ISSN 1977-091X

Official Journal

of the European Union

C 143

European flag  

English edition

Information and Notices

Volume 63
30 April 2020


Contents

page

 

IV   Notices

2020/C 143/01

Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2020

1

2020/C 143/02

Statement of revenue and expenditure of the European Border and Coast Guard Agency (Frontex) for the financial year 2020

6

2020/C 143/03

Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2019 – amending budget No 1

12

2020/C 143/04

Statement of revenue and expenditure of the European Monitoring Centre for Drugs and Drug Addiction for the financial year 2019 – amending budget No 2

17

2020/C 143/05

Statement of revenue and expenditure of the European Institute of Innovation and Technology for the financial year 2019 – amending budget No 2

22


 

Corrigenda

2020/C 143/06

Corrigendum to statement of revenue and expenditure of the European Fisheries Control Agency for the financial year 2018 – amending budget No 1 ( OJ C 416, 15.11.2018 )

27


All amounts in this budget document are expressed in euro unless otherwise indicated.

EN

 


IV Notices

30.4.2020   

EN

Official Journal of the European Union

C 143/1


Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2020

(2020/C 143/01)

REVENUE

Title

Chapter

Heading

Financial year 2020

Financial year 2019

Financial year 2018

2

COMMISSION SUBSIDY

2 0

COMMISSION SUBSIDY

51 527 150

48 597 665

43 735 630 ,—

 

Title 2 — Total

51 527 150

48 597 665

43 735 630 ,—

9

MISCELLANEOUS REVENUE

9 0

MISCELLANEOUS REVENUE

p.m.

p.m.

14 270 ,—

 

Title 9 — Total

p.m.

p.m.

14 270 ,—

 

GRAND TOTAL

51 527 150

48 597 665

43 749 900 ,—

EXPENDITURE

Title

Chapter

Heading

Appropriations 2020

Appropriations 2019

Outturn 2018

1

STAFF EXPENDITURE

1 1

REMUNERATIONS, ALLOWANCES AND CHARGES

37 697 000

34 582 681

32 408 486 ,—

1 2

PROFESSIONAL DEVELOPMENT AND SOCIAL EXPENDITURE

2 391 900

2 285 000

2 086 000 ,—

 

Title 1 — Total

40 088 900

36 867 681

34 494 486 ,—

2

INFRASTRUCTURE AND OPERATING EXPENDITURE

2 1

BUILDING EXPENDITURE

5 465 500

5 957 500

4 194 000 ,—

2 2

ICT EXPENDITURE

2 155 000

2 376 000

1 993 159 ,—

2 3

MOVABLE PROPERTY AND ASSOCIATED COSTS

248 000

373 750

335 716 ,—

 

Title 2 — Total

7 868 500

8 707 250

6 522 875 ,—

3

PROGRAMME SUPPORT EXPENDITURE

3 1

PROGRAMME MANAGEMENT EXPENDITURE

3 569 750

3 022 734

2 638 954 ,—

 

Title 3 — Total

3 569 750

3 022 734

2 638 954 ,—

 

GRAND TOTAL

51 527 150

48 597 665

43 656 315 ,—

Establishment plan

Function group and grade

Permanent posts

Temporary posts

2020

2019

2020

2019

AD 16

AD 15

AD 14

5

5

AD 13

6

7

AD 12

5

4

AD 11

6

6

AD 10

10

10

AD 9

15

14

AD 8

8

6

AD 7

8

7

AD 6

18

19

AD 5

31

27

Total AD

112

105

AST 11

AST 10

AST 9

AST 8

AST 7

0

1

AST 6

2

AST 5

8

10

AST 4

4

4

AST 3

AST 2

AST 1

Total AST

14

15

Total

126

120

Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts

Contract staff posts

2020

2019

FG IV

204

193

FG III

139

137

FG II

35

37

FG I

2

2

Total

380

369

Seconded national experts posts

Total

380

369


30.4.2020   

EN

Official Journal of the European Union

C 143/6


Statement of revenue and expenditure of the European Border and Coast Guard Agency (Frontex) for the financial year 2020

(2020/C 143/02)

REVENUE

Title

Chapter

Heading

Financial year 2020

Financial year 2019

Financial year 2018

9

REVENUE

9 0

SUBSIDIES AND CONTRIBUTIONS

459 955 041

330 107 000

201 167 729 ,—

9 1

OTHER REVENUE

0 ,—

9 4

EARMARKED REVENUE

p.m.

p.m.

