Stop parsing PDFs. Get the API. Request Access

AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Vend Marketplaces ASA

Annual / Quarterly Financial Statement • Apr 1, 2020

3738_rns_2020-04-01_82ac9f8b-2e84-44a9-a0cf-5334be1a8ca1.pdf

Annual / Quarterly Financial Statement

Open in Viewer

Opens in native device viewer

Financials and analytical info, restated 2018-2019

    1. Profit loss statement
    1. Balance sheet
    1. Cash flow
    1. Segment overview
    1. Nordic Marketplaces
    1. News Media
    1. Financial Services
    1. Growth

For details on Adevinta, please refer to Adevinta's reporting on adevinta.com/ir

For questions, please contact Schibsted IR:

Jann-Boje Meinecke, Head of IR [email protected] Mobile: +47 941 00 835

schibsted.com/ir

NOK million

SC
HIB
ST
ED
GR
OU
P
1 q
ter
uar
201
8		 2 q
ter
uar
201
8		 3 q
ter
uar
201
8		 4 q
ter
uar
201
8		 1 q
ter
uar
201
9		 2 q
ter
uar
201
9		 3 q
ter
uar
201
9		 4 q
ter
uar
201
9		 CO
SE
D C
ON
SO
ND
EN
LID
AT
ED
INC
OM
E S
TA
TE
ME
NT		 Ful
l ye
ar
201
9		 Ful
l ye
ar
201
8
1 5
20		 1 6
77		 23
1 6		 41
1 6		 72
1 7		 98
1 8		 78
1 8		 98
1 8		 Cla
ssif
ied
rev
enu
es		 46
7 4		 6 4
62
1 1
49		 1 2
31		 39
1 0		 39
1 3		 68
1 0		 73
1 1		 945 79
1 2		 Adv
erti
sin
g re
ven
ues		 66
4 4		 4 7
58
881 973 808 45
1 0		 832 932 755 32
1 0		 -of
whi
ch
dig
ital		 52
3 5		 3 7
07
642 639 653 664 679 677 701 703 Sub
ip
tion
scr
rev
enu
es		 60
2 7		 2 5
97
218 225 236 252 256 271 293 294 -of
whi
ch
dig
ital		 13
1 1		 931
374 377 375 355 333 340 355 330 Cas
ual
sal
es		 58
1 3		 1 4
81
672 679 668 743 725 710 721 890 Oth
er r
eve
nue
s		 46
3 0		 2 7
61
4 3
57		 4 6
02		 58
4 3		 42
4 7		 76
4 5		 98
4 7		 00
4 6		 01
5 1		 Op
tin
era
g r
eve
nue
s		 075
19		 18
059
(
102		 )
(
)
101		 97)
(		 )
(
109		 )
(
102		 )
(
102		 )
(
101		 )
(
111		 fin
Raw
teri
als
and
ish
ed
ds
ma
goo		 )
(
416		 (
)
409
(
1 7
06)		 (
1 6
61)		 18)
(
1 5		 14)
(
1 7		 73)
(
1 7		 46)
(
1 7		 51)
(
1 6		 32)
(
1 9		 Per
nel
son
exp
ens
es		 01)
(
7 1		 (
6 5
98)
(
1 9
39)		 (
1 9
45)		 78)
(
1 8		 22)
(
2 0		 46)
(
1 8		 90)
(
1 8		 03)
(
1 8		 13)
(
2 1		 Oth
atin
er o
per
g e
xpe
nse
s		 52)
(
7 6		 (
84)
7 7
610 895 865 897 856 60
1 0		 45
1 0		 944 Gro
rat
ing
ofit
(
los
s) -
EB
ITD
A
ss
ope
pr		 06
3 9		 3 2
68
172 175 181 203 316 308 297 333 De
cia
tion
d a
rtis
atio		 1 2 731
(
6)		 )
(
)
(
30		 )
(
1		 )
(
35		 )
(
22		 )
(
55)
(		 )
(
3		 )
(
31		 pre
an
mo
n
Sha
f pr
ofit
(
) o
f jo
loss
int
ture
nd
oci
ate
re o
ven
s a
ass
s		 53)
(
1		 (
)
60
(
5)		 (
125
)		 0)
(		 )
(
617		 12)
(		 0 0)
(		 )
(
272		 Imp
airm
ent
los
s		 )
(
283		 (
747
)
