Monrad
Dragør

Beslutning - Månedsopfølgning efter januar 2026

26/88 -

Prompt resultater

Relevans v1

Relevans

Nej

Bilag

First-agenda Sagsfremstilling

Resumé:

Månedsopfølgning efter januar 2026.

 

Indstilling:

Administrationen indstiller, at månedsopfølgningen efter januar 2026 tages til efterretning.

 

Sagsfremstilling:

Administrationen har baseret på forbrugstal for januar, skøn over udviklingen i aktivitet med videre udarbejdet et forventet regnskab for 2026.

 

De samlede forventninger til 2026 ses i resultatopgørelsen i tabel 1 nedenfor. Af resultatopgørelsen fremgår de forventede indtægter og udgifter i 2026, fordelt på de enkelte sektorer, samt budget og forventet afvigelse.

 

For 2026 forventer administrationen samlet et mindreforbrug på 1,1 mio. kr. for driften, og mindreindtægter på 1,5 mio. kr. på Renovation.

 

Mer- og mindreforbrugene på i alt -0,4 mio. kr. i månedsopfølgningen for januar fordeler sig som vist nedenfor: 

 

Merforbrug på

  • Renovation 1,5 mio. kr.
  • Sundhed, Pleje og rehabilitering 4,7 mio. kr.

 

Mindreforbrug på

  • Kultur og fritid 0,1 mio. kr.
  • Dagtilbud 0,8 mio. kr.
  • Borger og Social 2,0 mio. kr.
  • Forvaltningen på 3,0 mio. kr.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tabel 1 Månedsopfølgning efter januar 2026, det forventede regnskab. 

kr. 1.000

Oprindelig budget 2026

Korrigeret budget

Forventet regnskab 2026

Forventet mer (-) /mindreforbrug (+)

Indtægter

 

 

 

 

Skatter

1.229.617

1.229.617

1.229.617

0

Tilskud og udligning

-115.747

-115.747

-115.747

0

Indtægter i alt

1.113.870

1.113.870

1.113.870

0

Driftsudgifter

 

 

 

 

Inden for servicerammen

-845.807

-845.772

  -843.358

2.415

Sektor 2 - Plan Teknik og Erhverv

-39.559

-38.969

-38.973

0

Sektor 3 - Skoler

-208.313

-208.368

-208.368

0

Sektor 4 - Kultur og Fritid

-30.416

-30.428

-30.366

62

Sektor 5 - Dagtilbud

-77.899

-77.929

-77.161

768

Sektor 6a - Borger og Social

-94.550

-94.550

-92.550

2.000

Sektor 6b - Børn & Unge med Specielle behov

-31.305

-31.305

-31.305

0

Sektor 7 - Sundhed Pleje og Rehabilitering

-215.253

-215.956

-219.336

-3.380

Sektor 9 - Forvaltning

-148.511

-148.267

-145.302

2.965

Uden for servicerammen

-207.946

-207.946

-209.246

-1.300

Sektor 2 - Plan Teknik og Erhverv

-120

-120

-120

0

Sektor 6a - Borger og Social

-135.667

-135.667

-135.667

0

Sektor 6b - Børn & Unge med Specielle behov

-2.642

-2.642

-2.642

0

Sektor 7 - Sundhed Pleje og Rehabilitering

-67.514

-67.514

-68.814

-1.300

Sektor 9 - Forvaltning

-2.002

-2.002

-2.002

0

Driftsudgifter i alt

-1.053.752

-1.053.718

-1.052.604

1.115

Driftsresultat før finansiering (driftsbalance)

60.118

60.152

61.267

1.115

Renter mv.

        3.672

3.672

5.568

1.896

Anlægsudgifter

-42.000

-45.200

-45.200

0

RESULTAT AF DET SKATTEFINANSIEREDE OMRÅDE

21.790

18.624

21.635

3.011

Sektor 1 - Renovation

-1.000

-1.000

-2.534

-1.534

Lånoptag

9.400

9.400

0

-9.400

Afdrag på lån

-17.993

-17.993

-17.993

0

Finansforskydninger

-1.283

-1.283

-1.283

0

Samlet resultat (kassebevægelse)

10.914

7.748

-175

-7.923

 

For uddybning af mer- og mindreforbrug henvises til bilaget.