0 ,—

 

Title 9 — Total

459 955 041

330 107 000

201 167 729 ,—

 

GRAND TOTAL

459 955 041

330 107 000

201 167 729 ,—

EXPENDITURE

Title

Chapter

Heading

Appropriations 2020

Appropriations 2019

Outturn 2018

1

STAFF

1 1

STAFF IN ACTIVE EMPLOYMENT

80 175 000

50 582 952

37 510 466 ,—

1 2

RECRUITMENT

2 100 000

700 000

336 304 ,—

1 3

ADMINISTRATIVE MISSIONS

1 036 876

640 000

526 696 ,—

1 4

SOCIOMEDICAL INFRASTRUCTURE

300 000

110 000

29 925 ,—

1 5

OTHER STAFF-RELATED EXPENDITURE

4 500 000

2 526 190

1 400 225 ,—

1 6

SOCIAL WELFARE

520 000

520 000

0 ,—

1 7

ENTERTAINMENT AND REPRESENTATION EXPENSES

 

 

 

Title 1 — Total

88 631 876

55 079 142

39 803 616 ,—

2

OTHER ADMINISTRATIVE EXPENDITURE

2 0

RENTAL OF BUILDINGS AND ASSOCIATED COSTS

17 076 000

10 521 275

7 891 862 ,—

2 1

DATA-PROCESSING AND TELECOMMUNICATION

17 515 012

13 937 655

5 335 665 ,—

2 2

MOVABLE PROPERTY AND ASSOCIATED COSTS

1 320 000

1 174 250

453 703 ,—

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

4 382 000

2 130 150

827 582 ,—

2 4

POSTAL EXPENDITURES

299 700

202 686 ,—

2 5

NON-OPERATIONAL MEETINGS

2 100 000

1 302 900

1 064 540 ,—

2 6

MEDIA AND PUBLIC RELATIONS

1 326 000

1 087 000

371 500 ,—

 

Title 2 — Total

43 719 012

30 452 930

16 147 538 ,—

3

OPERATIONAL ACTIVITIES

3 0

OPERATIONAL RESPONSE

124 485 000

124 577 000

86 813 167 ,—

3 1

SITUATIONAL AWARENESS AND MONITORING

25 259 589

12 931 128

10 294 653 ,—

3 2

TRAINING

26 000 000

12 000 000

5 837 993 ,—

3 3

RESEARCH AND INNOVATION

1 800 000

2 400 000

920 553 ,—

3 4

POOLED RESOURCES

57 575 185

25 100 200

5 296 042 ,—

3 5

OPERATIONAL RESERVE

5 220 175

5 027 000

0 ,—

3 6

FUNDAMENTAL RIGHTS OFFICE

1 000 000

505 000

70 617 ,—

3 7

RETURN SUPPORT

69 149 204

59 642 000

33 901 476 ,—

3 8

INTERNATIONAL AND EUROPEAN COOPERATION

1 315 000

1 915 000

243 740 ,—

3 9

ETIAS

15 800 000

477 600

0 ,—

 

Title 3 — Total

327 604 153

244 574 928

143 378 241 ,—

4

EARMARKED EXPENDITURE

4 1

AD-HOC GRANTS

p.m.

p.m.

0 ,—

4 2

COPERNICUS

p.m.

p.m.

0 ,—

 

Title 4 — Total

p.m.

p.m.

