{"text_format":"3","workbook":"xlsb","n_sheets":11,"sheets":["table 1","fig 1","table 2","fig 2","table 3","fig 3","table 4","table 5","fig 4","fig 5","table 6"],"not_rendered":{"charts":5,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":546}}

{"sheet":"table 1","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"flags":["formulas_cached_only"]}
["Table 1: Key figures of the EU institutions and bodies’ accounts, 2021 to 2023"]
["(€ billion)"]
[null,2021,2022,2023]
["Net lending ( + ) / net borrowing (-) in ESA 2010",{"v":-13.978924839735017,"d":"-14.0"},{"v":-29.640852412434572,"d":"-29.6"},{"v":-58.73033581961743,"d":"-58.7"}]
["  Total revenue",{"v":201.6250171568967,"d":"201.6"},{"v":204.3778587359701,"d":"204.4"},{"v":199.96951577324714,"d":"200.0"}]
["  Total expenditure",{"v":215.6039419966317,"d":"215.6"},{"v":234.01871114840463,"d":"234.0"},{"v":258.6998515928646,"d":"258.7"}]
["Maastricht debt of the EU institutions and bodies",{"v":537.9698980976996,"d":"538.0"},{"v":641.7781237412893,"d":"641.8"},{"v":740.0783191409215,"d":"740.1"}]
["    of which:"]
["          EU institutions and bodies financed by the EU budget ",{"v":236.49558634989,"d":"236.5"},{"v":348.93197438207,"d":"348.9"},{"v":459.34373623892,"d":"459.3"}]
["Maastricht debt of the EU institutions and bodies after consolidation (1)",{"v":57.80628692687482,"d":"57.8"},{"v":109.5287621603902,"d":"109.5"},{"v":168.49735678324402,"d":"168.5"}]
["(1) EU institutions and bodies contribution to EU debt (consolidated)"]
[]
[]
["Source: Eurostat (online data codes: gov_eu_nfa and gov_eu_debt)"]

{"sheet":"fig 1","index":1,"n_rows":13,"n_cols":2,"rows_kept":13,"flags":["formulas_cached_only"]}
["Figure 1: Composition of total revenue, 2023"]
["(% of total revenue)"]
[]
["REVENUE",{"v":199969.5157732471,"d":"199,970"}]
["Current transfers receivable",{"v":137541.84781025883,"d":"137,542"}]
["Taxes",{"v":45775.636109408326,"d":"45,776"}]
["Property income receivable",{"v":10156.665114690002,"d":"10,157"}]
["Social contributions",{"v":2643.5253637899996,"d":"2,644"}]
["Capital revenue",{"v":2336.947213849989,"d":"2,337"}]
["Sales",{"v":1514.89416125,"d":"1,515"}]
["Subsidies on production receivable",0]
[]
["Source: Eurostat (online data codes: gov_eu_nfa)"]