(
10)		 (
2)		 6)
(		 37)
(		 31)
(		 95)
(		 61)
(		 91)
(		 Oth
er i
d e
nco
me
an
nse
s		 )
(
278		 (
55)
417 623 678 75 520 603 691 279 xpe
Op
tin
rof
it (
los
s)
era
g p		 93
2 0		 1 7
94
3
5		 6 17 38 19 17 17 Fin
ial
inco
anc
me		 78 29
(
31)		 (
36)		 33)
(		 45)
(		 44)
(		 55)
(		 68)
(		 69)
(		 Fin
ial e
anc
xpe
nse		 )
(
222		 (
142
)
389 593 652 47 514 568 640 227 Pro
fit
(
los
s)
bef
tax
ore
es		 48
1 9		 1 6
81
(
220		 )
(
277
)		 )
(
222		 )
(
246		 )
(
194		 )
(
214		 )
(
238		 )
(
106		 Tax
es		 )
(
752		 (
965
)
169 315 429 )
(
199		 320 353 402 121 fit
(
s)
Pro
los		 96
1 1		 715
Pro
fit
(
los
s) a
ttri
but
abl
e to
:
11
20		 19 18 19 83 109 36 No
ont
roll
ing
int
sts
n-c
ere		 247 68
158 295 410 )
(
216		 300 271 292 85 Ow
f th
nt
ner
s o
e p
are		 949 648
Ear
nin
sh
(
NO
K)
gs
per
are
0,6
7		 1,2
4		 2
1,7		 1)
(
0,9		 6
1,2		 4
1,1		 3
1,2		 6
0,3		 Bas
ic		 0
4,0		 2,7
2
0,6
6		 1,2
4		 2
1,7		 1)
(
0,9		 6
1,2		 3
1,1		 3
1,2		 6
0,3		 Dilu
ted		 9
3,9		 2,7
2
0,7
2		 1,7
6		 4
1,7		 4
1,8		 2
1,4		 0
1,4		 3
1,4		 6
1,3		 Bas
ic -
ad
jus
ted		 9
5,5		 6,0
5
0,7
2		 1,7
6		 4
1,7		 4
1,8		 1
1,4		 0
1,4		 3
1,4		 6
1,3		 Dilu
ted
dju
ste
d
- a		 8
5,5		 6,0
5
3
1.
1
2
2
0
1
9
1
3
6
9
7
8
9
4
2
3
1
7
4
5
2
9
2
2
5		 4
2
5		 2
2
6		 3
2
3		 4
2
6		 8
2
1		 4
2
7		 1
7
9
6
1
1		 9
1
1		 8
1
1		 1
1
3		 4
1
5		 6
1
6		 2
1
8		 2
4
1
8
2
2
2
2		 8
2
1
4
8		 5
2
1
3
6		 3
2
2
0
0		 6
2
3
7
4		 7
2
3
8
9		 4
2
4
9
0		 2
5
4
8
3
3
2
7
1
1 1 4
1
7		 4
1
4		 7
7
2		 4
7		 4
4		 3
8
6
6
- - - - - - - 1
5
7
7
4
7
6		 4
4
6
0		 8
4
9
4		 2
5
3
2		 3
3
7
4		 8
7
8
1		 0
7
4
7		 7
2
9
4
5
2
6
9
9		 2
2
6
0
9		 3
2
6
3
1		 5
2
7
3
2		 9
2
7
4
8		 5
3
1
7
1		 4
3
2
3
7		 3
2
7
7
8
6
9
6
9
3
5
2
9
1
0
4
9
8
6
3
8
3
1
6
8
8
2
6
8
5		 8
8
3		 6
8
1		 1
9
0		 4
8
8		 8
8
3		 2
8
5		 9
4
4
4
1
2
9		 7
1
2
9		 3
1
3
4		 1
1
2
4		 5
1
1
7		 0
1
1
9		 8
1
4
3		 1
0
9
5
6
3
9
0		 3
8
5
5		 2
3
8
5		 7
3
8
3		 0
3
8
3		 6
4
2
4		 6
4
2
8		 4
7
2
9
- - - - 4
1
6
4		 1
6
0
7		 2
2
2
6		 2
1
9
2
4
2
8		 1
2
4		 8
2
3		 2
2
4		 8
3
1		 3
3
7		 3
6
7		 3
5
5
0
6
3
4		 1
6
2
3		 9
6
2
4		 2
6
2
2		 1
8
7
5		 8
2
5
5		 4
9
2
0		 9
3
1
4
8
3
2		 6
3
6		 1
3
6		 9
3
8		 8
8		 9
1
0
7		 0
1
0
8		 1
0
8
9
7
5
6		 9
5
5		 3
6
7		 1
3
8		 0
3
1		 5
2
4		 4
3
3		 2
3
4
- - - - 8
3
8		 1
4
0		 6
3
5		 3
5
2
4
5
0
8		 4
4
9
3		 1
4
7
9		 0
5
6
6		 6
4
4
0		 4
4
4
0		 8
4
3
4		 4
7
6
9
- - - - - - - 1
3
8
0
5
9
8		 0
5
8
6		 5
5
8
2		 0
6
4
3		 1
5
1
9		 8
6
1
2		 8
6
1
1		 6
5
8
2
5
2
6
9
9		 2
2
6
0
9		 3
2
6
3
1		 5
2
7
3
2		 9
2
7
4
8		 5
3
1
7
1		 4
3
2
3
7		 3
2
7
7
8
3
1.
0
3
2
0
1
8
1
6
6
3
7
8
9
3
-
5
4
