JavaScript required
We’re sorry, but Coda doesn’t work properly without JavaScript enabled.
Skip to content
Gallery
Blivande: Open Finance 2.0
Blivande: Open Finance
Monthly report & update
Income projections
Expense projections
Result projections
Liquidity
Entities
Supporting tables
TODO
ARCHIVE
More
Share
Explore
Result projections
Result projections / year
Hugi Asgeirsson
Last edited 544 days ago by Hugi Asgeirsson
Result by year
and
Income per year by source
are from from
Result projections
.
Result by year
Result by year
Year
Result
Year
Result
1
2023
kr
628,724
2
2024
kr
(2,113,135)
3
2025
kr
(76,516)
4
2026
kr
31,522
There are no rows in this table
Expenses per year by source
Expenses per year by source
1
Year
Rent
Salaries
Overhead
Projects
Loans
Year
Rent
Salaries
Overhead
Projects
Loans
1
2023
kr
1,944,000
kr
2,218,521
kr
541,600
kr
1,092,730
kr
15,000
2
2024
kr
2,040,000
kr
1,734,922
kr
636,000
kr
844,000
kr
60,000
3
2025
kr
2,040,000
kr
1,853,478
kr
636,000
kr
0
kr
60,000
4
2026
kr
2,040,000
kr
1,853,478
kr
636,000
kr
0
kr
60,000
There are no rows in this table
Income per year by source
Income per year by source
1
Year
Beta
Tau
Frihamnstorget
Events
Noden
Projects & other
Year
Beta
Tau
Frihamnstorget
Events
Noden
Projects & other
1
2023
kr
646,500
kr
477,675
kr
602,400
kr
600,000
kr
665,000
kr
3,449,000
2
2024
kr
700,050
kr
368,138
kr
687,600
kr
750,000
0
kr
696,000
3
2025
kr
975,450
kr
683,813
kr
857,700
kr
900,000
kr
400,000
kr
696,000
4
2026
kr
1,014,000
kr
729,000
kr
882,000
kr
900,000
kr
400,000
kr
696,000
There are no rows in this table
Expenses this year
Expenses this year
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
Ctrl
P
) instead.