Brussels, 26 May 2023
Financial report 2022: €291.878 spent on projects and meetings
In 2022, the total income of ECSWE was €249,970, the total expenses were €291,878, resulting in a negative result of €41,908. The original budget for 2022 was set with a total income of €350,000, total expenses of €296,800, and a projected profit of €53,200.
Two factors explain the negative result of €41,908
Firstly, we changed the budgeting method for the HERMMES project. Instead of booking the entire €160,000 project funds as income in the 2022 financial year, we earmarked €99,939 as “HERMMES project funds to carry forward” into 2023.
Secondly, inflation in 2022 caused significant spending increases across budget lines such as staff costs, office costs and PR, resulting in approximately €15,500 of unplanned expenditures.
Recharging our reserves in 2023 and 2024 is of strategic importance
To cover the losses of 2022, ECSWE can use dedicated reserves of €40,500. However, in 2023, we need to either increase income or find ways to cut costs. We also need to build up savings to increase our financial flexibility. Our goal is to bring the reserves up to €100,000 over the course of 2023 and 2024.
Budget vs. profit and loss statement (€)
Income 2022 |
|||
Budget 2022 | Result 2022 | ||
Membership fees | 180.000 | Membership fees | 178.882 |
ERASMUS Projects | 168.000 | ERASMUS Projects | 68.254 |
Other income | 2.000 | Other Income | 2.834 |
Total | 350.000 | Total | 249.970 |
Expenses 2022 |
|||
Budget 2022 | Result 2022 | ||
Staff costs* | 132.000 | Staff costs* | 142.521 |
ERASMUS Projects** | 82.000 | ERASMUS Projects** | 63.469 |
Operations and activities | 82.800 | Operations and activities | 85.888 |
Total | 296.800 | Total | 291,878 |
Result 2022 |
|||
Budgeted result 2022 | 53.200 | Result end 2022 | - 41,908 |
* 3 full time equivalents; ** ERASMUS project on personalised assessment and HERMMES project on media education. |