2
8
2
2
9
6
5
8
0
5
6
9
0
2
7
4
9
7
1
4
3
9
8
2
7
1
4
6
7
5		 3
0.
0
6
2
0
1
8
4
1
6
2
8
8
8
5
-
7
3
9
4
6
2
9
1
8
6
8
9
6
9
1
1
6
8
1
0
1
3
7
3
2
2
7
1
4
0
0
1		 3
0.
0
9
2
0
1
8
3
1
6
3
0
8
5
5
-
7
3
8
2
4
2
9
7
9
4
6
9
2
5
7
0
6
9
1
3
9
8
0
2
5
0
1
4
2
4		 3
1.
1
2
2
0
1
8
1
1
6
2
5
0
8
7
-
8
4
2
4
8
3
4
7
8
7
6
9
2
4
7
4
8
2
1
4
4
1
2
2
6
3
1
4
6
7		 3
1.
0
3
2
0
1
9
1
6
2
8
7
8
5
4
9
1
7
8
7
4
4
0
5
3
0
1
4
6
9
2
1
7
2
5
5
1
4
1
7
2
2
7
7
1
4
4
4		 3
0.
0
6
2
0
1
9
9
1
6
4
5
6
8
6
4
1
7
6
3
4
4
2
0
3
2
4
8
5
1
6
9
4
2
4
1
8
3
1
1
1
2
8
6
2
0
1
1
7
3
3		 3
0.
0
9
2
0
1
9
8
1
6
4
7
8
7
5
4
2
3
7
0
4
4
7
7
3
0
6
3
0
8
6
9
4
7
3
7
3
5
1
0
6
8
7
6
3
6
2
1
7
0
5
NO
K m
illio
n
C
O
N
D
E
N
S
E
D
C
O
N
S
O
L
I
D
A
T
E
D
S
O
C
S
O
S
T
A
T
E
M
E
N
T
F
A
H
F
L
W		 31.
03
201
8		 30
.06
20
18		 30
.09
20
18		 31
.12
20
18		 31
.03
20
19		 30
.06
20
19		 30
.09
20
19		 31
.12
20
19
Pro
fit (
los
s)
bef
tax
ore
es		 982 389 34
1 6		 81
1 6		 514 81
1 0		 21
1 7		 1 9
48
Ga
in o
ent
in
bus
ine
bin
atio
ach
iev
ed
in s
tag
and
ent
of
n re
me
asu
rem
ss
com
ns
es
re
me
asu
rem
ting
nsi
der
atio
ent
con
co
n		 - - - - - - - -
De
cia
tion
isa
tion
d im
irm
los
ort
ent
pre
, am
an
pa
ses		 177 477 658 79
1 4		 328 636 932 1 5
37
t ef
fec
Ne
t pe
nsi
liab
ilitie
on
s		 (
70)		 (
66)		 54)
(		 90)
(		 65)
(		 51)
(		 56)
(		 (
84)
Sh
of
los
s (p
rofi
t) o
f jo
int
ture
nd
oci
ate
et o
f di
vid
end
cei
ved
are
ven
s a
ass
s, n
s re		 6 1 15 20)
(		 21)
(		 62 72 40
Tax
id
es
pa		 (
194
)		 (
41
1)		 )
(
599		 )
(
941		 )
(
301		 )
(
597		 )
(
779		 (
978
)
Sa
(g
s) n
(g
s)
les
los
ain
t as
set
nd
oth
sh
los
ain
ses
on-
cur
ren
s a
er
non
-ca
ses		 7)
(		 7)
(		 20)
(		 23)
(		 1 2 2)
(		 (
1)
Ch
e in
rkin
ital
d p
isio
ang
wo
g c
ap
an
rov
ns		 33 90)
(		 )
(
184		 )
(
304		 323 132 196 382
Ne
sh
flo
w f
tin
ctiv
itie
t ca
rom
op
era
g a
s		 335 885 51
1 4		 81
1 7		 778 65
1 2		 85
2 0		 2 8
44
Ne
sh
flow
fro
m i
stin
ctiv
itie
t ca
nve
g a
s		 )
(
158		 )
(
370		 )
(
596		 )
(
953		 1)
(
49		 )
(
867		 44)
(
1 1		 (
2 2
44)
flow
for
e fi
Ne
t ca
sh
be
cin
ctiv
itie
nan
g a
s		 177 515 855 828 287 398 941 600
Ne
t ca
sh
flow
fro
m f
ina
nci
act
ivit
ies
ng		 15 )
(
436		 )
(
477		 )
(
608		 87)
(
1 3		 52
2 3		 26
1 6		 1 4
29
Eff
of
han
ch
h a
nd
h e
iva
len
ect
rate
ts
exc
ge
ang
es
on
cas
cas
qu		 13)
(		 18)
(		 30)
(		 2)
(		 16)
(		 16)
(		 7)
(		 (
7)
(
se)
Ne
t in
dec
in
h a
nd
h e
iva
len
ts
cre
ase
rea
cas
cas
qu		 179 62 348 218 16)
(
1 1		 34
2 7		 60
2 5		 2 0
22
Ca
sh
and
sh
iva
len
ts a
t st
art
of p
erio
d
ca
equ		 1 6
26		 1 6
26		 26
1 6		 26
1 6		 44
1 8		 44
1 8		 44
1 8		 1 8
44
Ca
sh
and
sh
