| Rek 2020 | Rek 2021 | Rek 2022 | Rek 2023 | Rek 2024 | Mjp 2025 | |
|---|---|---|---|---|---|---|
| ALGEMENE FINANCIERING | ||||||
| Exploitatie | ||||||
| Uitgaven | 2.985.715 | 1.896.942 | 1.731.327 | 1.852.329 | 1.985.311 | 2.332.813 |
| Ontvangsten | 30.947.158 | 30.367.353 | 30.581.806 | 36.979.708 | 34.518.843 | 37.027.804 |
| Saldo | 27.961.443 | 28.470.411 | 28.850.478 | 35.127.379 | 32.533.532 | 34.694.991 |
| Investeringen | ||||||
| Uitgaven | 3.468 | 3.027 | 11.067 | 0 | 22 | 0 |
| Ontvangsten | 0 | 0 | 0 | 0 | 1.168 | 0 |
| Saldo | -3.468 | -3.027 | -11.067 | 0 | 1.146 | 0 |
| Financiering | ||||||
| Uitgaven | 3.123.682 | 3.187.880 | 3.078.829 | 3.220.584 | 3.347.990 | 3.387.240 |
| Ontvangsten | 7.768.068 | 292.466 | 255.592 | 327.673 | 15.130.696 | 3.325.665 |
| Saldo | 4.644.386 | -2.895.415 | -2.823.237 | -2.892.911 | 11.782.706 | -61.575 |
| BEHEERSING & ONTWIKKELING | ||||||
| Exploitatie | ||||||
| Uitgaven | 10.431.478 | 10.641.336 | 11.947.427 | 13.350.116 | 13.013.592 | 14.062.370 |
| Ontvangsten | 563.096 | 773.211 | 720.953 | 862.801 | 1.003.905 | 829.149 |
| Saldo | -9.868.382 | -9.868.126 | -11.226.474 | -12.487.316 | -12.009.687 | -13.233.221 |
| Investeringen | ||||||
| Uitgaven | 814.972 | 700.037 | 428.055 | 390.792 | 541.154 | 898.517 |
| Ontvangsten | 0 | 0 | 93.000 | 0 | 0 | 98.559 |
| Saldo | -814.972 | -700.037 | -335.055 | -390.792 | -541.154 | -799.958 |
| Financiering | ||||||
| Uitgaven | 0 | 0 | 0 | 0 | 0 | 0 |
| Ontvangsten | 0 | 0 | 0 | 0 | 0 | 0 |
| Saldo | 0 | 0 | 0 | 0 | 0 | 0 |
| BELEVEN | ||||||
| Exploitatie | ||||||
| Uitgaven | 4.209.441 | 4.832.719 | 5.584.802 | 5.911.517 | 6.215.501 | 6.163.037 |
| Ontvangsten | 412.799 | 788.793 | 1.137.834 | 1.338.130 | 1.460.471 | 1.406.399 |
| Saldo | -3.796.642 | -4.043.926 | -4.446.968 | -4.573.387 | -4.755.030 | -4.756.638 |
| Investeringen | ||||||
| Uitgaven | 51.395 | 127.300 | 48.461 | 238.100 | 81.872 | 534.990 |
| Ontvangsten | 0 | 0 | 0 | 15.093 | 31.541 | 38.288 |
| Saldo | -51.395 | -127.300 | -48.461 | -223.007 | -50.331 | -496.703 |
| Financiering | ||||||
| Uitgaven | 0 | 593.080 | 0 | 0 | 0 | 0 |
| Ontvangsten | 8.833 | 0 | 0 | 200.333 | 191.333 | 745.335 |
| Saldo | 8.833 | -593.080 | 0 | 200.333 | 191.333 | 745.335 |
| RUIMTE | ||||||
| Exploitatie | ||||||
| Uitgaven | 8.807.300 | 9.953.176 | 11.576.350 | 12.055.809 | 13.240.117 | 14.256.971 |
| Ontvangsten | 2.461.360 | 2.488.239 | 2.986.456 | 2.999.308 | 2.870.720 | 3.544.916 |
