3. Consolidated statement of revenues and charges.

(All amounts in €)

    

2022

 

Budget 2022

 

2021

         

3.

 

Revenues

      

3.1.

 

Government contributions

 

196,693,950

 

191,120,000

 

173,151,991

3.3.

 

Tuition fees

 

33,135,497

 

32,724,000

 

36,086,493

3.4.

 

Revenues from work commissioned by third parties

 

50,825,664

 

53,972,000

 

49,037,391

3.5.

 

Other Revenues

 

10,641,362

 

10,377,000

 

10,219,994

  

Total Revenues

 

291,296,473

 

288,193,000

 

268,495,869

         

4.

 

Charges

      

4.1.

 

Personnel expenses

 

214,905,580

 

219,020,000

 

199,640,369

4.2.

 

Depreciation

 

14,719,532

 

15,220,000

 

14,084,250

4.3.

 

Accommodation expenses

 

14,064,181

 

14,123,000

 

14,261,486

4.4.

 

Other Charges

 

41,031,701

 

42,717,000

 

33,527,443

    

284,720,994

 

291,080,000

 

261,513,549

         
  

Balance of Revenues and Charges

 

6,575,479

 

-2,887,000

 

6,982,320

6.

 

Balance of financial revenues and charges

 

-24,332

 

-411,000

 

-2,552,456

  

Result before tax

 

6,551,146

 

-3,298,000

 

4,429,864

7.

 

Taxes

 

146,998

 

-

 

244,456

         
  

Result after tax

 

6,404,148

 

-3,298,000

 

4,185,408

8.

 

Result of participating interests

 

4,228

 

-

 

-5,936

  

Result from third-party interests

 

-84,330

 

9,000

 

-62,148

         
  

Operating result

 

6,324,046

 

-3,289,000

 

4,117,324