ISSN 1725-2423 |
||
Official Journal of the European Union |
C 261 |
|
English edition |
Information and Notices |
Volume 50 |
Notice No |
Contents |
page |
|
IV Notices |
|
|
NOTICES FROM EUROPEAN UNION INSTITUTIONS AND BODIES |
|
|
Commission |
|
2007/C 261/01 |
||
2007/C 261/02 |
||
2007/C 261/03 |
||
2007/C 261/04 |
European Medicines Agency (London) — Publication of the final accounts for the financial year 2006 |
|
2007/C 261/05 |
||
2007/C 261/06 |
||
2007/C 261/07 |
||
2007/C 261/08 |
||
2007/C 261/09 |
||
2007/C 261/10 |
||
2007/C 261/11 |
||
2007/C 261/12 |
||
2007/C 261/13 |
||
2007/C 261/14 |
||
2007/C 261/15 |
||
2007/C 261/16 |
||
2007/C 261/17 |
European Police College (Bramshill) — Publication of the final accounts for the financial year 2006 |
|
2007/C 261/18 |
||
2007/C 261/19 |
Eurojust (The Hague) — Publication of the final accounts for the financial year 2006 |
|
2007/C 261/20 |
||
2007/C 261/21 |
European Training Foundation (Turin) — Publication of the final accounts for the financial year 2006 |
|
2007/C 261/22 |
||
2007/C 261/23 |
||
2007/C 261/24 |
||
EN |
|
IV Notices
NOTICES FROM EUROPEAN UNION INSTITUTIONS AND BODIES
Commission
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/1 |
European Union Agency for Fundamental Rights (Vienna) — Publication of the final accounts for the financial year 2006
(2007/C 261/01)
The complete version of the final accounts may be found at the following address:
http://www.fra.europa.eu
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||||
Revenue |
Expenditure |
||||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous financial year(s) |
||||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
to be carried over |
cancelled |
||||
Own revenue |
0 |
0 |
Title I Staff |
3 923 |
3 743 |
3 693 |
50 |
180 |
70 |
70 |
53 |
0 |
17 |
Community subsidies |
8 800 |
8 800 |
Title II Administration |
969 |
923 |
640 |
283 |
46 |
581 |
581 |
570 |
0 |
11 |
Allocated revenue (Phare) (1) |
484 |
484 |
Title III Operating activities |
3 908 |
3 695 |
2 753 |
942 |
213 |
667 |
667 |
647 |
0 |
20 |
Other revenue |
0 |
132 |
Allocated revenue (Phare and others) (1) |
484 |
325 |
239 |
245 |
0 |
90 |
90 |
90 |
0 |
0 |
Total |
9 284 |
9 416 |
Total |
9 284 |
8 686 |
7 325 |
1 520 |
439 |
1 408 |
1 408 |
1 360 |
0 |
48 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
8 609 |
7 466 |
Other revenues |
8 |
14 |
Total (a) |
8 618 |
7 480 |
Operating expenses |
||
Staff expenses |
3 051 |
2 729 |
Fixed asset related expenses |
52 |
52 |
Other administrative expenses |
1 403 |
977 |
Operational expenses |
3 556 |
3 304 |
Total (b) |
8 061 |
7 062 |
Economic result for the year (c = a - b) |
556 |
418 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
84 |
25 |
Tangible fixed assets |
388 |
128 |
Current assets |
||
Short-term pre-financing |
70 |
|
Short-term receivables |
453 |
360 |
Cash and cash equivalents |
2 288 |
2 832 |
Total assets |
3 282 |
3 345 |
Current liabilities |
||
Provisions for risks and charges |
48 |
56 |
Accounts payable |
1 535 |
2 146 |
Total liabilities |
1 582 |
2 202 |
Net assets |
||
Accumulated surplus/deficit |
1 143 |
725 |
Economic result for the year |
556 |
418 |
Total net assets |
1 700 |
1 143 |
Total liabilities and net assets |
3 282 |
3 345 |
NB: These accounts are drawn up on an accrual basis. |
(1) The amount initially entered in the budget was 648 000 euro, of which the Commission did not pay 164 000 euro. For the sake of clarity and accuracy, the corrected amount of 484 000 euro is shown.
NB: Revenue collected and payments are estimated on a cash basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/4 |
European Environment Agency (Copenhagen) — Publication of the final accounts for the financial year 2006
(2007/C 261/02)
The complete version of the final accounts may be found at the following address:
http://www.eea.europa.eu/documents/
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Origin of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations under the final budget |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidies |
27 650 |
27 650 |
Title I Staff |
16 013 |
16 013 |
15 692 |
308 |
13 |
508 |
386 |
122 |
Other subsidies |
5 264 |
5 115 |
Title II Administration |
2 926 |
2 912 |
2 623 |
283 |
19 |
895 |
836 |
59 |
Other revenue |
4 200 |
1 798 |
Title III Operating activities |
13 975 |
13 971 |
8 681 |
5 290 |
4 |
4 069 |
3 671 |
398 |
Earmarked revenue |
4 200 |
781 |
356 |
3 844 |
— |
2 167 |
931 |
115 |
|||
Total |
37 114 |
34 563 |
Total |
37 114 |
33 677 |
27 352 |
9 725 |
36 |
7 639 |
5 824 |
694 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
27 650 |
26 900 |
Other subsidies |
5 673 |
5 633 |
Other revenue (1) |
2 277 |
0 |
Total (a) |
35 601 |
32 533 |
Operating expenditure |
||
Staff expenditure |
14 500 |
13 423 |
Fixed asset-related expenditure |
795 |
621 |
Other administrative expenditure |
4 843 |
4 700 |
Operational expenditure |
15 000 |
15 618 |
Total (b) |
35 138 |
34 363 |
Surplus-/deficit from operating activities (c = a - b) |
462 |
- 1 830 |
Financial operations income (e) |
72 |
29 |
Financial operations expenditure (f) |
7 |
7 |
Surplus-/(deficit) from non-operating activities (g = e - f) |
66 |
22 |
Economic result for the year (h = c + g) |
528 |
- 1 808 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
330 |
456 |
Tangible fixed assets |
1 866 |
1 649 |
Current assets |
||
Short-term pre-financing (2) |
1 151 |
598 |
Short-term receivables |
2 611 |
1 581 |
Long-term receivables |
494 |
482 |
Cash and cash equivalents (3) |
6 097 |
4 491 |
Total assets |
12 548 |
9 258 |
Current liabilities |
||
Accounts payable |
7 779 |
5 016 |
Total liabilities |
7 779 |
5 016 |
Net assets |
||
Accumulated surplus/deficit |
4 242 |
6 050 |
Economic result for the year |
528 |
- 1 808 |
Total net assets |
4 770 |
4 242 |
Total liabilities and net assets |
12 548 |
9 258 |
NB: These accounts are drawn up on an accrual basis. |
(1) Recovery of building taxes 2000 — 2004 (905 000 euro).
NB: These accounts are drawn up on an accrual basis.
(2) Primarily pre-financing given to European Topic Centres.
(3) Recovery of building taxes 2000-2004 (905 000 euro).
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/7 |
Frontex — The European Agency for the Management of Operational Cooperation at the External Borders (Warsaw) — Publication of the final accounts for the financial year 2006
(2007/C 261/03)
The complete version of the final accounts may be found at the following address:
http://www.frontex.europa.eu/finance/
Source: Data supplied by the Agency — This table summarise the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||
Revenue |
Expenditure (1) |
|||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
||||
entered |
committed |
paid |
carried over |
cancelled |
||||
Community subsidies |
18 940 |
19 504 |
Title I Staff |
2 685 |
2 173 |
1 017 |
1 065 |
603 |
Other subsidies |
226 |
226 |
Title II Administration |
1 275 |
363 |
69 |
931 |
275 |
Title III Operating activities |
13 135 |
11 687 |
1 856 |
9 936 |
831 |
|||
Total |
19 166 |
19 730 |
Total |
17 095 |
14 223 |
2 942 |
11 932 |
1 709 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial year 2006
(1000 euro) |
|
|
2006 |
Operating revenue |
|
Community subsidies |
15 129 |
Other revenue |
253 |
Total (a) |
15 382 |
Operating expenditure |
|
Staff expenditure |
860 |
Fixed asset-related expenditure |
7 |
Other administrative expenditure |
615 |
Operational expenditure |
4 348 |
Total (b) |
5 830 |
Surplus/(deficit) from operating activities (c = a - b) |
9 552 |
Financial operations expenditure (d) |
5 |
Surplus/(deficit) from non-operating activities (e = - d) |
- 5 |
Economic result for the year (f = c + e) |
9 547 |
This table covers the period October — December 2006 during which the Agency was financially independant. NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006
(1000 euro) |
|
|
2006 |
Non-current assets |
|
Tangible fixed assets |
31 |
Current assets |
|
Short-term receivables |
75 |
Cash and cash equivalents |
14 236 |
Total assets |
14 342 |
Current liabilities |
|
Provisions for risks and charges |
84 |
Accounts payable |
4 711 |
Total liabilities |
4 795 |
Net assets |
|
Economic result for the year |
9 547 |
Total net assets |
9 547 |
Total liabilities and net assets |
14 342 |
NB: These accounts are drawn up on an accrual basis. |
(1) The expenditure figures concern only the one for which the Agency was responsible for (October — December 2006 for Titles I and II, the whole year for Title III), the Commission being responsible for the remaining expenditure.