0 ,—

 

GRAND TOTAL

459 955 041

330 107 000

199 329 395 ,—

Establishment plan

Function group and grade

2020

2019

2018

Permanent posts

Temporary posts

Permanent posts

Temporary posts

Permanent posts

Temporary posts

AD 16

AD 15

1

1

1

AD 14

10

1

1

AD 13

16

7

6

AD 12

34

18

17

AD 11

52

28

17

AD 10

39

12

12

AD 9

77

23

23

AD 8

148

142

110

AD 7

80

88

72

AD 6

45

42

37

AD 5

23

15

15

Total AD

525

377

311

AST 11

AST 10

3

AST 9

5

AST 8

10

5

5

AST 7

15

11

11

AST 6

36

16

16

AST 5

110

27

27

AST 4

364

45

45

AST 3

3

3

AST 2

AST 1

Total AST

525

107

107

Grand total

1 050

484

418

Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts

Contract staff posts

2020

2019

FG IV

125

93

FG III

77

100

FG II

15

7

FG I

13

17

Standing Corps and ETIAS – COM(2018) 631

500*

 

Total

730

217

Seconded national experts posts

220

194

Total

950

411

The profiles (and function groups) will be decided at a later stage by the Management Board


30.4.2020   

EN

Official Journal of the European Union

C 143/12


Statement of revenue and expenditure of the Executive Agency for small and medium-sized enterprises for the financial year 2019 – amending budget No 1

(2020/C 143/03)

REVENUE

Title

Chapter

Heading

Budget 2019

Amending budget No 1

New amount

2

COMMISSION SUBSIDY

2 0

COMMISSION SUBSIDY

48 700 665

– 103 000

48 597 665

 

Title 2 — Total

48 700 665

– 103 000

48 597 665

9

MISCELLANEOUS REVENUE

9 0

MISCELLANEOUS REVENUE

p.m.

 

p.m.

 

Title 9 — Total

p.m.

 

p.m.

 

GRAND TOTAL

48 700 665

– 103 000

48 597 665

EXPENDITURE

Title

Chapter

Heading

Appropriations 2019

Amending budget No 1

New amount

1

STAFF EXPENDITURE

1 1

REMUNERATIONS, ALLOWANCES AND CHARGES

35 960 000

–1 086 569

34 873 431

1 2

PROFESSIONAL DEVELOPMENT AND SOCIAL EXPENDITURE

2 212 670

8 330

2 221 000

 

Title 1 — Total

38 172 670

–1 078 239

37 094 431

2

INFRASTRUCTURE AND OPERATING EXPENDITURE

2 1

BUILDING EXPENDITURE

5 042 500

755 000

5 797 500

2 2

ICT EXPENDITURE

2 356 000

47 000

2 403 000

2 3

MOVABLE PROPERTY AND ASSOCIATED COSTS

285 000

–5 000

280 000

 

Title 2 — Total

7 683 500

797 000

8 480 500

3

PROGRAMME SUPPORT EXPENDITURE

3 1

PROGRAMME MANAGEMENT EXPENDITURE

2 844 495

178 239

3 022 734

 

Title 3 — Total

2 844 495

178 239

3 022 734

 

GRAND TOTAL

48 700 665

– 103 000

48 597 665

Establishment plan

Function group and grade

Permanent posts

Temporary posts

2019

2018

2019

2018

AD 16

AD 15

AD 14

5

5

AD 13

7

7

AD 12

4

6

AD 11

6

6

AD 10

8

6

AD 9

16

16

AD 8

6

7

AD 7

7

9

AD 6

19

11

AD 5

27

27

Total AD

105

100

AST 11

AST 10

AST 9

AST 8

AST 7

1

2

AST 6

AST 5

10

5

AST 4

4

6

AST 3

2

AST 2

AST 1

Total AST

15

15

Total

120

115

Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts

Contract staff posts

2019

2018

FG IV

193

173

FG III

137

132

FG II

37

40

FG I

2

2

Total

369

347

Seconded national experts posts

Total

369

347


30.4.2020   

EN

Official Journal of the European Union

C 143/17


Statement of revenue and expenditure of the European Monitoring Centre for Drugs and Drug Addiction for the financial year 2019 – amending budget No 2

(2020/C 143/04)

