3. Consolidated statement of income and expenses

(all amounts in €)

    

2021

 

Budget 2021

 

2020

         

3.

 

Income

      

3.1.

 

National government funding

 

173,151,991

 

157,204,000

 

146,307,094

3.3.

 

Statutory tuition / course / examination fees

 

36,086,493

 

40,757,000

 

37,950,037

3.4

 

Income from work commissioned by third parties

 

49,037,391

 

56,504,000

 

47,593,476

3.5

 

Other income

 

10,219,994

 

6,857,000

 

10,584,390

  

Total Income

 

268,495,869

 

261,322,000

 

242,434,997

         

4.

 

Expenses

      

4.1

 

Personnel expenses

 

199,640,369

 

198,738,000

 

187,658,634

4.2.

 

Depreciation/amortization

 

14,084,250

 

14,908,000

 

13,365,751

4.3

 

Accommodations expenses

 

14,261,486

 

15,230,000

 

12,923,726

4.4.

 

Other expenses

 

33,527,443

 

39,595,000

 

29,829,975

    

261,513,549

 

268,471,000

 

243,778,085

         
  

Balance of income and expenses

 

6,982,320

 

-7,149,000

 

-1,343,088

6.

 

Balance of financial income and expenses

 

-2,552,456

 

-720,000

 

-1,033,427

  

Results before taxes

 

4,429,864

 

-7,869,000

 

-2,376,516

7.

 

Taxes

 

244,456

 

-

 

-189,741

         
  

Results after taxes

 

4,185,408

 

-7,869,000

 

-2,186,775

8.

 

Results of participating interests

 

-5,936

 

-

 

-

9.

 

Results of third-party shares

 

-62,148

 

96,000

 

173,556

         
  

Operating results

 

4,117,324

 

-7,773,000

 

-2,013,219