NB: Revenue collected and payments are estimated on a cash basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/10 |
European Medicines Agency (London) — Publication of the final accounts for the financial year 2006
(2007/C 261/04)
The complete version of the final accounts may be found at the following address:
http://www.emea.europa.eu/index/indexg1.htm
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous year(s) |
||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
paid |
cancelled |
||||
Own revenue |
92 580 |
94 556 |
Title I Staff |
44 921 |
43 709 |
42 941 |
768 |
1 212 |
700 |
563 |
136 |
Community subsidies |
30 650 |
32 551 |
|||||||||
Other subsidies |
8 160 |
7 374 |
Title II Administration |
34 454 |
34 007 |
18 946 |
15 061 |
447 |
10 041 |
8 535 |
1 505 |
Other revenue |
7 286 |
6 820 |
Title III Operating activities |
59 301 |
58 431 |
44 846 |
13 585 |
870 |
8 092 |
7 603 |
490 |
Total |
138 676 |
141 301 |
Total |
138 676 |
136 147 |
106 733 |
29 414 |
2 529 |
18 833 |
16 701 |
2 131 |
NB: Any discrepancies in totals are due to the effects of rounding. NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 (1) |
Operating revenue |
||
Fees and other revenue |
119 039 |
72 979 |
Community subsidies |
31 503 |
28 957 |
Total (a) |
150 542 |
101 936 |
Operating expenses |
||
Staff expenses |
45 150 |
40 057 |
Other administrative expenses |
26 607 |
22 459 |
Operational expenses |
63 437 |
37 849 |
Total (b) |
135 194 |
100 365 |
Surplus/(deficit) from operating activities (c = a - b) |
15 348 |
1 571 |
Financial operations revenue (e) |
1 432 |
2 257 |
Surplus/(deficit) from non-operating activities (f = e) |
1 433 |
2 257 |
Economic result for the year (g = c + f) |
16 781 |
3 828 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 (2) |
Non-current assets |
||
Intangible fixed assets |
14 889 |
10 492 |
Tangible fixed assets |
6 695 |
6 945 |
Current assets |
||
Short-term receivables |
26 045 |
14 490 |
Cash and cash equivalents |
37 508 |
29 934 |
Total assets |
85 138 |
61 861 |
Current liabilities |
||
Provisions for risks and charges |
2 699 |
1 214 |
Accounts payable |
38 550 |
33 539 |
Total liabilities |
41 249 |
34 753 |
Net assets |
43 889 |
27 108 |
Accumulated surplus/deficit |
27 108 |
23 280 |
Economic result for the year |
16 781 |
3 828 |
Total net assets |
43 889 |
27 108 |
Total liabilities and net assets |
85 138 |
61 861 |
NB: These accounts are drawn up on an accrual basis. |
(1) For the 2005 published accounts, the accrual accounting had not been fully implemented.
NB: These accounts are drawn up on an accrual basis.
(2) For the 2005 published accounts, the accrual accounting had not been fully implemented.
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/13 |
European Agency for Reconstruction (Thessaloniki) — Publication of the final accounts for the financial year 2006
(2007/C 261/05)
The complete version of the final accounts may be found at the following address:
http://www.ear.europa.eu/agency/agency.htm
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||||||||||||
Revenue |
Expenditure |
|||||||||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final Budget appropriations |
Appropriations carried over from the previous financial years |
Appropriations available (from financial year plus previous years) |
||||||||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
carried over |
cancelled |
||||
Community subsidies |
24 795 |
20 200 |
Title I Staff |
18 540 |
17 304 |
17 117 |
187 |
1 236 |
495 |
|
385 |
|
109 |
19 035 |
17 304 |
17 502 |
187 |
1 345 |
Other revenue |
p.m. |
877 |
Title II Administration |
6 255 |
4 705 |
4 198 |
507 |
1 550 |
500 |
|
453 |
|
47 |
6 755 |
4 705 |
4 651 |
507 |
1 597 |
Earmarked revenue |
244 000 |
256 008 |
Title III Operating activities |
244 000 |
32 760 |
4 007 |
239 992 |
0 |
701 681 |
153 923 |
249 952 |
438 814 |
12 915 |
945 681 |
186 683 |
253 959 |
678 806 |
12 915 |
Total |
268 795 |
277 085 |
Total |
268 795 |
54 769 |
25 322 |
240 686 |
2 786 |
702 676 |
153 923 |
250 790 |
438 814 |
13 071 |
971 471 |
208 692 |
276 112 |
679 500 |
15 857 |
Footnote: The amount available for commitment at the end of the year is 746,922 euro (of which 11,240 euro from 2006 appropriations and 535,682 euro from previous years). NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
273 192 |
261 009 |
Other revenue |
239 |
1 832 |
Total (a) |
273 432 |
262 841 |
Operating expenses |
||
Staff expenses |
16 164 |
15 727 |
Fixed asset related expenses |
581 |
703 |
Other administrative expenses |
5 510 |
6 509 |
Operational expenses |
247 509 |
243 442 |
Total (b) |
269 764 |
— |
Surplus/(deficit) from operating activities (c = a - b) |
3 668 |
266 381 |
Financial operations revenue (e) |
— |
— |
Financial operations expenses (f) |
25 |
— |
Surplus/(deficit) from non-operating Activities (g = e - f) |
- 25 |
— |
Economic result for the year (h = c + g) |
3 643 |
- 3 540 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
70 |
84 |
Tangible fixed assets |
743 |
1 192 |
Long-term receivables |
10 175 |
40 002 |
Current assets |
||
Short-term pre-financing |
166 885 |
135 285 |
Short-term receivables |
24 562 |
29 574 |
Cash and cash equivalents |
51 991 |
57 917 |
Total assets |
254 425 |
264 055 |
Current liabilities |
||
Provisions for risks and charges |
1 986 |
2 100 |
Accounts payable |
85 496 |
98 655 |
Total liabilities |
87 482 |
100 755 |
Net assets |
||
Accumulated surplus/deficit |
163 300 |
166 840 |
Economic result for the year |
3 643 |
- 3 540 |
Total net assets |
166 943 |
163 300 |
Total liabilities and net assets |
254 425 |
264 055 |
NB: these accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/16 |
European Aviation Safety Agency (Cologne) — Publication of the final accounts for the financial year 2006
(2007/C 261/06)
The complete version of the final accounts may be found at the following address:
http://www.easa.eu.int/doc/About_EASA/Manag_Board/2007/MB%20Decision%2009-2007%20opinion%20on%20accounts%20-%20accounts.pdf
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||||
Revenue |
Expenditure |
||||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations for the financial year |
Appropriations carried over from the previous financial year |
||||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||||
Own revenue |
30 700 |
33 236 |
Title I Staff (NDA) |
25 211 |
23 881 |
23 595 |
286 |
1 330 |
214 |
160 |
54 |
||
Community subsidy |
32 899 |
31 454 |
Title II Administration (NDA) |
6 812 |
6 222 |
3 637 |
2 585 |
590 |
782 |
690 |
92 |
||
Other subsidies |
635 |
453 |
Title III Operating activities (NDA) |
7 380 |
5 625 |
2 763 |
2 862 |
1 756 |
1 276 |
1 130 |
146 |
||
Title III Operating activities (DA) |
|
|
|
|
|
|
|
|
|||||
Other revenue |
156 |
308 |
|
25 680 |
23 219 |
|
|
2 461 |
|
|
|
||
|
24 880 |
|
11 362 |
13 518 |
0 |
4 334 |
4 334 |
0 |
|||||
Assigned revenue |
1 273 |
1 380 |
Assigned revenue |
1 380 |
1 365 |
1 357 |
0 |
22 |
0 |
0 |
0 |
||
Total |
65 663 |
66 831 |
Total CA |
66 463 |
60 312 |
|
5 733 |
6 159 |
2 272 |
|
292 |
||
Total PA |
65 663 |
|
42 714 |
19 251 |
3 698 |
6 606 |
6 314 |
292 |
|||||
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
|||
|
Note |
2006 |
2005 |
Operating revenue |
|||
Fees and charges |
1 |
35 173 |
10 888 |
Community subsidies |
|
26 401 |
17 417 |
Other subsidies |
|
2 021 |
2 138 |
Other revenue |
|
340 |
26 |
Total (a) |
|
63 935 |
30 469 |
Operating expenditure |
|||
Staff expenditure |
2 |
23 778 |
13 636 |
Fixed asset related expenditure |
|
573 |
341 |
Other administrative expenditure |
3 |
6 436 |
3 675 |
Operational expenditure |
|
27 798 |
11 660 |
Total (b) |
|
58 586 |
29 312 |
Surplus/(deficit) from operating activities (c = a - b) |
|
5 349 |
1 157 |
Financial operations revenue (e) |
|
263 |
41 |
Financial operations expenditure (f) |
|
19 |
14 |
Surplus/(deficit) from non-operating activities (g = e - f) |
|
243 |
27 |
Economic result for the year (h = c + g) |
|
5 593 |
1 184 |
NB: These accounts are drawn up on a accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
|||
|
Note |
2006 |