REVENUE

Title

Chapter

Heading

Budget 2019

Amending budget No 2

New amount

1

EUROPEAN UNION SUBSIDY

1 1

EUROPEAN UNION SUBSIDY

15 286 600

0 ,—

15 286 600

1 2

EUROPEAN UNION SPECIAL FUNDING FOR SPECIFIC PROJECTS

2 197 414

0 ,—

2 197 414

 

Title 1 — Total

17 484 014

0 ,—

17 484 014

2

OTHER SUBSIDIES

2 1

NORWAY’S PARTICIPATION

409 405,30

1 056,69

410 461,99

2 2

PRE-ACCESSION STRATEGY

273 703,63

0 ,—

273 703,63

2 3

INCOME FROM SALE OF CURRENT EMCDDA PREMISES

 

 

Title 2 — Total

683 108,93

1 056,69

684 165,62

3

REVENUE FOR SERVICES RENDERED AGAINST PAYMENT

3 1

REVENUE FOR SERVICES RENDERED AGAINST PAYMENT

p.m.

 

p.m.

 

Title 3 — Total

p.m.

 

p.m.

4

OTHER REVENUE

4 1

INTERNAL ASSIGNED REVENUE

901,40

9 271,55

10 172,95

4 2

INTEREST GENERATED BY FUNDS PAID TO THE EMCDDA

p.m.

 

p.m.

4 3

MISCELLANEOUS REVENUE

 

 

Title 4 — Total

901,40

9 271,55

10 172,95

 

GRAND TOTAL

18 168 024,33

10 328,24

18 178 352,57

EXPENDITURE

Title

Chapter

Heading

Appropriations 2019

Amending budget No 2

New amount

1

EXPENDITURE RELATING TO PERSONS WORKING WITH THE EMCDDA

1 1

STAFF IN ACTIVE EMPLOYMENT

10 809 640,41

 

10 809 640,41

1 2

PENSIONS AND SEVERANCE GRANTS

 

 

 

 

Title 1 — Total

10 809 640,41

 

10 809 640,41

2

EXPENDITURE FOR SUPPORT ACTIVITIES

2 1

ADMINISTRATIVE AND LOGISTIC SUPPORT ACTIVITIES

1 411 829,90

6 716,15

1 418 546,05

 

Title 2 — Total

1 411 829,90

6 716,15

1 418 546,05

3

EXPENDITURE FOR OPERATIONAL ACTIVITIES AND PROJECTS

3 1

PROJECT-RELATED ACTIVITIES

3 749 140,02

3 612,09

3 752 752,11

 

Title 3 — Total

3 749 140,02

3 612,09

3 752 752,11

4

EXPENDITURE FOR IMPLEMENTING SPECIAL PROJECTS FUNDED BY SPECIFIC EU SUBSIDIES

4 1

PROJECTS

2 197 414

 

2 197 414

 

Title 4 — Total

2 197 414

 

2 197 414

5

RESERVE

 

 

 

 

GRAND TOTAL

18 168 024,33

10 328,24

18 178 352,57

Establishment plan

Function group and grade

2018

2019

31.12.2018

Posts authorised

Posts authorised

Permanent

Temporary

Permanent

Temporary

Permanent

Temporary

AD 16

AD 15

1

1

AD 14

1

1

1

AD 13

1

3

1

2

1

3

AD 12

3

5

4

11

4

10

AD 11

6

1

11

1

11

AD 10

2

13

12

AD 9

2

10

6

7

AD 8

7

AD 7

7

AD 6

AD 5

2

Total AD

6

43

6

45

6

45

AST 11

1

1

1

1

AST 10

3

2

AST 9

3

1

7

1

7

AST 8

1

2

2

7

2

7

AST 7

0

3

4

4

AST 6

7

AST 5

1

4

AST 4

1

AST 3

1

AST 2

AST 1

Total AST

3

21

4

21

4

21

Total

9

64

10

66

10

66

Grand total

73

76

76

Estimate of number of contract staff (expressed in full-time equivalents) and seconded national experts

Contract staff posts

2018

2019

FG IV

8

8

FG III

9

9

FG II

14

14

FG I

3

3

Total

34

34

Seconded national experts posts

1

1

Total

35

35


30.4.2020   

EN

Official Journal of the European Union

C 143/22


Statement of revenue and expenditure of the European Institute of Innovation and Technology for the financial year 2019 – amending budget No 2

