Heinola
- 3,562 €Operating expenses per resident
- 2,538 €Tax revenue per resident
- 486 €Central government transfers per resident
- 355 €Annual margin per resident
The budget for 2026 and the financial plan for the next two years approved by the Heinola council, from the State Treasury’s municipal finance service.
Full budget 2026
Stage: final, approved 18 Dec 2025 · Euros unless stated otherwise.
| Budget 2025 with amendments | Budget 2026 | Plan 2027 | Plan 2028 | per resident | |
|---|---|---|---|---|---|
| Operating income | 13,406,600 | 13,354,200 | 13,134,400 | 13,667,800 | 755 € |
| Sales income | 7,247,300 | 7,196,100 | 7,419,300 | 7,659,900 | 407 € |
| Fee income | 1,295,500 | 1,868,500 | 1,293,500 | 1,293,500 | 106 € |
| Subsidies and grants | 1,352,200 | 1,100,900 | 914,900 | 884,300 | 62 € |
| Other operating income | 3,511,600 | 3,188,700 | 3,506,700 | 3,830,100 | 180 € |
| Change in stocks of products | 0 | 0 | 0 | 0 | 0 € |
| Manufacturing for own use | 67,000 | 110,000 | 105,000 | 105,000 | 6 € |
| Operating expenses | 60,148,600 | 63,026,300 | 64,105,700 | 65,230,600 | 3,562 € |
| Staff expenditure | 31,473,900 | 32,503,200 | 33,551,700 | 34,455,200 | 1,837 € |
| Services purchased | 19,029,400 | 19,209,100 | 19,195,800 | 19,356,900 | 1,086 € |
| Raw materials and consumables | 4,252,300 | 4,441,100 | 4,431,800 | 4,449,100 | 251 € |
| Subsidies | 3,945,300 | 3,999,200 | 3,981,200 | 3,981,200 | 226 € |
| Other operating expenditure | 1,447,700 | 2,873,700 | 2,945,200 | 2,988,200 | 162 € |
| Operating margin | -46,675,000 | -49,562,100 | -50,866,300 | -51,457,800 | -2,801 € |
| Tax revenue | 42,700,000 | 44,900,000 | 45,500,000 | 46,600,000 | 2,538 € |
| Central government transfers | 10,129,000 | 8,600,000 | 8,600,000 | 8,600,000 | 486 € |
| Financial revenue (+) and expenditure (-) | 4,318,000 | 2,348,100 | 1,980,800 | 474,000 | 133 € |
| Annual margin | 10,472,000 | 6,286,000 | 5,214,500 | 4,216,200 | 355 € |
| Depreciations and write-downs | 8,943,500 | 8,200,800 | 8,133,300 | 8,698,300 | 463 € |
| Extraordinary items | 0 | 0 | 0 | 0 | 0 € |
| Results for the financial year | 1,528,500 | -1,914,800 | -2,918,800 | -4,482,100 | -108 € |
| Appropriations + (-) | 450,000 | 515,000 | 583,000 | 583,000 | 29 € |
| Surplus for the financial year(deficit) | 1,978,500 | -1,399,800 | -2,335,800 | -3,899,100 | -79 € |
| Investment expenditure, total (gross) | 15,675,000 | 6,185,000 | 14,045,000 | 14,490,000 | 350 € |
| Intangible assets | 340,000 | 210,000 | 80,000 | 70,000 | 12 € |
| Land and water areas | 150,000 | 150,000 | 150,000 | 150,000 | 8 € |
| Buildings | 8,290,000 | 925,000 | 4,460,000 | 2,460,000 | 52 € |
| Buildings: education and culture | 1,290,000 | 0 | 0 | 0 | 0 € |
| Buildings: social welfare and healthcare | 7,000,000 | 0 | 0 | 0 | 0 € |
| Buildings: other | 0 | 925,000 | 4,460,000 | 2,460,000 | 52 € |
| Fixed structures and installations | 6,825,000 | 4,750,000 | 9,055,000 | 11,410,000 | 268 € |
| Machinery and equipment | 0 | 150,000 | 300,000 | 400,000 | 8 € |
| Other tangible assets | 0 | 0 | 0 | 0 | 0 € |
| Shares | 70,000 | 0 | 0 | 0 | 0 € |
| Contributions to investment expenditure | 0 | 0 | 0 | 0 | 0 € |
| Gross capital gains on investment goods | 1,075,000 | 400,000 | 400,000 | 400,000 | 23 € |
| Cash flow from operations and investments | -5,203,000 | 101,000 | -8,830,500 | -10,273,800 | 6 € |
| Loan stock, 31 December | 108,585,000 | 108,788,000 | 116,081,000 | 124,607,000 | 6,148 € |
| Person-years | 618 | 577 | 577 | 577 | |
| Income tax rate | 8.2 | 8.2 | 8.2 | 8.2 |
Budgets by year
Each year’s budget as last reported.
| Year | Operating expenses | Tax revenue | Central government transfers | Annual margin | Investments | Loan stock | Result for the period |
|---|---|---|---|---|---|---|---|
| 2026 | 63 M€ | 44.9 M€ | 8.6 M€ | 6.3 M€ | 6.2 M€ | 108.8 M€ | -1.9 M€ |
| 2025 | 60.8 M€ | 44.4 M€ | 9.9 M€ | 9.3 M€ | 10 M€ | 0.1 M€ | 0.4 M€ |
| 2024 | 57.4 M€ | 41.3 M€ | 9.2 M€ | 8.6 M€ | 10.6 M€ | 121.7 M€ | -0.7 M€ |
| 2023 | 57.1 M€ | 39.2 M€ | 11.8 M€ | 9.8 M€ | 12.5 M€ | 95.1 M€ | -0.7 M€ |
| 2022 | 141.2 M€ | 73.4 M€ | 53.4 M€ | 10.3 M€ | 28.2 M€ | 102.5 M€ | 0 M€ |
| 2021 | 136.7 M€ | 72.9 M€ | 49.5 M€ | 9.2 M€ | 27.2 M€ | 113.9 M€ | 0 M€ |
| 2020 | 129.9 M€ | 71.6 M€ | 47 M€ | 11.3 M€ | 37.6 M€ | 104.1 M€ | 3.2 M€ |
The municipality’s explanations
- Manufacturing for own use
- Normaalia vaihtelua
- Other operating expenditure
- Luku oikein.
- Financial revenue (+) and expenditure (-)
- Luku oikein
- Machinery and equipment
- Investointimenot vaihtelevat vuosittain
- Cash flow from operations and investments
- Normaalia vaihtelua
- Loan stock, 31 December
- Aiemmin ilmoitettu lainakanta on ollut tuhansina
Source: Valtiokonttori, Kuntien ja hyvinvointialueiden taloustietopalvelu (CC BY 4.0) · Budget figures (JSON) · Municipal budgets →