Page 21 - ETSI-annual-report_2024

The total members’ contributions for 2024 amount to The total Secretariat expenditure amounts to 22 591 k€,
19 520 k€, reflecting an increase of 271 k€ compared to representing 83,5% of the total expenditure. This
2023, which represents a 1,4% growth. They account for expenditure primarily consists of staff costs, maintenance,
71,9% of the total income statement. meeting costs, travel, and other support expenses.

Statement of Income and Expenditure

31 DEC 2024 INCOME (€) EXPENDITURE (€)
Income 28 569 807
Purchases 10 819 092
Expenses 18 136 465
Financial income and expenses 519 422 12 533
Extraordinary income & expenses 71 232 33 091
Income Tax 42 077
TOTAL 29 160 461 29 043 258
NET RESULT 117 203

Figures are rounded to the nearest €.

Summary of the Balance Sheet

NET AMOUNTS AT: 31 DEC 2023 (€) 31 DEC 2024 (€)
Fixed assets 5 386 638 5 150 336
Debtors 16 172 441 10 894 500
Securities/cash 16 922 717 22 306 950
Prepaid expenses 350 579 526 056
TOTAL ASSETS 38 832 375 38 877 842

NET AMOUNTS AT: 31 DEC 2023 (€) 31 DEC 2024 (€)
Equity 9 206 804 9 462 601
Provisions & committed funds 1 364 291 2 309 851
Balance carried forward 255 797 113 319
Result of the year 113 319 117 203
Creditors 7 498 710 21 453 176
Deferred revenue 20 393 454 5 421 692
TOTAL LIABILITIES 38 832 375 38 877 842
Figures are rounded to the nearest €.

21