(2020/C 143/05)

REVENUE

Title

Chapter

Heading

Budget 2019

Amending budget No 2

New amount

2

EUROPEAN UNION SUBSIDY

2 0

EUROPEAN UNION SUBSIDY

396 111 653,41

–17 547 948,59

378 562 704,82

 

Title 2 — Total

396 111 653,41

–17 547 948,59

378 562 704,82

3

THIRD COUNTRIES’ CONTRIBUTIONS (INCLUDING EFTA AND CANDIDATE COUNTRIES)

3 0

CONTRIBUTIONS BY THE EUROPEAN FREE TRADE ASSOCIATION MEMBER STATES

9 425 179,18

 

9 425 179,18

3 1

CONTRIBUTIONS BY THIRD COUNTRIES

28 000 000

 

28 000 000

 

Title 3 — Total

37 425 179,18

 

37 425 179,18

4

OTHER CONTRIBUTIONS

4 1

CONTRIBUTIONS BY THE HOST MEMBER STATE

 

 

Title 4 — Total

 

5

REVENUE ACCRUING FROM THE ADMINISTRATIVE OPERATION OF THE INSTITUTION

5 2

REVENUE FROM INVESTMENTS OR LOANS GRANTED, BANK AND OTHER INTEREST

p.m.

 

p.m.

5 7

OTHER CONTRIBUTIONS AND REFUNDS IN CONNECTION WITH THE ADMINISTRATIVE OPERATION OF THE INSTITUTIONS

780,66

7 218,71

7 999,27

5 9

OTHER REVENUE FROM ADMINISTRATIVE OPERATIONS

1 112,14

782,93

1 895,07

 

Title 5 — Total

1 892,80

8 001,64

9 894,34

6

SURPLUS, BALANCES

6 0

SURPLUS, BALANCES

8 465 392,02

11 818,44

8 477 210,46

 

Title 6 — Total

8 465 392,02

11 818,44

8 477 210,46

7

CONTRIBUTION AND REFUNDS IN CONNECTION WITH THE OPERATIONAL ACTIVITIES OF THE INSTITUTION

7 0

REPAYMENT OF KICS GRANTS

95 744,05

34 037,71

129 781,76

7 1

REPAYMENT OF AMOUNTS PAID IN CONNECTION WITH THE OPERATIONAL ACTIVITIES OF THE INSTITUTION

p.m.

 

p.m.

 

Title 7 — Total

95 744,05

34 037,71

129 781,76

9

CANCELLED APPROPRIATIONS

9 0

CANCELLED APPROPRIATIONS

p.m.

 

p.m.

 

Title 9 — Total

p.m.

 

p.m.

 

GRAND TOTAL

442 099 861,46

–17 494 090,80

424 604 770,56

EXPENDITURE

Title

Chapter

Heading

Appropriations 2019

Amending budget No 2

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

1

STAFF

1 1

STAFF IN ACTIVE EMPLOYMENT

4 897 997,01

4 897 997,01

 

 

4 897 997,01

4 897 997,01

1 2

RECRUITMENT EXPENSES

24 300

24 300

–1 300

–1 300

23 000

23 000

1 3

MISSION

270 421,70

270 421,70

 

 

270 421,70

270 421,70

1 4

SOCIOMEDICAL INFRASTRUCTURE

135 500

135 500

–4 350

–4 350

131 150

131 150

1 5

TRAINING

65 000

65 000

–8 000

–8 000

57 000

57 000

1 6

EXTERNAL STAFF AND LINGUISTIC SUPPORT

815 610

815 610

– 229 950

– 229 950

585 660

585 660

1 7

REPRESENTATION

3 000

3 000

–1 500

–1 500

1 500

1 500

 