uiv
ale
nts
at
end
of
rio
d
ca
eq
pe		 05
1 8		 88
1 6		 74
1 9		 44
1 8		 727 78
4 5		 03
4 4		 3 8
66
N
O
K m
i
l
l
ion
1 q
ter
ua
r		 2 q
ter
ua
r		 3 q
ter
ua
r		 4 q
ter
ua
r		 1 q
ter
ua
r		 2 q
ter
ua
r		 3 q
ter
ua
r		 4 q
ter
ua
r		 Fu
l
l y
ea
r		 Fu
l
l y
ea
r
2
0
1
8		 2
0
1
8		 2
0
1
8		 2
0
1
8		 2
0
1
9		 2
0
1
9		 2
0
1
9		 2
0
1
9		 S
C
H
I
B
S
T
E
D
G
R
O
U
P		 2
0
1
9		 2
0
1
8
ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res		 ta
te
d
res
Op
ing
t
era
re
ve
nu
es
6
1
5		 1
7
7		 0
7
7		 1
4
7		 2
2
7		 8
1
3		 6
9
7		 8
7
5		 No
d
ic
Ma
ke
lac
tp
r
r
es		 3
0
6
2		 2
8
4
3
1
8
9
7		 1
9
5
7		 1
8
3
4		 2
0
4
5		 1
8
5
5		 1
9
1
1		 1
4
7
5		 1
9
4
4		 Ne
Me
d
ia
ws		 4
6
7
5		 3
3
7
7
2
5
5		 2
4
6		 2
6
1		 2
4
9		 2
3
7		 2
4
5		 2
7
5		 2
6
0		 F
ina
ia
l
Se
ice
nc
rv
s		 1
0
4
5		 1
0
1
1
4
9
7		 4
8
1		 4
6
3		 4
2
5		 0
3
5		 1
0
5		 1
5
7		 6
3
5		 Gr
h
t
ow		 2
1
6
5		 1
9
6
6
1
2
3		 1
2
4		 1
2
0		 1
2
5		 1
4
1		 1
1
5		 1
4
3		 1
4
3		 O
he
/
He
dq
t
ter
r
a
ua
r
s		 9
5
7		 4
9
3
(
3
6
8
)		 (
3
8
9
)		 (
3
8
)
7		 (
4
0
1
)		 (
4
0
)
5		 (
4
1
)
5		 (
4
2
)
7		 (
4
2
4
)		 E
l
im
ina
ion
i
h
in
Sc
h
i
bs
d e
l.
A
de
in
t
t
te
ta
s w
xc
v		 (
1
6
2
)
7		 (
1
3
)
5
5
3
0
3
7		 3
1
9
1		 3
0
0
8		 3
2
7
5		 3
0
8
9		 3
2
1
6		 3
0
3
2		 3
3
1
6		 Sc
h
i
bs
d e
l.
A
de
in
te
ta
xc
v		 1
2
6
3
5		 1
2
1
1
5
1
3
1
5		 1
4
3
8		 1
3
8
1		 1
4
9
4		 1
4
5
5		 1
6
0
5		 1
6
2
4		 1
8
4
4		 A
de
in
ta
v		 6
6
6
4		 6
6
5
5
(
3
1
)		 (
2
)
7		 (
3
2
)		 (
2
)
7		 (
8
)
5		 (
6
8
)		 (
6
)
5		 (
6
0
)		 Sc
E
l
im
ina
t
ion
be
tw
h
i
bs
te
d a
d
A
de
in
ta
s
ee
n
n
v		 (
2
2
)
4		 (
1
1
)
7
4
3
5
7		 4
6
0
2		 4
3
8
5		 4
4
2
7		 4
6
5
7		 4
9
8
7		 4
6
0
0		 1
0
1
5		 Sc
Gr
h
i
bs
te
d
ou
p		 1
9
0
7
5		 1
8
0
9
5
E
B
I
T
D
A
2
5
1		 3
4
5		 3
2
9		 2
8
0		 3
0
7		 3
7
4		 3
7
3		 3
0
6		 No
d
ic
Ma
ke
tp
lac
r
r
es		 1
3
6
0		 1
2
0
5
8
4		 1
4
3		 1
5
6		 1
8
9		 1
2
0		 1
9
8		 1
6
5		 1
4
9		 Ne
Me
d
ia
ws		 6
3
3		 5
7
1
9
0		 8
5		 8
8		 6
3		 5
7		 2
9		 5
1		 3
3		 Se
F
ina
ia
l
ice
nc
rv
s		 1
6
9		 3
2
5
5 2
4		 1
6		 2
9		 6 2
1		 1
6		 5
5		 Gr
t
h
ow		 9
8		 7
3
(
)
9
4		 (
)
7
9		 (
)
7
8		 (
)
8
4		 (
)
7
1		 (
)
6
6		 (
)
6
3		 (
)
8
3		 O
/
t
he
He
dq
ter
r
a
ua
r
s		 (
)
2
8
4		 (
)
3
3
5
3
3
6		 5
1
8		 5
1
1		 4
7
6		 4
1
8		 5
5
7		 5
4
2		 4
6
0		 Sc
h
i
bs
te
d e
l.
A
de
in
ta
xc
v		 1
9
7
7		 1
8
4
0
2
7
5		 3
7
7		 3
5
4		 4
2
1		 4
3
8		 5
0
3		 5
0
3		 4
8
5		 A
de
in
ta
v		 1
9
2
9		 1
4
2
7
6
1
0		 8
9
5		 8
6
5		 8
9
7		 8
5
6		 1
0
6
0		 1
0
4
5		 9
4
4		 Sc
h
i
bs
te
d
Gr
ou
p		 3
9
0
6		 3
2
6
8
NO
K m
illio
n
1 q
ter
uar		 2 q
ter