2005 |
Non-current assets |
|||
Intangible assets |
|
268 |
182 |
Tangible fixed assets |
|
1 719 |
1 348 |
Current assets |
|||
Short-term receivables |
1 |
13 881 |
8 816 |
Cash and cash equivalents |
2 |
24 056 |
11 746 |
Total assets |
|
39 924 |
22 094 |
Current liabilities |
|||
Provisions for risks and charges |
3 |
639 |
— |
Accounts payable |
4 |
30 663 |
19 065 |
Total liabilities |
|
31 302 |
19 065 |
Net assets |
|||
Accumulated surplus/deficit |
|
3 029 |
1 845 |
Economic result of the year |
|
5 593 |
1 184 |
Total net assets |
|
8 622 |
3 029 |
Total liabilities and net assets |
|
39 924 |
22 094 |
NB: Revenue collected and payments are estimated on a cash basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/20 |
European Maritime Safety Agency (Lisbon) — Publication of the final accounts for the financial year 2006
(2007/C 261/07)
The complete version of the final accounts may be found at the following address:
http://www.emsa.europa.eu/end645.html
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Origin of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations for the financial year |
Appropriations carried over from the previous Financial Year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
paid |
cancelled |
||||
Community subsidies |
44 738 |
32 030 |
Title I Staff (NDA) |
13 459 |
12 705 |
10 387 |
664 |
2 408 |
161 |
62 |
99 |
Title II Administration (NDA) |
2 972 |
2 550 |
1 944 |
606 |
422 |
333 |
248 |
85 |
|||
Other income |
0 |
362 |
Title III Operating activities (DA) |
|
|
|
|
|
|
|
|
|
28 308 |
19 033 |
0 |
0 |
9 275 |
0 |
0 |
0 |
|||
|
28 308 |
0,00 |
11 638 |
0 |
16 669 |
0 |
0 |
0 |
|||
Total |
44 738 |
32 392 |
Total CA |
44 738 |
34 287 |
0 |
1 270 |
12 105 |
0 |
0 |
0 |
Total PA |
44 738 |
0 |
23 969 |
1 270 |
19 499 |
494 |
310 |
184 |
|||
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturnn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
24 716 |
15 666 |
Other subsidies |
678 |
0 |
Total (a) |
25 394 |
15 666 |
Operating expenditure |
||
Staff expenditure |
9 616 |
6 099 |
Fixed asset related expenditure |
236 |
151 |
Other administrative expenditure |
3 548 |
2 042 |
Operational expenditure (1) |
14 151 |
2 925 |
Total (b) |
27 551 |
11 217 |
Surplus/(deficit) from operating activities (c = a - b) |
- 2 157 |
4 439 |
Financial operations revenue (e) |
0 |
0 |
Financial operations expenditure (f) |
0 |
3 |
Surplus/(deficit) from non-operating activities (g = e - f) |
0 |
- 3 |
Economic result for the year (h = c + g) |
- 2 157 |
4 435 |
NB: These accounts are drawn up on a accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
55 |
69 |
Tangible fixed assets |
523 |
455 |
Current assets |
||
Short-term pre-financing |
4 849 |
5 351 |
Short-term receivables |
270 |
105 |
Cash and cash equivalents |
11 633 |
8 866 |
Total assets |
17 330 |
14 847 |
Current liabilities |
||
Provisions for risks and charges |
191 |
107 |
Accounts payable |
12 111 |
7 555 |
Total liabilities |
12 301 |
7 661 |
Net assets |
||
Accumulated surplus/deficit |
7 185 |
2 750 |
Economic result for the year |
- 2 157 |
4 435 |
Total net assets |
5 028 |
7 185 |
Total liabilities and net assets |
17 330 |
14 847 |
NB: These accounts are drawn up on a accrual basis. |
(1) Signature of new contracts for tankers.
NB: These accounts are drawn up on a accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/23 |
European Network and Information Security Agency (Heraklion) — Publication of the final accounts for the financial year 2006
(2007/C 261/08)
The complete version of the final accounts may be found at the following address:
www.enisa.europa.eu
Source: Data supplied by the Agency — These tables summarise the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||||||
Revenue |
Expenditure |
|||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous financial year(s) |
|||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
cancelled |
||||
Community subsidies |
6 940 |
6 600 |
Title I Staff |
4 249 |
3 989 |
3 728 |
253 |
268 |
257 |
257 |
178 |
79 |
Other revenue |
12 |
12 |
Title II Administration |
859 |
779 |
653 |
126 |
80 |
1 065 |
1 065 |
863 |
202 |
Title III Operating activities |
1 844 |
1 542 |
989 |
538 |
317 |
790 |
790 |
271 |
519 |
|||
Total |
6 952 |
6 612 |
Total |
6 952 |
6 310 |
5 370 |
917 |
665 |
2 112 |
2 112 |
1 312 |
800 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
5 476 |
4 251 |
Other revenues |
12 |
— |
Total (a) |
5 488 |
4 251 |
Operating expenditure |
||
Staff expenditure |
3 100 |
1 040 |
Fixed asset related expenditure |
103 |
31 |
Other administrative expenditure |
1 515 |
1 563 |
Operational expenditure |
1 236 |
518 |
Total (b) |
5 954 |
3 152 |
Surplus/(deficit) from operating activities (c = a - b) |
- 466 |
1 099 |
Financial operations revenue(e) |
— |
— |
Financial operations expenditure (f) |
- 2 |
- 1 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 2 |
- 1 |
Economic result for the year (h = c + g) |
- 468 |
1 098 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
33 |
12 |
Tangible fixed assets |
312 |
332 |
Current assets |
||
Short-term receivables |
56 |
13 |
Cash and cash equivalents |
2 519 |
2 510 |
Total assets |
2 920 |
2 867 |
Current liabilities |
||
Provisions for risks and charges |
66 |
45 |
Accounts payable |
2 224 |
1 724 |
Total liabilities |
2 290 |
1 769 |
Net assets |
||
Accumulated surplus/deficit |
1 098 |
— |
Economic result for the year |
- 468 |
1 098 |
Total net assets |
630 |
1 098 |
Total liabilities and net assets |
2 920 |
2 867 |
NB: These accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/26 |
European Agency for Safety and Health at Work (Bilbao) — Publication of the final accounts for the financial year 2006
(2007/C 261/09)
The complete version of the final accounts may be found at the following address:
http://osha.europa.eu/about/finance/2006/2006_annual_accounts.pdf
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from the previous financial year |
||||||
final |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidies |
13 200 |
11 900 |
Title I Staff |
4 556 |
4 080 |
3 831 |
125 |
600 |
75 |
28 |
47 |
Other revenue |
247 |
248 |
Title II Administration |
1 524 |
1 481 |
1 083 |
381 |
61 |
331 |
313 |
17 |
Title III Operating activities |
7 367 |
7 025 |
5 060 |
1 963 |
344 |
2 213 |
1 814 |
400 |
|||
Assigned revenue (1) |
518 |
312 |
Assigned revenue (1) |
518 |
407 |
324 |
194 |
0 |
206 |
0 |
206 |
Total |
13 965 |
12 460 |
Total |
13 965 |
12 993 |
10 298 |
2 663 |
1 005 |
2 825 |
2 155 |
670 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidy |
11 730 |
11 021 |
Other subsidies |
238 |
284 |
Other incomes |
1 580 |
2 460 |
Total (a) |
13 548 |
13 765 |
Operating expenditure |
||
Staff expenditure |
3 640 |
3 312 |
Fixed asset-related expenditure (2) |
139 |
- 14 |
Other administrative expenditure |
1 825 |
1 692 |
Other operational expenditure |
8 028 |
8 584 |
Total (b) |
13 632 |
13 575 |
Surplus/(deficit) from operating activities (c = a - b) |
- 84 |
190 |
Financial expenditure (d) |
6 |
7 |
Surplus/(deficit) from non operating activities (e = d) |
- 6 |
- 7 |
Economic result for the year (f = c + e) |
- 90 |
183 |
NB: These accounts are drawn up on a accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible assets |
71 |
88 |
Tangible assets |
247 |
247 |
Long-term receivables |
4 |
4 |
Current assets |
||
Short-term pre-financing |
435 |
454 |
Short-term receivables |
27 |
142 |
Cash and cash equivalents |
2 990 |
3 392 |
Total assets |
3 774 |
4 327 |
Current liabilities |
||
Provisions for risks and charges |
63 |
58 |
Accounts payable |
1 981 |
2 448 |
Total liabilities |
2 044 |
2 507 |
Net assets |
||
Accumulated surplus/deficit |
1 820 |
1 637 |
Economic result for the year |
- 90 |
183 |
Total net assets |
1 730 |
1 820 |
Total liabilities and net assets |
3 774 |
4 327 |
NB: These accounts are drawn up on a accrual basis. |
(1) The amount entered in the budget for assigned revenue is 661 000 euro, of which only 518 000 euro have been received. In order to present a correct image, the correct amount of 518 000 euro is given here.
