JavaScript required
We’re sorry, but Coda doesn’t work properly without JavaScript enabled.
Skip to content
Gallery
Archived! Blivande: Open finance
Blivande Open Finance
Why we are transparent
Base data
Membership growth & income
Salary costs
Projects
Expected income/expenses
Liquidity
Adjustment log
Updating this document
More
Share
Explore
Projects
Regarding the
Broken link
, the 400,000 that we got in 2021 is actually also covering salaries for that project in 2022. All of Hugi’s salary is covered by Vinnova and SenseStack, and part of Hampus’ and Diana’s salaries are also covered by Vinnova funding until Q3 2023.
Project income, per month per quarter
Project income, per month per quarter
Period
Deltagardriven prog.
Vinnova: FT
SenseStack
Atelier Plasma
FT Kultur
Total
Period
Deltagardriven prog.
Vinnova: FT
SenseStack
Atelier Plasma
FT Kultur
Total
Q3 2022
kr
0
kr
33,300
kr
58,000
kr
0
kr
91,300
Q4 2022
kr
133,333
kr
250,000
kr
50,000
kr
58,000
kr
0
kr
491,333
Q1 2023
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q2 2023
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q3 2023
kr
0
kr
58,000
kr
0
kr
58,000
kr
10,000
kr
126,000
Q4 2023
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q1 2024
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q2 2024
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q3 2024
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q4 2024
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q1 2025
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q2 2025
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q3 2025
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
Q4 2025
kr
0
kr
0
kr
58,000
kr
10,000
kr
68,000
There are no rows in this table
Vinnova: FT
is the
Attraktiva Livsmiljöer project
.
SenseStack is the software development of
Cobudget
and other platforms.
Atelier Plasma is the consultancy and architecture work of
@
Se Ro
.
FT Kultur is the planned income from Frihamnens Kulturförening.
Project and other direct expenses, per month per quarter
Project and other direct expenses, per month per quarter
Period
Expenses
Comment
Period
Expenses
Comment
Q3 2022
Q4 2022
kr
(30,000)
SF Economics Sicily, Ambassadors
Q1 2023
kr
(52,000)
Vinnova: FT konsult (32k), (20k Stockholms stad)
Q2 2023
kr
(155,332)
Club Sisyphos (66,66k), Vinnova: FT konsult (32k), Stockholms stad (56k)
Q3 2023
kr
(56,666)
Stockholms stad (56k)
Q4 2023
Q1 2024
Q2 2024
Q3 2024
Q4 2024
Q1 2025
Q2 2025
Q3 2025
Q4 2025
There are no rows in this table
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.