{"sheet":"table 2","index":2,"n_rows":19,"n_cols":4,"rows_kept":19,"flags":["formulas_cached_only"]}
["Table 2: Revenue main components, 2021 to 2023"]
["(€ billion)"]
[null,2021,2022,2023]
["Taxes",{"v":38.270996818086665,"d":"38.3"},{"v":53.83886781623557,"d":"53.8"},{"v":45.775636109408325,"d":"45.8"}]
["Social contributions",{"v":2.1941417118300004,"d":"2.2"},{"v":2.43145265103,"d":"2.4"},{"v":2.6435253637899994,"d":"2.6"}]
["Sales",{"v":1.50378496525,"d":"1.5"},{"v":1.49878024282,"d":"1.5"},{"v":1.51489416125,"d":"1.5"}]
["Subsidies on products receivable",{"v":0.21618127891999997,"d":"0.2"},{"v":0.01522715075,"d":"0.0"},{"v":0,"d":"0.0"}]
["Property income receivable",{"v":3.25600236282,"d":"3.3"},{"v":4.39038650798,"d":"4.4"},{"v":10.156665114690002,"d":"10.2"}]
["Current transfers receivable",{"v":152.54402315747,"d":"152.5"},{"v":139.45404553164454,"d":"139.5"},{"v":137.54184781025882,"d":"137.5"}]
["   of which:"]
["     GNI-based resource",{"v":115.42095752316,"d":"115.4"},{"v":103.88035877933,"d":"103.9"},{"v":97.66630291297,"d":"97.7"}]
["     VAT-based resource",{"v":18.33970930948,"d":"18.3"},{"v":19.665680155009998,"d":"19.7"},{"v":22.52568054681,"d":"22.5"}]
["     Plastics own resources",{"v":5.830502655439999,"d":"5.8"},{"v":6.3373368363800004,"d":"6.3"},{"v":7.22507548511,"d":"7.2"}]
["     Other",{"v":12.95285366939001,"d":"13.0"},{"v":9.570669760924545,"d":"9.6"},{"v":10.124788865368814,"d":"10.1"}]
["Capital revenue",{"v":3.639886862519996,"d":"3.6"},{"v":2.749098835510001,"d":"2.7"},{"v":2.336947213849989,"d":"2.3"}]
["Total revenue",{"v":201.6250171568967,"d":"201.6"},{"v":204.3778587359701,"d":"204.4"},{"v":199.96951577324714,"d":"200.0"}]
[]
[]
["Source: Eurostat (online data codes: gov_eu_nfa)"]

{"sheet":"fig 2","index":3,"n_rows":14,"n_cols":2,"rows_kept":14,"flags":["formulas_cached_only"]}
["Figure 2: Composition of total expenditure, 2023"]
["(% of total expenditure)"]
[]
["Total expenditure",{"v":258699.85418473455,"d":"258,700"}]
["Capital transfers payable",{"v":96298.11045923847,"d":"96,298"}]
["Current transfers payable",{"v":69132.67314042238,"d":"69,133"}]
["Subsidies",{"v":53701.9924339634,"d":"53,702"}]
["Intermediate consumption",{"v":17402.728722438933,"d":"17,403"}]
["Compensation of employees",{"v":9980.06251473109,"d":"9,980"}]
["Interest",{"v":8255.47535629,"d":"8,255"}]
["Social benefits",{"v":2666.9084420793606,"d":"2,667"}]
["Capital investments ",{"v":1261.903115570922,"d":"1,262"}]
[]
["Source: Eurostat (online data code: gov_eu_nfa)"]

{"sheet":"table 3","index":4,"n_rows":16,"n_cols":4,"rows_kept":16,"flags":["formulas_cached_only"]}
["Table 3: Expenditure main components, 2021 to 2023"]
["(€ billion)"]
[null,2021,2022,2023]
["Intermediate consumption",{"v":13.544947430817519,"d":"13.5"},{"v":17.145401617927472,"d":"17.1"},{"v":17.402728722438933,"d":"17.4"}]
["Compensation of employees",{"v":8.909569303119394,"d":"8.9"},{"v":9.414627189613839,"d":"9.4"},{"v":9.98006251473109,"d":"10.0"}]
["Interest",{"v":3.438925700760001,"d":"3.4"},{"v":4.13000207073,"d":"4.1"},{"v":8.25547535629,"d":"8.3"}]
["Subsidies",{"v":54.645725768208,"d":"54.6"},{"v":56.638079916181994,"d":"56.6"},{"v":53.701992433963404,"d":"53.7"}]
["Social benefits",{"v":2.2113574817041886,"d":"2.2"},{"v":2.45096846204086,"d":"2.5"},{"v":2.6669084420793605,"d":"2.7"}]
["Current transfers payable",{"v":58.591526531213894,"d":"58.6"},{"v":55.63102581721369,"d":"55.6"},{"v":69.13267314042238,"d":"69.1"}]
["Capital transfers payable",{"v":72.24998200185868,"d":"72.2"},{"v":86.89433706062677,"d":"86.9"},{"v":96.29811045923847,"d":"96.3"}]
["Capital investments ",{"v":2.0119076389499986,"d":"2.0"},{"v":1.71425529192,"d":"1.7"},{"v":1.261903115570922,"d":"1.3"}]
["of which, gross fixed capital formation",{"v":1.9806472522224718,"d":"2.0"},{"v":1.7035609922157149,"d":"1.7"},{"v":1.251408963966672,"d":"1.3"}]
["Total expenditure",{"v":215.6039419966317,"d":"215.6"},{"v":234.01871114840463,"d":"234.0"},{"v":258.6998515928646,"d":"258.7"}]
[]
[]
["Source: Eurostat (online data codes: gov_eu_nfa)"]