NB: Revenue collected and payments are estimated on a cash basis.
(2) The negative amount presented for 2005 is the result of corrections.
NB: These accounts are drawn up on a accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/29 |
Intelligent Energy Executive Agency (Brussels) — Publication of the final accounts for the financial year 2006
(2007/C 261/10)
The complete version of the final accounts may be found at the following address:
http://ec.europa.eu/energy/intelligent/library/official_documents_en.htm
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Appropriations under the final budget |
Appropriations carried over from the previous financial year(s) (1) |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidies |
5 168 |
5 168 |
Title I Staff |
2 959 |
2 944 |
2 561 |
118 |
280 |
66 |
2 |
64 |
Other subsidies (2) |
|
461 |
Title II Administration |
784 |
718 |
651 |
67 |
66 |
324 |
309 |
15 |
Title III Operating activities (3) |
1 425 |
1 346 |
549 |
797 |
79 |
70 |
1 |
69 |
|||
Total |
5 168 |
5 629 |
Total |
5 168 |
5 008 |
3 762 |
982 |
425 |
461 |
313 |
148 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial year 2006
(1000 euro) |
|
|
2006 |
Operating revenue |
|
Community subsidies |
5 057 |
Other revenues |
105 |
Total (a) |
5 162 |
Operating expenses |
|
Staff expenses |
2 616 |
Fixed asset related expenses |
38 |
Other administrative expenses |
1 305 |
Total (b) |
3 959 |
Surplus/(deficit) from operating activities (c = a - b) |
1 203 |
Charges 2005 (d) |
273 |
Economic result for the year (e = c - d) |
930 |
NB: these accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006
(1000 euro) |
|
|
2006 |
Non-current assets |
|
Intangible fixed assets |
13 |
Tangible fixed assets |
88 |
Current assets |
|
Short-term receivables |
95 |
Cash and cash equivalents |
1 509 |
Total assets |
1 705 |
Current liabilities |
|
Provisions for risks and charges |
48 |
Accounts payable |
727 |
Total liabilities |
775 |
Net assets |
|
Economic result for the year |
930 |
Total net assets |
930 |
Total liabilities and net assets |
1 705 |
NB: These accounts are drawn up on an accrual basis. |
(1) Appropriations remaining from 2005 transferred by the Commission to the Agency.
(2) Subsidy received from the European Commission to cover the commitments carried over from 2005 to 2006.
(3) Expenditure on experts' meetings connected with the implementation of projects.
NB: Revenue collected and payments are estimated on a cash basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/32 |
Education, Audiovisual and Culture Executive Agency (Brussels) — Publication of the final accounts for the financial year 2006
(2007/C 261/11)
The complete version of the final accounts may be found at the following address:
http://eacea.ec.europa.eu/about/financial_en.htm
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||
Revenue |
Expenditure |
|||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
||||
entered |
committed |
paid |
carried over |
cancelled |
||||
Community subsidies (1) |
29 199 |
27 749 |
Title I Staff |
17 498 |
16 311 |
14 806 |
1 220 |
1 472 |
Title II Administration |
11 701 |
10 371 |
4 903 |
5 468 |
1 330 |
|||
Total |
29 199 |
27 749 |
Total |
29 199 |
26 682 |
19 709 |
6 688 |
2 802 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial year 2006
(1000 euro) |
|
|
2006 |
Operating revenue |
|
Community subsidies |
26 397 |
Total (a) |
26 397 |
Operating expenses |
|
Staff expenses (2) |
13 071 |
Fixed asset related expenses |
57 |
Other administrative expenses |
9 724 |
Total (b) |
22 852 |
Economic result for the year (c = a - b) |
3 545 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006
(1000 euro) |
|
|
2006 |
Non-current assets |
|
Intangible fixed assets |
159 |
Tangible fixed assets |
243 |
Current assets |
|
Short-term receivables |
1 253 |
Cash and cash equivalents |
7 886 |
Total assets |
9 541 |
Current liabilities |
|
Provisions for risks and charges |
310 |
Accounts payables |
5 686 |
Total liabilities |
5 996 |
Net assets |
|
Economic result of the year |
3 545 |
Total net assets |
3 545 |
Total liabilities and net assets |
9 541 |
NB: These accounts are drawn up on an accrual basis. |
(1) Including European Economic Area subsidies.
NB: Revenue collected and payments are estimated on a cash basis.
(2) Staff expenses have been less than expected.
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/35 |
European Food Safety Authority (Parma) — Publication of the final accounts for the financial year 2006
(2007/C 261/12)
The complete version of the final accounts may be found at the following address:
http://www.efsa.europa.eu/en/about_efsa/efsa_funding/accounts.html
Source: Data supplied by the Authority — This table summarises the data provided by the Authority in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||||||
Revenue |
Expenditure |
|||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous financial year(s) |
|||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
cancelled |
||||
Community subsidies |
40 249 |
37 520 |
Title I Staff |
18 505 |
17 722 |
17 238 |
483 |
783 |
546 |
546 |
480 |
66 |
Other revenue |
0 |
23 |
Title II Administration |
7 375 |
7 037 |
4 144 |
2 894 |
338 |
2 285 |
2 285 |
2 100 |
185 |
Title III Operating activities |
14 369 |
11 649 |
7 137 |
4 512 |
2 720 |
3 476 |
3 476 |
2 464 |
1 012 |
|||
Total |
40 249 |
37 543 |
Total |
40 249 |
36 408 |
28 519 |
7 889 |
3 841 |
6 308 |
6 308 |
5 044 |
1 264 |
NB: Variations in totals are due to the effects of rounding. NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Own resources |
|
|
Community subsidies |
35 117 |
27 405 |
Other subsidies |
|
|
Other revenue |
23 |
0 |
Total (a) |
35 140 |
27 405 |
Operating expenditure |
||
Staff expenditure |
16 014 |
13 012 |
Fixed asset related expenditure |
771 |
603 |
Other administrative expenditure |
8 303 |
5 833 |
Operational expenditure |
8 950 |
8 718 |
Total (b) |
34 038 |
28 166 |
Surplus/(deficit) from operating activities (c = a - b) |
1 102 |
- 761 |
Financial operations revenue (e) |
3 |
0 |
Financial operations expenditure (f) |
4 |
7 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 1 |
- 7 |
Economic result for the year (h = c + g) |
1 101 |
- 768 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
687 |
615 |
Tangible fixed assets |
950 |
972 |
Current assets |
||
Short-term pre-financing |
224 |
171 |
Short-term receivables |
43 |
100 |
Other receivables |
112 |
28 |
Cash and cash equivalents |
10 607 |
10 879 |
Total assets |
12 624 |
12 766 |
Current liabilities |
||
Provision for risks and charges |
388 |
0 |
Accounts payable |
7 451 |
9 082 |
Total liabilities |
7 839 |
9 082 |
Net assets |
||
Accumulated surplus/deficit |
3 684 |
4 452 |
Economic result for the year |
1 101 |
- 768 |
Total net assets |
4 785 |
3 684 |
Total liabilities and net assets |
12 624 |
12 766 |
NB: These accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/38 |
European GNSS Supervisory Authority (Brussels) — Publication of the final accounts for the financial year 2006
(2007/C 261/13)
The complete version of the final accounts may be found at the following address:
http://www.gsa.europa.eu/
Source: Data supplied by the Authority — This table summarises the data provided by the Authority in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Origin of Revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations under the final budget |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidies |
7 026 |
7 026 |
Title I Staff |
2 510 |
921 |
522 |
398 |
1 589 |
37 |
0 |
37 |
Other subsidies |
|
|
Title II Administration |
1 353 |
1 060 |
182 |
878 |
293 |
27 |
0 |
27 |
Other revenue |
3 |
0 |
Title II Operating activities |
3 100 |
1 127 |
0 |
1 127 |
1 973 |
0 |
0 |
0 |
Earmarked revenue |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|||
Total |
7 029 |
7 026 |
Total |
6 963 |
3 108 |
704 |
2 403 |
3 855 |
64 |
0 |
64 |
NB: Any discrepancies in totals are due to the effects of rounding. NB: Revenue collected and paymets are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Own resources |
0 |
0 |
Community subsidies |
1 981 |
0 |
Other subsidies |
0 |
0 |
Other revenues |
60 |
0 |
Total (a) |
2 041 |
0 |
Operating expenses |
||
Staff expenses |
564 |
0 |
Fixed asset related expenses |
4 |
0 |
Other administrative expenses |
595 |
0 |
Operational expenses |
53 |
0 |
Total (b) |
1 216 |
0 |
Surplus/(deficit) from operating activities (c = a - b) |
825 |
0 |
Financial operations revenues (e) |
0 |
0 |
Financial operations expenses (f) |
0 |
0 |
Surplus/(deficit) from non-operating activities (g = e - f) |
0 |
0 |
Economic result for the year (h = c + g) |
825 |
0 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
0 |
0 |
Tangible fixed assets |
65 |
0 |
Current assets |
||
Short-term pre-financing |
0 |
0 |
Short-term receivables |
59 |
0 |
Cash and cash equivalents |
76 485 |
0 |
Total assets |
76 609 |
0 |
Non-current liabilities |
||
Provisions for risks and charges |
0 |
0 |
Other long-term liabilities |
0 |
0 |
Current liabilities |
||
Provisions for risks and charges |
29 |
0 |
Accounts payable (1) |
75 755 |
0 |
Total liabilities |
75 784 |
0 |
Net assets |
||
Reserves |
0 |
0 |
Accumulated surplus/deficit |
0 |
0 |
Economic result of the year |
825 |
0 |
Total net assets |
825 |
0 |
Total liabilities and net assets |
76 609 |
0 |
NB: These accounts are drawn up on an accrual basis. |
(1) Including an amount of 70 069 962,04 euro from the Galileo Joint Undertaking for the activities transferred with effect from 1 January 2007. This amount will be reclassified in the 2007 Accounts.
