 2022    |||+===== 2023 Annual Cash Flow (Draft) ===== 
 + 
 +|    January 1, 2023 - January 23, 2023    |||
 | ||| | |||
-| | ^  2022  |+| ^  2023  ^  2022  |
 ^Cash from Operating||| ^Cash from Operating|||
-|Donations| |    €419.59| +|Donations|    €79.00|    €491.19| 
-|Expenses| |    __€172.63__| +|Expenses|    __€9.20__|    __€177.13__| 
-|Net Cash Flow from Operating| |    €246.96|+|Net Cash Flow from Operating|    €69.80|    €314.06|
 | ||| | |||
 ^Cash Balance ||| ^Cash Balance |||
-|Previous Period| |    €646.26| +|Previous Period|    €960.32|    €646.26| 
-|Increase (Decrease)| |    __€246.96__| +|Increase (Decrease)|    __€69.80__|    __€314.06__| 
-|Ending Balance| |    €893.22|+|Ending Balance|    €1030.12|    €960.32|
  
-Note: Payment Processing Expenses are excluded from operating cash revenues & expenses, as they are deducted automatically before funds are added to the OpenCollective Account.+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.
  
-===== 2022 Monthly Cash Flow (Draft) ===== 
  
-|    January 2022 - December 7, 2022    |||||||||||||+===== 2023 Monthly Cash Flow (Draft) ===== 
 + 
 +|    1 January 2023 - December 31, 2023    |||||||||||||
 | ||||||||||||| | |||||||||||||
 | | ^  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| |    €12.10|    €66.23|    €24.22|    €44.64|    €14.04|    €15.98|    €15.98|    €15.98|    €15.98|    €14.04|    €130.31|    €50.09| +|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| |    __€0.84__|    __€4.20__|    __€1.62__|    __€2.82__|    __€146.35__|    __€1.08__|    __€1.08__|    __€1.08__|    __€1.08__|    __€0.96__|    __€8.28__|    __€3.24__| +|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| |    €11.26|    €62.03|    €22.60|    €41.82|    (€132.31)|    €14.90|    €14.90|    €14.90|    €14.90|    €13.08|    €122.03|    €46.85|+|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| |    €646.26|    €657.52|    €719.55|    €742.15|    €783.97|    €651.66|    €666.56|    €681.46|    €696.36|    €711.26|    €724.34|    €846.37| +|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)| |    __€11.26__|    __€62.03__|    __€22.60__|    __€41.82__|    __(€132.31)__|    __€14.90__|    __€14.90__|    __€14.90__|    __€14.90__|    __€13.08__|    __€122.03__|    __€46.85__| +|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| |    €657.52|    €719.55|    €742.15|    €783.97|    €651.66|    €666.56|    €681.46|    €696.36|    €711.26|    €724.34|    €846.37|    €893.22|+|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|
  
-Note: Payment Processing Expenses are excluded from operating cash revenues & expenses, as they are deducted automatically before funds are added to the OpenCollective Account. 
  
-===== 2022 Balance Sheet (Draft) =====+===== 2023 Balance Sheet (Draft) =====
  
-|    As of 7 December 2022    |||||+|    As of 23 January 2023    |||||
 | ||||| | |||||
-|OpenCollective Cash|    €893.22| |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|
-|Total Current Assets|    €893.22| | | |+|Total Current Assets|    €1027.65| | | |
 | | | |Long Term Debt|    €0.00| | | | |Long Term Debt|    €0.00|
 |Property, Plant, and Equipment|    __€0.00__| | | | |Property, Plant, and Equipment|    __€0.00__| | | |
-| | | |SBC Equity|    €646.26| +| | | |SBC Equity|    €805.91| 
-| | | |2022 Retained Earnings|    __€92.55__| +| | | |2023 Retained Earnings|    __€69.80__| 
-| | | |Total Equity|    __€738.81__|+| | | |Total Equity|    __€875.71__|
 | ||||| | |||||
-^Total Assets|    €893.22| ^Liabilities & Equity|    €893.22|+^Total Assets|    €1030.12| ^Liabilities & Equity|    €1030.12| 
 + 
 +[[2022 Financial Statements|2022 Financial Statements]]
financial_statements.1670509014.txt.gz · Last modified: 2022/12/08 14:16 by sr.gray