uar		 3 q
ter
uar		 4 q
ter
uar		 1 q
ter
uar		 2 q
ter
uar		 3 q
ter
uar		 4 q
ter
uar		 Ful
l ye
ar		 Ful
l ye
ar
201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 No
rdic
Ma
rke
tp
lac
es		 201
9		 201
8
tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res
No
rdic
Ma
rke
tp
lac
tot
al
es
493 579 546 529 559 619 601 571 Cla
ssif
ied
s re
ven
ues		 50
2 3		 2 1
47
108 123 100 124 100 125 106 126 Adv
erti
sin
g re
ven
ues		 457 454
50 70 61 61 62 69 62 61 Oth
er r
eve
nue
s		 254 242
651 771 707 714 722 813 769 758 Op
ting
era
rev
enu
es		 62
3 0		 2 8
43
3% 7% 3% 7% 11% 5% 9% 6% YO
Y r
wth
eve
nue
gro		 8% 5%
(
400
)		 (
426
)		 )
(
377		 )
(
434		 )
(
415		 )
(
439		 )
(
396		 )
(
452		 Op
ting
era
ex
pen
ses		 02)
(
1 7		 (
1 6
38)
251 345 329 280 307 374 373 306 EB
ITD
A		 60
1 3		 1 2
05
39% 45% 47% 39% 43% 46% 48% 40% EB
ITD
A-m
in
arg		 44% 42%
Ma
rke
tp
lac
No
es
rwa
315 382 358 348 378 419 398 367 y
Cla
ssif
ied
s re
ven
ues		 62
1 5		 1 4
02
48 55 42 55 43 55 48 62 Adv
erti
sin
ven
ues		 209 200
46 66 56 57 60 66 59 57 g re
Oth
er r
eve
nue
s		 241 225
408 503 456 459 480 540 505 486 Op
ting
era
rev
enu
es		 12
2 0		 1 8
26
4% 16% 11% 17% 18% 7% 11% 6% YO
Y r
wth
eve
nue		 10% 12%
(
236
)		 (
268
)		 )
(
236		 )
(
273		 )
(
258		 )
(
269		 )
(
238		 )
(
265		 gro
Op
ting
era
ex
ses		 30)
(
1 0		 (
1 0
13)
172 235 220 186 222 271 266 222 pen
EB
ITD
A		 981 813
42% 47% 48% 41% 46% 50% 53% 46% EB
ITD
A-m
in
arg		 49% 45%
Ma
rke
tp
lac
Sw
ede
es
n
174 192 181 175 174 191 193 195 Cla
ssif
ied
s re
ven
ues		 753 721
44 49 43 51 42 51 43 50 Adv
erti
sin
g re
ven
ues		 186 187
4 4 6 4 2 3 3 3 Oth
er r
eve
nue
s		 12 17
221 244 230 230 218 245 240 248 Op
ting
era
rev
enu
es		 951 925
-3% -9% -10
%		 -8% -1% 0% 4% 8% YO
Y r
wth
eve
nue
gro		 3% -8%
(
119
)		 (
116
)		 )
(
100		 )
(
120		 )
(
118		 )
(
129		 )
(
122		 )
(
148		 Op
ting
era
ex
pen
ses		 )
(
518		 (
456
)
101 128 130 110 100 115 118 100 EB
ITD
A		 433 469
46% 53% 56% 48% 46% 47% 49% 40% EB
ITD
A-m
in
arg		 46% 51%
Oth
er N
ord
ic M
ark
etp
lac
(
1)
es
5 5 6 6 7 9 10 10 Cla
ssif
ied
s re
ven
ues		 36 23
16 19 14 18 15 19 15 14 Adv
erti
sin
g re
ven
ues		 63 68
1 (
0)		 0)
(		 1)
(		 0 0 0 0 Oth
er r
eve
nue
s		 1 (
0)
22 25 21 24 23 28 25 23 Op
ting
era
rev
enu
es		 100 92
85% 32% 16% 6% 4% 12% 17% -2% YO
Y r
wth
eve
nue
gro		 8% 28%
(
45)		 (
43)		 41)
(		 40)
(		 39)
(		 40)
(		 36)
(		 39)
(		 Op
ting
era
ex
pen
ses		 )
(
154		 (
169
)
(
23)		 (
18)		 20)
(		 16)
(		 16)
(		 12)
(		 11)
(		 16)
(		 EB
ITD
A		 54)
(		 (
77)
-10
6%		 -74
%		 -96
%		 -66
%		 -68
%		 -41
%		 -44
%		 -68
%		 EB
ITD
A-m
in
arg		 -54
%		 -84
%