Title 1 — Total

6 211 828,71

6 211 828,71

– 245 100

– 245 100

5 966 728,71

5 966 728,71

2

INFRASTRUCTURE AND OPERATING EXPENDITURE

2 0

BUILDING AND ASSOCIATED COSTS

153 622,42

153 622,42

–15 920

–15 920

137 702,42

137 702,42

2 1

INFORMATION AND COMMUNICATION TECHNOLOGY

413 150

413 150

–27 650

–27 650

385 500

385 500

2 2

MOVABLE PROPERTY AND ASSOCIATED COSTS

33 000

33 000

–2 400

–2 400

30 600

30 600

2 3

CURRENT ADMINISTRATIVE EXPENDITURE

385 500

385 500

–5 500

–5 500

380 000

380 000

2 4

PUBLICATIONS, INFORMATION, STUDIES AND SURVEYS

21 500

21 500

–1 000

–1 000

20 500

20 500

2 5

MEETING EXPENSES

162 670

162 670

– 500

– 500

162 170

162 170

 

Title 2 — Total

1 169 442,42

1 169 442,42

–52 970

–52 970

1 116 472,42

1 116 472,42

3

OPERATIONAL EXPENDITURE

3 0

GRANTS

483 511 724,97

428 887 919,18

1 384 080,51

–16 481 398,09

484 895 805,48

412 406 521,09

3 1

KNOWLEDGE AND INNOVATION COMMUNITIES

3 334 700

3 492 000

– 632 500

– 552 000

2 702 200

2 940 000

3 2

EIT’S IMPACT

2 332 730

2 192 430

– 392 730

– 155 700

1 940 000

2 036 730

3 3

SIMPLIFICATION, MONITORING AND EVALUATION

139 000

187 500

–60 000

–60 000

79 000

127 500

 

Title 3 — Total

489 318 154,97

434 759 849,18

298 850,51

–17 249 098,09

489 617 005,48

417 510 751,09

4

CANCELLED APPROPRIATIONS

4 0

CANCELLED APPROPRIATIONS NOT USED IN YEAR N

61 196 776,12

 

11 818,44

61 196 776,12

11 818,44

 

Title 4 — Total

61 196 776,12

 

11 818,44

61 196 776,12

11 818,44

 

GRAND TOTAL

557 896 202,22

442 141 120,31

780,51

–17 535 349,65

557 896 982,73

424 605 770,66


Corrigenda

30.4.2020   

EN

Official Journal of the European Union

C 143/27


Corrigendum to statement of revenue and expenditure of the European Fisheries Control Agency for the financial year 2018 – amending budget No 1

( Official Journal of the European Union C 416 of 15 November 2018 )

On page 45, Chapters 3 5 and 3 6, Title 3 – Total and Grand Total:

for:

Title

Chapter

Heading

Appropriations 2018

Amending budget No 1

New amount

 

Commitments

Payments

Commitments

Payments

Commitments

Payments

‘[…]

[…]

 

 

 

 

 

 

3 5

HARMONISATION AND STANDARDISATION

4 859 000

 

 

 

4 859 000

 

3 6

IMPROVED REGIONAL FISHERIES GOVERNANCE IN WESTERN AFRICA (PESCAO)

 

 

403 849

 

403 849

p.m.

 

Title 3 — Total

6 959 000

2 100 000

403 849

 

7 362 849

2 100 000

 

 

 

 

 

 

 

 

 

GRAND TOTAL

16 813 000

11 954 000

595 849

192 000

17 408 849

12 146 000

read:

Title

Chapter

Heading

Appropriations 2018

Amending budget No 1

New amount

Commitments

Payments

Commitments

Payments

Commitments

Payments

‘[…]

[…]

 

 

 

 

 

 

3 5

HARMONISATION AND STANDARDISATION

4 859 000

4 859 000

 

 

4 859 000

4 859 000

3 6

IMPROVED REGIONAL FISHERIES GOVERNANCE IN WESTERN AFRICA (PESCAO)

 

 

403 849

403 849

403 849

403 849

 

Title 3 — Total

6 959 000

6 959 000

403 849

403 849

7 362 849

7 362 849

 

 

 

 

 

 

 

 

 

GRAND TOTAL

16 813 000

16 813 000

595 849

595 849

17 408 849

17 408 849