 

Den opdaterede status er i vedlagte bilag suppleret med de overordnede afvigelsesforklaringer, samt en likviditetskurve for 2026-2029 baseret på det forventede regnskab for 2026 og budgetoverslagsår 2027-2029.

 

 

Love/Regler:

Ingen bemærkninger.

Økonomi/Personaleforhold:

Ingen bemærkninger.

 

Kommunikation/Høring:

Ingen bemærkninger.

 

Relation til politikker:

Ingen bemærkninger.

 

Beslutningsproces:

Økonomiudvalget den 19. marts 2026.

Kommunalbestyrelsen den 26. marts 2026.

 

Er du enig eller uenig?

22 items
  • Lydfiler null
  • Ressourcer null
  • Felter 1 items
    1. 6 items
      • Navn ""
      • Html "<div><div id='sagsfremstillingContainer'> <h3>Resumé:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Månedsopfølgning efter januar 2026.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <h3>Indstilling:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Administrationen indstiller, at månedsopfølgningen efter januar 2026 tages til efterretning.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <h3>Sagsfremstilling:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Administrationen har baseret på forbrugstal for januar, skøn over udviklingen i aktivitet med videre udarbejdet et forventet regnskab for 2026. </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>De samlede forventninger til 2026 ses i resultatopgørelsen i tabel 1 nedenfor. Af resultatopgørelsen fremgår de forventede indtægter og udgifter i 2026, fordelt på de enkelte sektorer, samt budget og forventet afvigelse.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>For 2026 forventer administrationen samlet et mindreforbrug på 1,1 mio. kr. for driften, og mindreindtægter på 1,5 mio. kr. på Renovation. </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Mer- og mindreforbrugene på i alt -0,4 mio. kr. i månedsopfølgningen for januar fordeler sig som vist nedenfor:</span><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Merforbrug på</span></p><ul type="disc" style=" padding-left:0pt;"><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Renovation 1,5 mio. kr.</span></li><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Sundhed, Pleje og rehabilitering 4,7 mio. kr.</span></li></ul><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Mindreforbrug på</span></p><ul type="disc" style=" padding-left:0pt;"><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Kultur og fritid 0,1 mio. kr.</span></li><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Dagtilbud 0,8 mio. kr.</span></li><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Borger og Social 2,0 mio. kr. </span></li><li style="margin-left:82.8pt; padding-left:8.4pt;"><span>Forvaltningen på 3,0 mio. kr.</span></li></ul><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Tabel 1 Månedsopfølgning efter januar 2026, det forventede regnskab.</span><span> </span></p><table cellspacing="0" cellpadding="0"><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">kr. 1.000 </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Oprindelig budget 2026</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Korrigeret budget</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Forventet regnskab 2026</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Forventet mer (-) /mindreforbrug (+)</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Indtægter </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Skatter</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>1.229.617</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>1.229.617</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>1.229.617</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Tilskud og udligning</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-115.747</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-115.747</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-115.747</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Indtægter i alt</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">1.113.870</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">1.113.870</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">1.113.870</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Driftsudgifter</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Inden for servicerammen</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-845.807</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-845.772</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">  </span><span style="font-weight:bold;">-843.358 </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">2.415</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 2 - Plan Teknik og Erhverv</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-39.559</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-38.969</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-38.973</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 3 - Skoler</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-208.313</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-208.368</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-208.368</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 4 - Kultur og Fritid</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-30.416</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-30.428</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-30.366</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>62</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 5 - Dagtilbud</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-77.899</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-77.929</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-77.161</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>768</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 6a - Borger og Social</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-94.550</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-94.550</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-92.550</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>2.000</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 6b - Børn & Unge med Specielle behov </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-31.305</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-31.305</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-31.305</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 7 - Sundhed Pleje og Rehabilitering</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-215.253</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-215.956</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-219.336</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-3.380</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 9 - Forvaltning</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-148.511</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-148.267</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-145.302</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>2.965</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Uden for servicerammen</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-207.946</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-207.946</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-209.246</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-1.300</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 