Skip to content
Result projections
Result projections / month
Last edited 918 days ago by Hugi Asgeirsson.
These income and expense projections in come from the different tables on and subpages.
Result projections by month
Month
Members
Events
Noden
Proj. & other income
Salaries
Rent
Overhead
Loans
Proj. & other exp.
Result
23-01
kr155,500
kr75,000
kr280,000
kr1,158,000
kr(228,671)
kr(162,000)
kr(45,000)
kr0
kr(32,000)
kr1,200,829
23-02
kr155,500
kr75,000
kr0
kr58,000
kr(228,671)
kr(162,000)
kr(45,000)
kr0
kr(127,000)
kr(274,171)
23-03
kr155,500
kr75,000
kr0
kr58,000
kr(248,152)
kr(162,000)
kr(47,200)
kr0
kr(32,000)
kr(200,852)
23-04
kr150,675
kr75,000
kr0
kr8,000
kr(248,152)
kr(162,000)
kr(47,400)
kr0
kr(128,660)
kr(352,537)
23-05
kr150,675
kr75,000
kr0
kr8,000
kr(248,152)
kr(162,000)
kr(45,000)
kr0
kr(128,660)
kr(350,137)
23-06
kr150,675
kr75,000
kr0
kr425,000
kr(165,125)
kr(162,000)
kr(45,000)
kr0
kr(278,660)
kr(110)
23-07
kr135,275
kr0
kr0
kr58,000
kr(145,644)
kr(162,000)
kr(45,000)
kr0
kr(30,000)
kr(189,369)
23-08
kr135,275
kr0
kr385,000
kr0
kr(72,358)
kr(162,000)
kr(45,000)
kr0
kr(126,000)
kr114,917
23-09
kr135,275
kr0
kr0
kr225,000
kr(133,121)
kr(162,000)
kr(45,000)
kr0
kr(8,250)
kr11,904
23-10
kr134,075
kr0
kr0
kr58,000
kr(191,564)
kr(162,000)
kr(45,000)
kr(5,000)
kr(17,000)
kr(228,489)
23-11
kr134,075
kr150,000
kr0
kr425,000
kr(154,457)
kr(162,000)
kr(45,000)
kr(5,000)
kr(184,500)
kr158,119
23-12
kr134,075
kr0
kr0
kr968,000
kr(154,457)
kr(162,000)
kr(42,000)
kr(5,000)
kr0
kr738,619
24-01
kr145,088
kr0
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr(194,000)
kr(356,393)
24-02
kr145,088
kr0
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr(340,000)
kr(502,393)
24-03
kr145,088
kr75,000
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr(40,000)
kr(127,393)
24-04
kr146,725
kr75,000
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr(270,000)
kr(355,755)
24-05
kr146,725
kr75,000
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(85,755)
24-06
kr146,725
kr75,000
kr0
kr58,000
kr(137,480)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(85,755)
24-07
kr146,725
kr75,000
kr0
kr58,000
kr(179,504)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(127,779)
24-08
kr146,725
kr75,000
kr0
kr58,000
kr(146,108)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(94,383)
24-09
kr146,725
kr75,000
kr0
kr58,000
kr(146,108)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(94,383)
24-10
kr146,725
kr75,000
kr0
kr58,000
kr(146,108)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(94,383)
24-11
kr146,725
kr75,000
kr0
kr58,000
kr(146,108)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(94,383)
24-12
kr146,725
kr75,000
kr0
kr58,000
kr(146,108)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(94,383)
25-01
kr182,738
kr75,000
kr400,000
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr333,281
25-02
kr182,738
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(66,719)
25-03
kr182,738
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(66,719)
25-04
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-05
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-06
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-07
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-08
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-09
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-10
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-11
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
25-12
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-01
kr218,750
kr75,000
kr400,000
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr369,294
26-02
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-03
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-04
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-05
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-06
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-07
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-08
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-09
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-10
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-11
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
26-12
kr218,750
kr75,000
kr0
kr58,000
kr(154,457)
kr(170,000)
kr(53,000)
kr(5,000)
kr0
kr(30,707)
There are no rows in this table
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.