(1) Other Nordic Marketplaces include Tori, Shpock Norway/Sweden, SPT cost allocation and eliminations

0,9
665		 0,9
246		 205
0,9		 339
0,9		 352
0,9		 153
0,9		 237
0,9		 0,9
481		 SE
K/N
OK		 0,9
306		 0,9
364
Ma
rke
tp
lac
Sw
ede
n in
SE
K
es
180 207 197 188 187 208 209 206 Cla
ssif
ied
s re
ven
ues		 810 771
46 53 47 55 45 56 47 52 Adv
erti
sin
g re
ven
ues		 200 199
4 4 6 5 3 3 4 4 Oth
er r
eve
nue
s		 13 17
229 264 250 246 233 267 260 262 Op
ting
era
rev
enu
es		 22
1 0		 987
-6% -5% -5% -3% 2% 1% 4% 6% YO
Y r
wth
eve
nue
gro		 3% -5%
(
124
)		 (
125
)		 )
(
109		 )
(
129		 )
(
126		 )
(
141		 )
(
132		 )
(
157		 Op
ting
era
ex
pen
ses		 )
(
556		 (
487
)
105 139 141 117 107 126 127 105 EB
ITD
A		 466 501
46% 53% 56% 48% 46% 47% 49% 40% EB
ITD
A-m
in
arg		 46% 51%
NO
K m
illio
n
1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 Fu
ll y
ea
r		 Fu
ll y
ea
r
20
18		 20
18		 20
18		 20
18		 20
19		 20
19		 20
19		 20
19		 Ne
M
ed
ia
ws		 20
19		 20
18
tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res
Ne
M
ed
ia t
ota
l
ws
69
4		 74
6		 0
63		 7
80		 8
64		 3
68		 9
51		 9
70		 Ad
rtis
ing
ve
re
ve
nu
es		 59
2 5		 2 8
77
43
2		 48
1		 38
7		 51
7		 41
2		 43
2		 33
0		 46
1		 -of
wh
ich
di
ital
g		 34
1 6		 1 8
17
59
2		 58
8		 2
60		 61
1		 6
62		 8
62		 8
64		 8
64		 Su
bsc
rip
tio
n r
eve
nu
es		 50
2 5		 2 3
93
168 174 185 199 20
3		 22
1		 23
9		 23
8		 -of
wh
ich
di
ital
g		 1
90		 72
6
37
4		 37
7		 5
37		 5
35		 3
33		 0
34		 5
35		 0
33		 Ca
l sa
les
sua		 58
1 3		 1 4
81
23
6		 24
7		 8
22		 2
27		 8
24		 0
26		 3
23		 7
25		 Ot
he
r re
ve
nu
es		 8
99		 98
2
1 8
97		 1 9
57		 34
1 8		 45
2 0		 55
1 8		 11
1 9		 54
1 7		 44
1 9		 Op
tin
era
g r
ev
en
ue
s		 65
7 4		 7 7
33
1% -1% -2% 2% -2% -2% -4% -5% YO
Y r
th
eve
nu
e g
row		 -3% 0%
(
69
3)		 (
66
6)		 3)
(
57		 (
68
1)		 5)
(
68		 4)
(
66		 3)
(
58		 6)
(
67		 Pe
el e
rso
nn
xp
en
ses		 (
2 6
07
)		 (
2 6
13
)
(
1 1
20
)		 (
1 1
48
)		 (
1 1
06
)		 (
1 1
75
)		 (
1 0
50
)		 (
1 0
49
)		 (
1 0
06
)		 (
1 1
20
)		 Ot
he
r e
xp
en
ses		 (
4 2
25
)		 (
4 5
49
)
(
)
1 8
13		 (
)
1 8
14		 (
)
1 6
79		 (
)
1 8
57		 (
)
1 7
35		 (
)
1 7
13		 (
)
1 5
89		 (
)
1 7
95		 Op
tin
era
g e
xp
en
ses		 (
)
6 8
33		 (
)
7 1
62
84 14
3		 6
15		 9
18		 0
12		 8
19		 5
16		 9
14		 EB
ITD
A		 63
3		 57
1
4% 7% 8% 9% 6% %
10		 9% 8% EB
ITD
A-
in
ma
rg		 8% 7%
Sp
lit
r b
d
rev
en
ue
pe
ran
44
3		 45
9		 3
44		 3
49		 0
43		 8
46		 8
41		 7
47		 VG 93
1 7		 1 8
39
41
5		 43
4		 2
39		 8
43		 8
37		 36
7		 34
7		 3
38		 Aft
bla
de
t
on		 1 4
75		 1 6
78
85
9		 88
6		 82
5		 91
4		 2
86		 2
89		 0
83		 3
91		 Su
bsc
rip
tio
n n
ew
spa
pe
rs		 96
3 4		 3 4
84
180 178 174 0
20		 186 184 159 172 Ot
he
r (
1)		 1
70		 73
2
1 8
97		 1 9
57		 34
1 8		 45
2 0		 1 8
55		 11
1 9		 54
1 7		 44
1 9		 Op
tin
era
g r
ev
en
ue
s		 65
7 4		 33
7 7
(
1)
Ot
he
r N
s M
ed
ia i
ncl
ud
e P
rin
t,
Ne
M
ed
ia
ew
ws
d e
lim
ina
tio
an
ns		 HQ
Sh
d S
SP
ice
T c
are
erv
s,
,		 ost
al
loc
atio
n
0,
96
65		 0,
92
46		 05
0,
92		 39
0,
93		 52
0,
93		 53
0,
91		 37
0,
92		 0,
94
81		 SE
K/N
OK		 0,
93
06		 0,
93
64
Af
bla
de
t in
SE
K
ton