{"sheet":"fig 3","index":5,"n_rows":11,"n_cols":3,"rows_kept":11,"flags":["formulas_cached_only"]}
["Figure 3: Composition of Maastricht debt, 2023"]
["(% of total debt)"]
[]
[null,null,{"v":740078.3191409216,"d":"740,078"}]
["short-term debt securities",null,{"v":23752.89057258379,"d":"23,753"}]
["long-term debt securities",null,{"v":711726.0544110577,"d":"711,726"}]
["short-term loans",null,{"v":3680.73791836,"d":"3,681"}]
["long-term loans",null,{"v":918.6362389200001,"d":"919"}]
[]
[]
["Source: Eurostat (online data code: gov_eu_debt)"]

{"sheet":"table 4","index":6,"n_rows":11,"n_cols":4,"rows_kept":11,"flags":["formulas_cached_only"]}
["Table 4: Composition of Maastricht debt, 2021 to 2023"]
["(€ billion)"]
[null,2021,2022,2023]
["short-term debt securities",{"v":42.892074965651794,"d":"42.9"},{"v":27.867921507073543,"d":"27.9"},{"v":23.75289057258379,"d":"23.8"}]
["long-term debt securities",{"v":492.90952455901777,"d":"492.9"},{"v":608.1529151111657,"d":"608.2"},{"v":711.7260544110577,"d":"711.7"}]
["short-term loans",{"v":0.95021222314,"d":"1.0"},{"v":4.718612740979999,"d":"4.7"},{"v":3.68073791836,"d":"3.7"}]
["long-term loans",{"v":1.2180863498899999,"d":"1.2"},{"v":1.03867438207,"d":"1.0"},{"v":0.9186362389200001,"d":"0.9"}]
["Total debt",{"v":537.9698980976996,"d":"538.0"},{"v":641.7781237412893,"d":"641.8"},{"v":740.0783191409215,"d":"740.1"}]
["    of which: EU institutions and bodies financed by the EU budget ",{"v":236.49558634989,"d":"236.5"},{"v":348.93197438207,"d":"348.9"},{"v":459.34373623892,"d":"459.3"}]
[]
["Source: Eurostat (online data code: gov_eu_debt)"]