| Saldo | -6.345.941 | -7.464.936 | -8.589.895 | -9.056.501 | -10.369.397 | -10.712.055 |
| Investeringen | ||||||
| Uitgaven | 2.777.709 | 3.127.797 | 5.392.408 | 13.783.667 | 12.338.444 | 11.881.182 |
| Ontvangsten | 1.414.744 | 4.483.885 | 1.095.625 | 1.992.658 | 3.401.659 | 9.743.940 |
| Saldo | -1.362.965 | 1.356.087 | -4.296.783 | -11.791.009 | -8.936.784 | -2.137.242 |
| Financiering | ||||||
| Uitgaven | 0 | 0 | 0 | 0 | 0 | 0 |
| Ontvangsten | 0 | 0 | 0 | 0 | 0 | 0 |
| Saldo | 0 | 0 | 0 | 0 | 0 | 0 |
| WELZIJN | ||||||
| Exploitatie | ||||||
| Uitgaven | 5.637.690 | 7.550.314 | 8.523.290 | 8.648.219 | 9.725.260 | 10.394.221 |
| Ontvangsten | 3.804.836 | 5.629.701 | 6.108.523 | 5.965.172 | 7.569.358 | 6.906.680 |
| Saldo | -1.832.855 | -1.920.613 | -2.414.767 | -2.683.048 | -2.155.902 | -3.487.541 |
| Investeringen | ||||||
| Uitgaven | 5.917 | 5.929 | 103.559 | 139.957 | 155.820 | 172.407 |
| Ontvangsten | 0 | 0 | 179.047 | 0 | 0 | 0 |
| Saldo | -5.917 | -5.929 | 75.487 | -139.957 | -155.820 | -172.407 |
| Financiering | ||||||
| Uitgaven | 0 | 0 | 0 | 0 | 0 | 0 |
| Ontvangsten | 0 | 0 | 0 | 0 | 0 | 0 |
| Saldo | 0 | 0 | 0 | 0 | 0 | 0 |
| ZORG | ||||||
| Exploitatie | ||||||
| Uitgaven | 9.084.415 | 9.728.118 | 10.728.334 | 10.315.094 | 9.979.150 | 10.177.161 |
| Ontvangsten | 9.420.138 | 9.540.374 | 9.608.313 | 9.523.745 | 8.835.660 | 9.769.391 |
| Saldo | 335.722 | -187.744 | -1.120.022 | -791.349 | -1.143.490 | -407.770 |
| Investeringen | ||||||
| Uitgaven | 65.699 | 230.075 | 164.587 | 36.897 | 24.256 | 819.949 |
| Ontvangsten | 670.908 | 670.908 | 670.908 | 670.908 | 670.908 | 510.200 |
| Saldo | 605.210 | 440.833 | 506.321 | 634.011 | 646.652 | -309.749 |
| Financiering | ||||||
| Uitgaven | 0 | 0 | 0 | 0 | 0 | 0 |
| Ontvangsten | 0 | 0 | 0 | 4.000 | 4.000 | 0 |
| Saldo | 0 | 0 | 0 | 4.000 | 4.000 | 0 |
| ONDERWIJS | ||||||
| Exploitatie | ||||||
| Uitgaven | 12.897.367 | 13.423.099 | 15.697.047 | 16.640.466 | 17.519.338 | 18.190.182 |
| Ontvangsten | 12.633.667 | 13.159.376 | 15.180.906 | 16.602.658 | 17.913.351 | 17.935.637 |
| Saldo | -263.700 | -263.723 | -516.140 | -37.807 | 394.013 | -254.545 |
| Investeringen | ||||||
| Uitgaven | 198.755 | 543.205 | 365.048 | 295.127 | 298.283 | 411.361 |
| Ontvangsten | 325.226 | 605.241 | 455.200 | 473.619 | 394.692 | 369.900 |
| Saldo | 126.471 | 62.036 | 90.153 | 178.492 | 96.409 | -41.461 |
| Financiering | ||||||
| Uitgaven | 0 | 0 | 0 | 0 | 0 | 0 |
| Ontvangsten | 0 | 0 | 0 | 0 | 0 | 0 |
| Saldo | 0 | 0 | 0 | 0 | 0 | 0 |