429 425 469 405 401 375 404 Operating revenues 1 585 1 792 -3% -3% -9% -5% -6% -14% -12% -14% YOY revenue growth -12% -5%

469

NO
K m
illio
n
1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 Fu
ll y
ea
r		 Fu
ll y
ea
r
20
18		 20
18		 20
18		 20
18		 20
19		 20
19		 20
19		 20
19		 l S
Fin
cia
ice
an
erv
s		 20
19		 20
18
tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res		 tat
ed
res
Fin
cia
l S
ice
l
s t
ota
an
erv
25
5		 24
6		 26
1		 24
9		 27
3		 24
5		 27
5		 26
0		 Op
tin
era
g r
ev
en
ue
s		 54
1 0		 1 0
11
31
%		 14
%		 5% 6% 7% 0% 5% 4% YO
Y r
th
ev
en
ue
gr
ow		 4% 13
%
(
164
)		 (
16
1)		 (
174
)		 (
186
)		 (
21
7)		 (
21
6)		 4)
(
22		 (
22
7)		 Op
tin
era
g e
xp
en
se
s		 4)
(
88		 (
68
5)
90 85 88 63 57 29 51 33 EB
ITD
A		 9
16		 32
5
35
%		 35
%		 34
%		 25
%		 21
%		 12
%		 19
%		 13
%		 EB
ITD
A-
in
ma
rg		 16
%		 32
%
Le
nd
o
21
5		 20
8		 22
1		 20
7		 22
9		 20
5		 23
0		 21
8		 Op
tin
era
g r
ev
en
ue
s		 2
88		 85
2
46
%		 26
%		 10
%		 8% 6% -1% 4% 5% YO
Y r
th
ev
en
ue
gr
ow		 4% 21
%
(
1)
12		 (
)
124		 (
)
138		 (
)
148		 (
)
178		 (
)
179		 (
)
183		 (
)
188		 Op
tin
era
g e
xp
en
se
s		 7)
(
72		 (
0)
53
95 84 84 59 51 26 47 30 EB
ITD
A		 5
15		 32
2
44
%		 41
%		 38
%		 28
%		 22
%		 13
%		 20
%		 14
%		 EB
ITD
A-
in
ma
rg		 18
%		 38
%
Ot
r fi
s (
1)
he
ial
rvi
na
nc
se
ce
39 38 40 42 44 40 45 42 Op
tin
era
g r
ev
en
ue
s		 2
17		 159
-17
%		 -24
%		 -16
%		 -4% 12
%		 6% 13
%		 0% YO
Y r
th
ev
en
ue
gr
ow		 8% -16
%
(
44
)		 (
37
)		 (
36
)		 (
38
)		 (
39
)		 (
38
)		 (
41
)		 (
40
)		 Op
tin
era
g e
xp
en
se
s		 7)
(
15		 (
155
)
(
4)		 1 4 4 6 3 4 2 EB
ITD
A		 15 4
-11
%		 2% 9% 9% 13
%		 7% 9% 5% EB
ITD
A-
in
ma
rg		 9% 2%