{"sheet":"table 5","index":7,"n_rows":15,"n_cols":4,"rows_kept":15,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["Table 5: Maastricht debt of the EU institutions and bodies after consolidation of assets against Member States, 2021 to 2023"]
["(€ billion)"]
[null,2021,2022,2023]
["Maastricht debt of the EU institutions and bodies",{"v":537.9698980976996,"d":"538.0"},{"v":641.7781237412893,"d":"641.8"},{"v":740.0783191409215,"d":"740.1"}]
["Assets against Member States' governments (¹) ",{"v":480.1636111708248,"d":"480.2"},{"v":532.2493615808991,"d":"532.2"},{"v":571.5809623576774,"d":"571.6"}]
["  of which:"]
["     deposits",{"v":17.762112244,"d":"17.8"},{"v":18.959157805,"d":"19.0"},{"v":15.321932197,"d":"15.3"}]
["     short-term debt securities",{"v":0,"d":"0.0"},{"v":4.6851,"d":"4.7"},{"v":3.81932,"d":"3.8"}]
["     long-term debt securities",{"v":33.056714264564825,"d":"33.1"},{"v":46.43952408635915,"d":"46.4"},{"v":63.944935611177506,"d":"63.9"}]
["     long-term loans",{"v":429.34478466226,"d":"429.3"},{"v":462.16557968954,"d":"462.2"},{"v":488.4947745495,"d":"488.5"}]
["Maastricht debt after consolidation of assets against Member States (²) ",{"v":57.80628692687482,"d":"57.8"},{"v":109.5287621603902,"d":"109.5"},{"v":168.49735678324402,"d":"168.5"}]
["(¹) EU institutions and bodies holdings of Member States' government debt."]
["(²) EU institutions and bodies contribution to EU debt (consolidated)."]
[]
["Source: Eurostat (online data code: gov_eu_debt)"]

{"sheet":"fig 4","index":8,"n_rows":11,"n_cols":2,"rows_kept":11,"flags":["formulas_cached_only"]}
["Figure 4: Net incurrence of financial liabilities, 2023"]
["(€ billion)"]
[]
[null,{"v":88.36899791721994,"d":"88.4"}]
["Debt securities",{"v":94.8252321013223,"d":"94.8"}]
["Loans",{"v":-1.1374266557499995,"d":"-1.1"}]
["Other liabilities",{"v":-1.4805064874937452,"d":"-1.5"}]
["Other accounts payable",{"v":-3.838301040858614,"d":"-3.8"}]
[]
[]
["Source: Eurostat (online data code: gov_eu_fa)"]

{"sheet":"fig 5","index":9,"n_rows":43,"n_cols":16,"rows_kept":43,"flags":["formulas_cached_only"]}
["Figure 5: Net incurrence of financial assets 2023"]
["(€ billion)"]
[]
[null,{"v":29.565215654748307,"d":"29.6"}]
["Loans",{"v":46.587123661715765,"d":"46.6"}]
["Debt securities",{"v":35.71321135616166,"d":"35.7"}]
["Shares and other equity",{"v":1.9989152895274744,"d":"2.0"}]
["Financial derivatives and employee stock options ",{"v":-1.9487607431305438,"d":"-1.9"}]
["Other accounts receivable",{"v":-19.985189644649573,"d":"-20.0"}]
["Currency and deposits",{"v":-32.80008426487646,"d":"-32.8"}]
[]
["Source: Eurostat (online data code: gov_eu_fa)"]
{"$rows_empty":24}
[{"$nulls":15},16.9]
[{"$nulls":15},14.9]
[{"$nulls":15},-12]
[{"$nulls":15},19.799999999999997]
[]
[null,null,34.1]
[null,null,18]