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/42 |
Translation Centre for the Bodies of the European Union (Luxembourg) — Publication of the final accounts for the financial year 2006
(2007/C 261/14)
The complete version of the final accounts may be found at the following address:
http://www.cdt.europa.eu/cdt/ewcm.nsf/vEmList?Openview&unid=B26E80D16E767270C1256E99004E454B&lst=tvia-6b6k4k&lstc=tvia-6b6k4l
Source: Data supplied by the Centre — This table summarises the data provided by the Centre in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Own revenue |
29 731 |
32 359 |
Title I Staff |
15 464 |
13 989 |
13 793 |
196 |
1 475 |
106 |
99 |
7 |
Other revenue |
0 |
93 |
Title II Administration |
4 421 |
3 949 |
2 734 |
1 215 |
472 |
755 |
673 |
82 |
Interest |
600 |
844 |
Title III Operating activities |
10 739 |
8 909 |
7 434 |
1 475 |
1 830 |
1 291 |
1 288 |
3 |
Balance for the previous financial year |
10 545 |
10 545 |
Title X Reserve |
10 252 |
0 |
0 |
0 |
10 252 |
0 |
0 |
0 |
Total |
40 876 |
43 841 |
Total |
40 876 |
26 847 |
23 961 |
2 886 |
14 029 |
2 151 |
2 060 |
92 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Own resources |
32 817 |
30 408 |
Other revenue (1) |
126 |
372 |
Total (a) |
32 943 |
30 780 |
Operating expenditure |
||
Staff expenditure |
13 713 |
13 200 |
Fixed asset-related expenditure |
4 195 |
3 547 |
Other administrative expenditure |
2 021 |
1 849 |
Operational expenditure |
8 757 |
7 397 |
Total (b) |
28 686 |
25 993 |
Surplus/(deficit) from operating activities (c = a - b) |
4 258 |
4 787 |
Revenue from financial operations (e) (2) |
844 |
429 |
expenditure on financial operations (f) |
3 |
4 |
Surplus/(deficit) from non-operating activities (g = e - f) |
841 |
425 |
Economic result for the year (h = c + g) |
5 099 |
5 212 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
267 |
343 |
Tangible fixed assets |
391 |
356 |
Current assets |
||
Stock |
313 |
279 |
Short-term receivables |
5 907 |
6 184 |
Cash and cash equivalents |
34 618 |
27 392 |
Total assets |
41 496 |
34 554 |
Current liabilities |
||
Provisions for risks and charges |
10 600 |
9 330 |
Accounts payable (3) |
11 286 |
1 418 |
Total liabilities |
21 886 |
10 748 |
Net assets |
||
Reserves |
466 |
9 761 |
Accumulated surplus/deficit |
14 045 |
8 833 |
Economic result for the year |
5 099 |
5 212 |
Total net assets |
19 610 |
23 806 |
Total liabilities and net assets |
41 496 |
34 554 |
NB: These accounts are drawn up on an accrual basis. |
(1) In 2005, the Centre included translation work in progress (279 452 euro) in its Balance Sheet for the first time. In 2006, by contrast, only the variation in the volume of this work in progress (33 215 euros) is recorded in the economic outturn account.
(2) In 2006, there was an increase in the available financial assets, resulting in an increase in interest received.
NB: These accounts are drawn up on an accrual basis.
(3) This amounts includes 9 292 000 euro to be repaid to the Centre's clients and disclosed as a reserve in the Centre's Financial Statements (see Centre's reply to point 7).
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/46 |
European Centre for the Development of Vocational Training (Cedefop) — Thessaloniki — Publication of the final accounts for the financial year 2006
(2007/C 261/15)
The complete version of the final accounts may be found at the following address:
http://www.cedefop.europa.eu/index.asp?section=4&sub=4
Source: Data supplied by the Centre — This table summarises data provided by the Centre in its Annual Accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||||
Revenue |
Expenditure |
||||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations for the Financial Year |
Appropriations carried over from the previous financial year |
||||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
committed |
paid |
carried over |
cancelled |
||||
Own revenue |
|
|
Title I Staff (NDA) |
9 443 |
8 483 |
8 145 |
338 |
960 |
213 |
213 |
173 |
0 |
40 |
Community subsidy |
16 700 |
14 589 |
|||||||||||
Other revenue |
140 |
75 |
Title II Administration (NDA) |
1 419 |
1 281 |
738 |
559 |
123 |
334 |
334 |
297 |
0 |
38 |
Title III Operating activities (DA) |
|
|
|
|
|
|
|
|
|
|
|||
|
5 978 |
5 722 |
0 |
0 |
256 |
0 |
0 |
0 |
0 |
0 |
|||
|
5 978 |
0 |
4 527 |
0 |
1 451 |
0 |
0 |
0 |
0 |
0 |
|||
Assigned revenue |
723 |
649 |
Assigned revenue |
723 |
387 |
65 |
584 |
74 |
511 |
337 |
179 |
333 |
0 |
Total |
17 563 |
15 313 |
Total CA |
17 563 |
15 872 |
0 |
1 480 |
1 413 |
1 058 |
884 |
0 |
333 |
77 |
Total PA |
17 563 |
0 |
13 475 |
1 480 |
2 607 |
1 058 |
0 |
649 |
333 |
77 |
|||
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
14 146 |
14 620 |
Other subsidies |
457 |
399 |
Other revenues |
279 |
291 |
Total (a) |
14 882 |
15 309 |
Operating expenditure |
||
Staff expenditure |
8 166 |
9 091 |
Fixed asset related expenditure |
480 |
502 |
Other administrative expenditure |
1 181 |
1 460 |
Operational expenditure |
4 340 |
5 021 |
Total (b) |
14 167 |
16 074 |
Surplus/(deficit) from operating activities (c = a - b) |
715 |
- 765 |
Financial operations revenue (e) |
0 |
1 |
Financial operations expenditure (f) |
4 |
4 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 4 |
3 |
Economic result for the year (h = c + g) |
711 |
- 768 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
92 |
136 |
Tangible fixed assets |
4 887 |
5 218 |
Current assets |
||
Short-term pre-financing |
552 |
80 |
Short-term receivables |
443 |
294 |
Cash and cash equivalents |
3 919 |
3 344 |
Total assets |
9 893 |
9 072 |
Current liabilities |
||
Provisions for risks and charges |
317 |
204 |
Accounts payable |
3 777 |
3 780 |
Total liabilities |
4 094 |
3 984 |
Net assets |
||
Accumulated surplus/deficit |
5 088 |
5 856 |
Economic result of the year |
711 |
- 768 |
Total net assets |
5 799 |
5 088 |
Total liabilities and net assets |
9 893 |
9 072 |
NB: These accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/49 |
European Centre for Disease Prevention and Control (Stockholm) — Publication of the final accounts for the financial year 2006
(2007/C 261/16)
The complete version of the final accounts may be found at the following address:
http://www.ecdc.europa.eu/About_us/Key_Documents.html
Source: Data supplied by the Centre — This table summarises the data supplied by the Centre in its own financial statements.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||||||
Revenue |
Expenditure |
|||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous financial year(s) |
|||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
cancelled |
||||
Community subsidies (1) |
17 146 |
17 018 |
Title I Staff |
6 084 |
6 068 |
5 664 |
404 |
16 |
362 |
362 |
312 |
50 |
Title II Administration |
3 731 |
3 588 |
1 968 |
1 620 |
143 |
535 |
535 |
402 |
133 |
|||
Title III Operating activities |
7 331 |
7 216 |
2 143 |
5 073 |
115 |
541 |
541 |
408 |
133 |
|||
Total |
17 146 |
17 018 |
Total |
17 146 |
16 872 |
9 775 |
7 097 |
274 |
1 438 |
1 438 |
1 122 |
316 |
