INTERNATIONAL FLOORBALL FEDERATION
Prel. Financial Report 31.07.2004
COSTS Congress 2002
Budget Outcome Outcome
Cost Centre 2004 31.07.04 /Ann.budget
10 Central activities 46200 19781 26419
11 Office 233000 44980 188020 1
12 CB 34000 13319 20681
13 Congress 2000 931 1069
14 President's Meeting 0 0 0
15 External meetings 0 0 0
40 RACC 16000 5396 10604
50 RC 21000 1873 19127
60 EDC 16300 0 16300
70 MC 160000 39113 120887
80 MIC 24200 7719 16481
90 SAG 2700 0 2700
91 AC 2800 0 2800
92 DC 2800 0 2800
TOTAL CHF 561000 133111,97 427888
                   
INCOME
Account
3011 Transfers 21000 7250 -13750
3012 Participation fees 108000 142000 34000
3013 Organizers fee 60000 41000 -19000
3210 Membership fees 37000 37972 972
3219 Fines 0 0 0
3250 Sponsors & advertisements 140000 39500 -100500
3510 Sales 0 0 0
3860 Material approval income 210000 79818 -130182 2
3899 Other incomes 1000 1198 198
8020 Interest 0 223 223
8080 Exchange rate gains 0 349 349 * Outcome of the material appr. system: Income 0,00
TOTAL CHF 577000 349309,95 -227690 Costs 0,00
Estimated Result CHF 16000 216197,98 200198 Profit 0
1 Staff and office until 30.06.2004
2 Material income until 30.04.2004
Prel. Balance sheet 31.07 2004
ASSETS
01.01.2004 01.01.2004 31.07.2004
Current assets
Cash 0,00 0,00 0,00
Credit Suisse 559200-11 ######## 309783,10 440827,35
Receivables
Claims 2002 11472,16 11472,16 6472,16
Claims 2003 45100,00 45100,00 21380,00
Claims 2004 0,00 0,00 40610,00
Deferred expenses and accrued income 32580,00 32580,00 0,00
Receivables from rel.parties 0,00 0,00 0,00
Total assets ######## 398935,26 509289,51
Liabilities and equity
Current liabilities
Accrued expenses and deferred income ######## -144890,15 -80000,00
Other current liabilities 0,00 0,00 0,00
Transfers to reserves -72046,12 -72046,12 -43592,54
Development Board reserves 2002 -87682,82 -87682,82 -22551,92
Development Board reserves 2003 0,00 0,00 -52630,90
Equity
Retained earnings -94316,17 -94316,17 -94316,17
Prel. profit/loss 040731 0,00 0,00 -216197,98
Total liabilities & equity ######## -398935,26 -509289,51