{"sheet":"table 6","index":10,"n_rows":35,"n_cols":5,"rows_kept":35,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["Table 6: Stock-flow adjustment of the EU Institutions and bodies, 2021 to 2023"]
["(€ million)"]
[null,"relation",2021,2022,2023]
["Net lending (-)/ net borrowing (+) (B.9) of the EU Institutions and bodies","a",{"v":13978.924839735017,"d":"13,979"},{"v":29640.85241243457,"d":"29,641"},{"v":58730.33581961743,"d":"58,730"}]
[]
["Change in EU institutions and bodies consolidated gross debt","b",{"v":137866.51035157513,"d":"137,867"},{"v":103808.22564358966,"d":"103,808"},{"v":98300.1953996322,"d":"98,300"}]
[]
["Stock-flow adjustment","c \n= b-a  \n= d+e+f+g",{"v":123887.58551184012,"d":"123,888"},{"v":74167.37323115513,"d":"74,167"},{"v":39568.2147579249,"d":"39,568"}]
[]
["Net acquisition (+) of financial assets","d",{"v":134596.1321912402,"d":"134,596"},{"v":81046.35400806085,"d":"81,046"},{"v":29565.215654748314,"d":"29,565"}]
[". Currency and deposits","d.1",{"v":31378.970293592076,"d":"31,379"},{"v":-139.3222823637142,"d":"-139"},{"v":-32800.08426487646,"d":"-32,800"}]
[". Debt securities","d.2",{"v":7109.058071497992,"d":"7,109"},{"v":18185.60520198771,"d":"18,186"},{"v":35713.21135616166,"d":"35,713"}]
[". Loans","d.3",{"v":70995.30001842763,"d":"70,995"},{"v":40385.1593423778,"d":"40,385"},{"v":46587.12366171576,"d":"46,587"}]
[". Equity and investment fund shares/units","d.4",{"v":518.8503222517792,"d":"519"},{"v":963.1212816642001,"d":"963"},{"v":1998.9152895274744,"d":"1,999"}]
[". Financial derivatives","d.5",{"v":-758.1491354196435,"d":"-758"},{"v":-1517.566688828563,"d":"-1,518"},{"v":-1948.760743130544,"d":"-1,949"}]
[". Other accounts receivable","d.6",{"v":25352.102620890357,"d":"25,352"},{"v":23169.357153223427,"d":"23,169"},{"v":-19985.189644649574,"d":"-19,985"}]
[". Other financial assets","d.7",0,0,0]
[]
["Net incurrence (-) of non-debt liabilities","e",{"v":-10596.588708732994,"d":"-10,597"},{"v":-12753.932187277898,"d":"-12,754"},{"v":5318.807528352359,"d":"5,319"}]
[". Net incurrence (-) of liabilities in financial derivatives","e.1",{"v":627.067961752497,"d":"627"},{"v":723.3694147700102,"d":"723"},{"v":2109.238056903745,"d":"2,109"}]
[". Net incurrence (-) of other accounts payable","e.2",{"v":-11018.998425605492,"d":"-11,019"},{"v":-14143.05399757791,"d":"-14,143"},{"v":3838.3010408586138,"d":"3,838"}]
[". Net incurrence (-) of other liabilities","e.3",{"v":-204.65824487999998,"d":"-205"},{"v":665.7523955300002,"d":"666"},{"v":-628.7315694099998,"d":"-629"}]
[]
["Valuation effects and other changes in volume in Government debt","f",{"v":-13.230927090154637,"d":"-13"},{"v":6149.0456414701275,"d":"6,149"},{"v":4611.906999261498,"d":"4,612"}]
[". Issuances above(-)/below(+) nominal value","f.1",{"v":-1055.65019025,"d":"-1,056"},{"v":6034.404211199999,"d":"6,034"},{"v":7760.144670979999,"d":"7,760"}]
[". Difference between interest accrued(-) and paid(+)","f.2",{"v":697.1418195799811,"d":"697"},{"v":-545.6359939899667,"d":"-546"},{"v":-3314.6490887600007,"d":"-3,315"}]
[". Redemptions/repurchase of debt above(+)/below(-) nominal  value","f.3",{"v":-272.1204102398892,"d":"-272"},{"v":119.76254106954512,"d":"120"},{"v":-155.22703685638737,"d":"-155"}]
[". Appreciation(+)/depreciation(-) of foreign-currency debt","f.4",{"v":617.3978538197534,"d":"617"},{"v":540.51488319055,"d":"541"},{"v":321.63845389788617,"d":"322"}]
[". Changes in sector classification (+/-)","f.5",0,0,0]
[". Other volume changes in financial liabilities (-)","f.6",0,0,0]
[]
["Statistical discrepancies","g",{"v":-98.72704357690935,"d":"-99"},{"v":-274.09423109797433,"d":"-274"},{"v":72.28457556273005,"d":"72"}]
[]
[]
["Source: Eurostat (online data codes: gov_eu_nfa, gov_eu_fa and gov_eu_debt)"]