NB: Variations in totals are due to the effects of rounding. NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
15 806 |
2 646 |
Total (a) |
15 806 |
2 646 |
Operating expenditure |
||
Staff expenditure |
4 536 |
170 |
Fixed asset related expenditure |
305 |
107 |
Other administrative expenditure |
2 893 |
1 079 |
Operational expenditure |
2 623 |
326 |
Total (b) |
10 357 |
1 682 |
Surplus/(deficit) from operating activities (c = a - b) |
5 449 |
964 |
Financial operations revenue (e) |
|
0 |
Financial operations expenditure (f) |
64 |
11 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 64 |
- 11 |
Economic result for the year (h= c + g) |
5 385 |
954 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance Sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible assets |
111 |
37 |
Tangible fixed assets |
936 |
207 |
Current assets |
||
Short-term prefinancing |
400 |
|
Stocks |
7 |
|
Short-term receivables |
387 |
320 |
Cash and cash equivalents |
7 223 |
2 059 |
Total assets |
9 064 |
2 624 |
Current liabilities |
||
Provision for risks and charges |
70 |
|
Accounts payable |
2 655 |
1 671 |
Total liabilities |
2 725 |
1 671 |
Net assets |
||
Accumulated surplus/deficit |
954 |
|
Economic result for the year |
5 385 |
954 |
Total net assets |
6 339 |
954 |
Total liabilities and net assets |
9 064 |
2 624 |
NB: These accounts are drawn up on an accrual basis. |
(1) Including the appropriations managed by the Commission.
NB: Revenue collected and payments are estimated on a cash basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/52 |
European Police College (Bramshill) — Publication of the final accounts for the financial year 2006
(2007/C 261/17)
The complete version of the final accounts may be found at the following address:
http://www.cepol.europa.eu
Source: Data supplied by the College — This table summarises the data provided by the College in its annual accounts:
Table 1
Economic outturn account for the financial year 2006
(1000 euro) |
|
|
2006 |
Operating revenue |
|
Community subsidies |
4 352 |
Total (a) |
4 352 |
Operating expenditure |
|
Staff expenditure |
1 460 |
Other administrative expenditure |
358 |
Operational expenditure |
2 454 |
Total (b) |
4 272 |
Surplus/(deficit) from operating activities (c = a - b) |
80 |
Financial operations revenues (e) |
0 |
Financial operations expenditure (f) |
12 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 12 |
Economic result for the year (h = c + g) |
68 |
NB: These accounts are drawn up on a accrual basis. |
Table 2
European Police College (Bramshill) — Balance Sheet at 31 December 2006
(1000 euro) |
|
|
2006 |
Non-current assets |
|
Tangible fixed assets |
37 |
Current assets |
|
Short-term receivables |
298 |
Cash and cash equivalents |
3 682 |
Total assets |
4 017 |
Accounts payable |
3 949 |
Total liabilities |
3 949 |
Net assets |
|
Economic result for the year |
68 |
Total net assets |
68 |
Total liabilities and net assets |
4 017 |
NB: These accounts are drawn up on a accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/54 |
European Railway Agency (Lille/Valenciennes) — Publication of the final accounts for the financial year 2006
(2007/C 261/18)
The complete version of the final accounts may be found at the following address:
http://www.era.europa.eu/public/about/Documents/era2006_accounts_en.pdf
Source: Data supplied by the Agency — This table summarises the data provided by the Agency in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
||||||||||||
Revenue |
Expenditure |
|||||||||||
Origin of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from previous year(s) |
|||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
committed |
paid |
cancelled |
||||
Community subsidies |
14 398 |
12 385 |
Title I Staff |
9 649 |
6 816 |
6 688 |
129 |
2 833 |
12 |
4 |
4 |
8 |
Other revenue |
|
20 |
Title II Administration |
1 349 |
1 062 |
664 |
398 |
287 |
1 048 |
347 |
337 |
711 |
Title III Operating activities |
3 400 |
2 543 |
390 |
2 153 |
857 |
2 245 |
1 389 |
1 157 |
1 089 |
|||
Total |
14 398 |
12 406 |
Total |
14 398 |
10 422 |
7 742 |
2 680 |
3 976 |
3 305 |
1 741 |
1 498 |
1 807 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial year 2006
(1000 euro) |
|
|
2006 |
Operating revenue |
|
Community subsidies |
11 920 |
Other subsidies |
364 |
Total (a) |
12 284 |
Operating expenses |
|
Staff expenses |
6 694 |
Fixed asset related expenses |
168 |
Other administrative expenses |
1 322 |
Operational expenses |
1 330 |
Total (b) |
9 514 |
Surplus/(deficit) from operating activities (c = a - b) |
2 770 |
Financial operations revenue (e) |
3 |
Financial operations expenses (f) |
2 |
Surplus/(deficit) from non-operating activities (g = e - f) |
1 |
Economic result for the year (h = c + g) |
2 771 |
NB: These accounts are drawn up on a accrual basis. |
Table 3
Balance sheet at 31 December 2006
(1000 euro) |
|
|
2006 |
Non-current assets |
|
Intangible fixed assets |
506 |
Tangible fixed assets |
378 |
Current assets |
|
Short-term pre-financing |
18 |
Short-term receivables |
188 |
Cash and cash equivalents |
3 299 |
Total assets |
4 389 |
Current liabilities |
|
Accounts payable |
1 618 |
Total liabilities |
1 618 |
Net assets |
|
Economic result for the year |
2 771 |
Total net assets |
2 771 |
Total liabilities and net assets |
4 389 |
NB: These accounts are drawn up on a accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/57 |
Eurojust (The Hague) — Publication of the final accounts for the financial year 2006
(2007/C 261/19)
The complete version of the final accounts may be found at the following address:
http://www.eurojust.europa.eu/adm_budg_finance.htm
Source: Data supplied by Eurojust — This table summarises the data supplied by Eurojust in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Appropriations under the final budget |
Appropriations carried over from the previous financial year(s) |
||||||
entered |
committed |
paid |
carried over |
cancelled |
entered |
paid |
cancelled |
||||
Community subsidies |
14 700 |
14 700 |
Title I Staff |
6 844 |
6 601 |
6 412 |
189 |
243 |
112 |
96 |
16 |
Other revenue |
— |
1 004 |
Title II Administration |
3 384 |
3 295 |
2 214 |
1 082 |
89 |
722 |
571 |
151 |
Title III Operating activities |
4 472 |
4 189 |
2 940 |
1 320 |
211 |
1 280 |
1 153 |
127 |
|||
Total |
14 700 |
15 704 |
Total |
14 700 |
14 086 |
11 566 |
2 591 |
543 |
2 114 |
1 819 |
295 |
NB: variations in totals are due to the effects of rounding. NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
12 858 |
11 991 |
Other revenues |
973 |
59 |
Total (a) |
13 831 |
12 050 |
Operating expenditure |
||
Staff expenditure |
6 581 |
5 149 |
Fixed-asset related expenditure |
674 |
508 |
Other administrative expenditure |
2 202 |
2 800 |
Operational expenditure |
3 297 |
2 054 |
Total (b) |
12 754 |
10 511 |
Surplus/(deficit) from operating activities (c = a - b) |
1 077 |
1 539 |
Other charges (d) |
— |
3 |
Surplus/(deficit) from non-operating activities (e = - d) |
0 |
- 3 |
Economic result for the year (f = c + e) |
1 077 |
1 536 |
NB: These accounts are drawn up on a accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
