bedragen x € 1.000 | ||||||||||||
Rekening 2017 | Begroting 2018 | Begroting 2019 | Prognose 2020 | Prognose 2021 | Prognose 2022 | |||||||
Veiligheid en Toezicht | 11.091 | N | 11.698 | N | 11.221 | N | 9.569 | N | 9.540 | N | 9.555 | N |
Totaal lasten | 11.091 | N | 11.698 | N | 11.221 | N | 9.569 | N | 9.540 | N | 9.555 | N |
Baten | ||||||||||||
Veiligheid en Toezicht | 1.444 | V | 1.226 | V | 1.226 | V | 262 | V | 262 | V | 262 | V |
Totaal baten | 1.444 | V | 1.226 | V | 1.226 | V | 262 | V | 262 | V | 262 | V |
Saldo van baten en lasten | 9.646 | N | 10.473 | N | 9.995 | N | 9.306 | N | 9.278 | N | 9.293 | N |
Storting reserve | 0 | N | 67 | N | 56 | N | 124 | N | 124 | N | 124 | N |
Onttrekking reserve | 249 | V | 45 | V | 13 | N | 13 | N | 13 | N | 13 | N |
Resultaat | 9.398 | N | 10.495 | N | 10.064 | N | 9.444 | N | 9.416 | N | 9.431 | N |