2 - Plan Teknik og Erhverv</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-120</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-120</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-120</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 6a - Borger og Social</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-135.667</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-135.667</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-135.667</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 6b - Børn & Unge med Specielle behov </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.642</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.642</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.642</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 7 - Sundhed Pleje og Rehabilitering</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-67.514</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-67.514</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-68.814</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.300</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 9 - Forvaltning</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.002</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.002</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.002</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Driftsudgifter i alt</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-1.053.752</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-1.053.718</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-1.052.604</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">1.115</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Driftsresultat før finansiering (driftsbalance)</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">60.118</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">60.152</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">61.267</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">1.115</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Renter mv.</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>        </span><span>3.672 </span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>3.672</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>5.568</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>1.896</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Anlægsudgifter</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-42.000</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-45.200</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-45.200</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">RESULTAT AF DET SKATTEFINANSIEREDE OMRÅDE</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">21.790</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">18.624</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">21.635</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">3.011</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Sektor 1 - Renovation</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.000</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.000</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-2.534</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.534</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Lånoptag</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>9.400</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>9.400</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-9.400</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Afdrag på lån</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-17.993</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-17.993</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-17.993</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>Finansforskydninger</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.283</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.283</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>-1.283</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span>0</span></p></td></tr><tr><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">Samlet resultat (kassebevægelse)</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">10.914</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">7.748</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-175</span></p></td><td style=" padding-right:5.03pt; padding-left:5.03pt;"><p style="margin-top:0pt; margin-bottom:0pt;"><span style="font-weight:bold;">-7.923</span></p></td></tr></table><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>For uddybning af mer- og mindreforbrug henvises til bilaget.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Den opdaterede status er i vedlagte bilag suppleret med de overordnede afvigelsesforklaringer, samt en likviditetskurve for 2026-2029 baseret på det forventede regnskab for 2026 og budgetoverslagsår 2027-2029.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <h3>Love/Regler:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Ingen bemærkninger.</span></p></div></span> <h3>Økonomi/Personaleforhold:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Ingen bemærkninger.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <h3>Kommunikation/Høring:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Ingen bemærkninger.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <h3>Relation til politikker:</h3> <span class='ukendt'><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Ingen bemærkninger.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> <div><h3>Beslutningsproces:</h3> <span><meta http-equiv="Content-Type" content="text/html; charset=utf-8"><meta http-equiv="Content-Style-Type" content="text/css"><meta name="generator" content="Aspose.Words for .NET 22.1.0"><title></title><div><p style="margin-top:0pt; margin-bottom:0pt;"><span>Økonomiudvalget den 19. marts 2026.</span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span>Kommunalbestyrelsen den 26. marts 2026. </span></p><p style="margin-top:0pt; margin-bottom:0pt;"><span> </span></p></div></span> </div> </div></div>"
      • Tekst null
      • Id "00000000-0000-0000-0000-000000000000"
      • Link "https://dagsordener.dragoer.dk/Vis/Pdf/bilag/8d9a80b6-7120-4883-81de-79fd85992d04"
      • DocumentId "8d9a80b6-7120-4883-81de-79fd85992d04"
  • Presentations null
  • ItemDecision null
  • SagsNummer "26/88"
  • Navn "Beslutning - Månedsopfølgning efter januar 2026"
  • Punktnummer "12"
  • Bilag 1 items
    1. 4 items
      • HarPdfVersion "true"
      • Order 0
      • Navn "Månedsopfølgning for januar 2026"
      • Id "aaee5455-bd71-4181-86fc-83f3b24b4383"
  • Documents null
  • Id "514f9657-e279-45a2-adcb-98301da2c1b1"
  • IntegrationUid "00000000-0000-0000-0000-000000000000"
  • CorporationUid "00000000-0000-0000-0000-000000000000"
  • AgendaUid "46bd1954-fcd0-403a-b69c-0414ab7d0352"
  • Number "12"
  • Sorting 12
  • IsOpen true
  • CaseNumber "26/88"
  • SourceId "22365"
  • Caption "Beslutning - Månedsopfølgning efter januar 2026"
  • CasePresentationUid null
  • ExternalAgendaItemAttendees 0 items