556 |
167 |
Tangible fixed assets |
1 674 |
1 606 |
Current assets |
||
Short-term receivables |
372 |
159 |
Cash and cash equivalents |
4 749 |
3 130 |
Total assets |
7 351 |
5 062 |
Current liabilities |
||
Provisions for risks and charges |
134 |
85 |
Accounts payables |
2 762 |
1 599 |
Total liabilities |
2 896 |
1 684 |
Net assets |
||
Accumulated surplus/deficit |
3 378 |
1 842 |
Economic result for the year |
1 077 |
1 536 |
Total net assets |
4 455 |
3 378 |
Total liabilities and net assets |
7 351 |
5 062 |
NB: These accounts are drawn up on a accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/60 |
European Foundation for the Improvement of Living and Working Conditions (Dublin) — Publication of the final accounts for the financial year 2006
(2007/C 261/20)
The complete version of the final accounts may be found at the following address:
http://www.eurofound.europa.eu/about/publicaccess/categories/finance/2007.htm
Source: Data supplied by the Foundation — This table summarises the data supplied by the Foundation in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations for the financial year |
Appropriations carried over from previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidy |
19 000 |
19 000 |
Title I Staff (NDA) |
9 931 |
9 894 |
9 774 |
120 |
37 |
157 |
152 |
5 |
Other subsidies |
540 |
241 |
Title II Administration (NDA) |
1 530 |
1 463 |
862 |
634 |
34 |
507 |
482 |
24 |
Other revenue |
220 |
265 |
Title III Operating activities (NDA) |
8 299 |
7 860 |
4 612 |
3 558 |
129 |
3 954 |
3 713 |
241 |
Total |
19 760 |
19 506 |
Total |
19 760 |
19 217 |
15 248 |
4 312 |
200 |
4 618 |
4 347 |
270 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
19 000 |
18 600 |
Other subsidies |
517 |
— |
Other revenue |
248 |
366 |
Total (a) |
19 765 |
18 966 |
Operating expenses |
||
Staff expenses |
8 908 |
8 035 |
Fixed asset related expenses (1) |
724 |
576 |
Other administrative expenses |
2 106 |
2 117 |
Operational expenses |
7 409 |
8 581 |
Total (b) |
19 147 |
19 309 |
Surplus/(deficit) from operating activities (c = a - b) |
618 |
- 343 |
Financial operations revenue (e) |
— |
— |
Financial operations expenses (f) |
10 |
9 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 10 |
- 9 |
Economic result for the year (h = c + g) |
608 |
- 352 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
84 |
22 |
Tangible fixed assets |
2 388 |
2 778 |
Current assets |
||
Short-term pre-financing |
344 |
539 |
Short-term receivables |
690 |
505 |
Cash and cash equivalents |
3 111 |
3 244 |
Total assets |
6 617 |
7 088 |
Current liabilities |
||
Provisions for risks and charges |
274 |
189 |
Accounts payable |
1 643 |
2 806 |
Total liabilities |
1 917 |
2 995 |
Net assets |
||
Accumulated surplus/deficit |
4 093 |
4 445 |
Economic result for the year |
608 |
- 352 |
Total net assets |
4 701 |
4 093 |
Total liabilities and net assets |
6 618 |
7 088 |
NB: These accounts are drawn up on an accrual basis. |
(1) Increase due to corrections following a physical inventory done in 2006.
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/63 |
European Training Foundation (Turin) — Publication of the final accounts for the financial year 2006
(2007/C 261/21)
The complete version of the final accounts may be found at the following address:
http://www.etf.europa.eu/Wpubdocs.nsf/0/e3e388b61696fe87c125732500509044/$FILE/ETF-GB-07-011_EN.pdf
Source: Data supplied by the Foundation — This table summarises the data provided by the Foundation in its annual accounts.
Table 1
Budgetary implementation for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Origin of Revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Appropriations for the financial year |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Community subsidies |
19 450 |
19 450 |
Title I Staff (NDA) |
12 239 |
11 990 |
11 427 |
562 |
249 |
478 |
409 |
68 |
Other revenue |
2 |
64 |
Title II Administration (NDA) |
1 719 |
1 595 |
1 158 |
437 |
124 |
326 |
287 |
39 |
Title III Operating activites (DA) |
|
|
|
|
|
|
|
|
|||
|
5 495 |
4 970 |
0 |
1 918 |
525 |
0 |
0 |
0 |
|||
|
5 495 |
0 |
3 052 |
0 |
2 443 |
1 925 |
1 474 |
451 |
|||
Earmarked revenue: Italian government |
980 |
314 |
Earmarked revenue: Italian government |
980 |
544 |
500 |
480 |
0 |
356 |
0 |
356 |
Earmarked revenue: ETE-MEDA |
4365 (1) |
2 000 |
Earmarked revenue: ETE-MEDA |
4365 (1) |
3 114 |
1 234 |
3 131 |
0 |
2 365 |
0 |
2 365 |
Earmarked revenue: TEMPUS |
1 686 |
624 |
Earmarked revenue: TEMPUS |
1 686 |
1 616 |
822 |
864 |
0 |
1 062 |
0 |
1 062 |
Total |
26 484 |
22 452 |
Total CA |
26 484 |
23 829 |
18 193 |
7 392 |
897 |
4 587 |
696 |
3 890 |
Total PA |
26 484 |
18 859 |
18 193 |
5 474 |
2 816 |
6 512 |
2 170 |
4 342 |
|||
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
16 052 |
18 484 |
Other subsidies |
314 |
479 |
Other MEDA ETE |
— |
5 000 |
Other TEMPUS TA 2004/05 |
— |
2 363 |
Awaiting clearance EC — ETE MED and TEMPUS TA |
2 868 |
— |
Total (a) |
19 234 |
26 326 |
Operating expenditure |
||
Staff expenditure |
11 539 |
11 785 |
Fixed asset-related expenditure |
359 |
362 |
Other administrative expenditure |
2 580 |
1 729 |
Operational expenditure |
7 204 |
12 237 |
Total (b) |
21 682 |
26 113 |
Surplus/(deficit) from operating activities (c = a - b) |
- 2 448 |
214 |
Financial operations revenue (e) |
— |
— |
Financial operations expenditure (f) |
1 |
1 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 1 |
- 1 |
Economic result for the year (h = c + g) |
- 2 449 |
213 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
3 053 |
3 214 |
Tangible fixed assets |
311 |
213 |
Current assets |
||
Stocks |
34 |
37 |
Short-term pre-financing |
1 169 |
1 266 |
Short-term receivables |
339 |
174 |
Cash and cash equivalents (2) |
12 157 |
23 665 |
Total assets |
17 063 |
28 569 |
Non-current liabilities |
||
Provisions for risks and charges |
550 |
205 |
Current liabilities |
||
Provisions for risks and charges |
157 |
132 |
Accounts payable |
15 133 |
24 560 |
Total liabilities |
15 840 |
24 897 |
Net assets |
||
Accumulated surplus/deficit |
3 670 |
3 458 |
Economic result for the year |
- 2 448 |
213 |
Total net assets |
1 222 |
3 671 |
Total liabilities and net assets |
17 062 |
28 568 |
NB: These accounts are drawn up on an accrual basis. |
(1) The initial amount entered in the budget was 4 865 000 euro, of which 500 000 euro was not paid by the Commission. For clarity and accuracy the amended amount (4 365 000 euro) is shown.
(2) Reimbursement of unused funds related to Tempus grants.
NB: These accounts are drawn up on an accrual basis.
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/67 |
European Monitoring Centre for Drugs and Drug Addiction (Lisbon) — Publication of the final accounts for the financial year 2006
(2007/C 261/22)
The complete version of the final accounts may be found at the following address:
http://www.emcdda.europa.eu/index.cfm?fuseaction=public.Content&nnodeid=6465&sLanguageiso=EN
Source: Data supplied by the Centre — This table summarises the data provided by the Centre in its annual accounts.
Table 1
Budget implementation for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations for the financial year |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
committed |
cancelled |
||||
Community subsidies |
12 100 |
12 100 |
Title I Staff (NDA) |
6 500 |
6 468 |
6 373 |
95 |
32 |
154 |
134 |
20 |
Own revenue |
521 |
521 |
Title II Administrations (NDA) |
1 590 |
1 482 |
1 077 |
405 |
108 |
650 |
611 |
39 |
Other revenue |
|
93 |
Title III Operational activities (DA) |
|
|
|
|
|
|
|
|
|
4 531 |
4 486 |
|
|
45 |
|
|
|
|||
|
4 531 |
|
4 163 |
|
368 |
|
|
|
|||
Assigned revenue (Phare) |
500 |
381 |
Assigned revenue (Phare) |
500 |
224 |
28 |
472 |
0 |
284 |
171 |
|
Total |
13 121 |
13 095 |
Total CA |
13 121 |
12 660 |
|
972 |
45 |
|
|
|
Total PA |
13 121 |
12 660 |
11 641 |
972 |
508 |
1 088 |
916 |
59 |
|||
NB: Revenue collected and payment are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Community subsidies |
13 394 |
10 592 |
Other revenues |
93 |
312 |
Total (a) |
13 488 |
10 904 |
Operating expenditure |
||
Staff expenditure |
6 566 |
5 843 |
Fixed asset-related expenditure |
292 |
|
Other administrative expenditure |
2 369 |
2 269 |
Operating activities |
4 629 |
4 181 |
Total (b) |
13 857 |
12 293 |
Surplus/(deficit) from operating activities (c = a - b) |
- 370 |
- 1 389 |
Revenue from financial operations (e) |
|
|
Expenditure on financial operations (f) |
16 |
35 |
Surplus/(deficit) from non-operating activities (g = e - f) |
- 16 |
- 35 |
Economic result for the year (h = c + g) |
- 385 |
- 1 424 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
374 |
56 |
Tangible fixed assets |
2 809 |
2 933 |
Current assets |
||
Short-term receivables |
416 |
224 |
Cash and cash equivalents |
1 881 |
3 005 |
Total assets |
5 480 |
6 218 |
Current liabilities |
||
Provisions for risks and charges |
149 |
115 |
Accounts payable |
2 843 |
3 231 |
Total liabilities |
2 992 |
3 346 |
Net assets |
||
Accumulated surplus/deficit |
2 872 |
4 296 |
Economic result for the year |
- 385 |
- 1 424 |
Total net assets |
2 488 |
2 872 |
Total liabilities and net assets |
5 480 |
6 218 |
NB: these accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/70 |
Community Plant Variety Office (Angers) — Publication of the final accounts for the financial year 2006
(2007/C 261/23)
The complete version of the final accounts may be found at the following address:
http://www.cpvo.europa.eu/default.php?res=1&w=1016&h=605&lang=en&page=ocvv/financement.html
Source: Data supplied by the Office — This table summarises the data provided supplied by the Office in its annual accounts.
Table 1
Budget implementation for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue collected |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Own revenue |
8 395 |
8 478 |
Title I Staff (NDA) |
4 451 |
4 404 |
4 351 |
51 |
49 |
47 |
47 |
0 |
Accumulated surplus |
2 130 |
0 |
|||||||||
Community subsidies |
328 |
328 |
Title II Administration (NDA) |
2 071 |
1 555 |
702 |
852 |
516 |
630 |
371 |
259 |
Other revenue |
325 |
524 |
Title III Operating activities (DA) |
|
|
|
|
|
|
|
|
|
6 496 |
5 397 |
0 |
0 |
1 099 |
0 |
0 |
0 |
|||
|
4 656 |
0 |
4 358 |
0 |
298 |
0 |
0 |
0 |
|||
Total |
11 178 |
9 330 |
Total CE |
13 018 |
11 356 |
0 |
0 |
1 664 |
677 |
418 |
259 |
Total CP |
11 178 |
0 |
9 411 |
903 |
863 |
677 |
418 |
259 |
|||
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Fees collected |
8 844 |
7 649 |
Other revenues |
29 |
235 |
Total (a) |
8 873 |
7 884 |
Operating expenditure |
||
Staff expenditure |
4 398 |
4 226 |
Fixed asset related expenditure |
191 |
189 |
Other administrative expenditure |
1 031 |
1 296 |
Operating expenditure |
4 535 |
3 971 |
Total (b) |
10 155 |
9 682 |
Surplus/(deficit) from operating activities (c = a - b) |
- 1 282 |
- 1 798 |
Revenue from financial operations (e) |
495 |
367 |
Expenditure on financial operations (f) |
0 |
0 |
Surplus/(deficit) from non-operating activities (g = e - f) |
495 |
367 |
Extraordinary income |
7 |
— |
Extraordinary expenditure |
38 |
— |
Surplus/(deficit) from extraordinary activities |
- 31 |
— |
Economic result for the year |
- 818 |
- 1 431 |
NB: These accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
43 |
81 |
Tangible fixed assets |
3 319 |
3 432 |
Current assets |
||
Short-term receivables |
943 |
897 |
Cash and cash equivalents |
18 487 |
19 111 |
Total assets |
22 792 |
23 521 |
Accounts payable |
7 419 |
7 331 |
Total liabilities |
7 419 |
7 331 |
Net assets |
||
Accumulated surplus/deficit |
16 191 |
17 621 |
Economic result for the year |
- 818 |
- 1 431 |
Total net assets |
15 373 |
16 190 |
Total liabilities and net assets |
22 792 |
23 521 |
NB: These accounts are drawn up on an accrual basis. |
31.10.2007 |
EN |
Official Journal of the European Union |
C 261/73 |
Office for Harmonisation in the Internal Market (Alicante) — Publication of the final accounts for the financial year 2006
(2007/C 261/24)
The complete version of the final accounts may be found at the following address:
www.oami.europa.eu
Source: Data supplied by the Office — This table summarises the data provided by the Office in its annual accounts.
Table 1
Implementation of the budget for the financial year 2006
(1000 euro) |
|||||||||||
Revenue |
Expenditure |
||||||||||
Source of revenue |
Revenue entered in the final budget for the financial year |
Revenue received |
Allocation of expenditure |
Final budget appropriations |
Appropriations carried over from the previous financial year |
||||||
entered |
committed |
paid |
carried over |
cancelled |
available |
paid |
cancelled |
||||
Own revenue |
146 723 |
184 020 |
Title I Staff |
60 431 |
59 348 |
56 758 |
1 390 |
2 283 |
995 |
835 |
160 |
Other revenue |
709 |
553 |
Title II Administration |
37 772 |
31 337 |
20 639 |
10 691 |
6 442 |
9 685 |
8 866 |
819 |
Interest |
4 500 |
7 692 |
Title III Perating activities |
36 541 |
35 371 |
20 963 |
14 407 |
1 170 |
14 226 |
13 015 |
1 212 |
Balance of the previous financial year |
59 797 |
59 296 |
Title X Reserve |
76 985 |
0 |
0 |
0 |
76 985 |
0 |
0 |
0 |
Total |
211 729 |
251 561 |
Total |
211 729 |
126 056 |
98 360 |
26 488 |
86 880 |
24 906 |
22 716 |
2 191 |
NB: Revenue collected and payments are estimated on a cash basis. |
Table 2
Economic outturn account for the financial years 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Operating revenue |
||
Revenue from fees |
184 066 |
156 945 |
Revenue from the sale of publications |
285 |
512 |
Other revenue |
172 |
310 |
Total (a) |
184 523 |
157 767 |
Operating expenses |
||
Staff expenses |
58 055 |
56 278 |
Fixed asset related expenses |
3 586 |
3 386 |
Other administrative expenses |
26 833 |
25 224 |
Operational expenses |
34 720 |
35 850 |
Total (b) |
123 194 |
120 738 |
Surplus/(deficit) from operating activities (c = a - b) |
61 329 |
37 029 |
Financial operations revenues (e) |
8 149 |
4 451 |
Financial operations expenses (f) |
63 |
38 |
Surplus/(deficit) from non-operating activities (g = e - f) |
8 086 |
4 413 |
Economic result for the year (h = c + g) |
69 415 |
41 442 |
NB: these accounts are drawn up on an accrual basis. |
Table 3
Balance sheet at 31 December 2006 and 2005
(1000 euro) |
||
|
2006 |
2005 |
Non-current assets |
||
Intangible fixed assets |
1 023 |
829 |
Tangible fixed assets |
25 948 |
26 627 |
Current assets |
||
Short-term pre-financing |
190 |
185 |
Short-term receivables |
2 453 |
2 011 |
Cash and cash equivalents |
281 510 |
208 020 |
Total assets |
311 125 |
237 672 |
Non-current liabilities |
||
Provisions for risks and charges |
727 |
597 |
Other long-term liabilities |
20 |
16 |
Current liabilities |
||
Provisions for risks and charges |
12 266 |
10 499 |
Accounts payable |
54 681 |
52 544 |
Total liabilities |
67 693 |
63 656 |
Net assets |
||
Reserves |
72 353 |
— |
Accumulated surplus/deficit |
101 663 |
132 575 |
Economic result of the year |
69 415 |
41 442 |
Total net assets |
243 431 |
174 017 |
Total liabilities and net assets |
311 125 |
237 672 |
NB: These accounts are drawn up on an accrual basis. |