(1) Other Financial Services include Compricer, Finansportalen other financial services

NO
K m
illio
n
1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 1 q
rte
ua
r		 2 q
rte
ua
r		 3 q
rte
ua
r		 4 q
rte
ua
r		 Fu
ll y
ea
r		 Fu
ll y
ea
r
20
18		 20
18		 20
18		 20
18		 20
19		 20
19		 20
19		 20
19		 Gr
th
ow		 20
19		 20
18
ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res		 ed
tat
res
Gr
th
tot
al
ow
9
47		 48
1		 3
46		 2
54		 3
50		 0
51		 51
7		 63
5		 Op
ting
era
re
ve
nu
es		 65
2 1		 1 9
66
2% -3% 1% 7% 5% 6% 12
%		 17
%		 YO
Y r
th
eve
nu
e g
row		 10
%		 2%
(
47
5)		 (
45
8)		 7)
(
44		 4)
(
51		 7)
(
49		 9)
(
48		 1)
(
50		 0)
(
58		 Op
ting
era
ex
pe
nse
s		 (
2 0
67
)		 (
1 8
93
)
5 24 16 29 6 21 16 55 EB
ITD
A		 98 73
1% 5% 4% 5% 1% 4% 3% 9% EB
ITD
A-m
in
arg		 5% 4%
Dis
trib
uti
on
26
3		 25
7		 9
25		 5
28		 2
29		 4
29		 7
30		 5
35		 Op
ting
era
re
ve
nu
es		 47
1 2		 1 0
64
19% 14
%		 10
%		 12
%		 11
%		 14
%		 18
%		 24
%		 YO
Y r
th
eve
nu
e g
row		 17
%		 14
%
(
26
1)		 (
26
2)		 9)
(
25		 6)
(
27		 8)
(
28		 5)
(
28		 6)
(
29		 9)
(
33		 Op
ting
era
ex
pe
nse
s		 (
1 2
08
)		 (
1 0
58
)
1 (
5)		 1 9 4 8 10 16 EB
ITD
A		 39 6
1% -2% 0% 3% 1% 3% 3% 5% EB
ITD
A-m
in
arg		 3% 1%
Pri
sja
kt
66 66 67 109 72 72 64 116 Op
ting
era
re
ve
nu
es		 32
5		 30
8
17% 20
%		 14
%		 17
%		 10
%		 9% -4% 7% YO
Y r
th
eve
nu
e g
row		 6% 17
%
(
52
)		 (
42
)		 (
44
)		 (
73
)		 (
53
)		 (
54
)		 (
51
)		 (
72
)		 Op
ting
era
ex
pe
nse
s		 (
23
0)		 (
21
1)
14 24 23 35 19 19 13 44 EB
ITD
A		 95 97
21
%		 37
%		 35
%		 33
%		 27
%		 26
%		 20
%		 38
%		 EB
ITD
A-m
in
arg		 29
%		 31
%
Ot
he
r G
th
(
1)
row
15
1		 158 137 148 139 144 146 164 Op
ting
era
re
ve
nu
es		 59
2		 59
5
12% 6% -5% -8% -8% -9% 6% 11
%		 YO
Y r
th
eve
nu
e g
row		 0% 1%
(
16
1)		 (
153
)		 (
145
)		 (
164
)		 (
156
)		 (
150
)		 (
153
)		 (
169
)		 Op
ting
era
ex
pe
nse
s		 (
62
8)		 (
62
4)
(
11)		 5 7)
(		 16)
(		 18)
(		 6)
(		 7)
(		 5)
(		 EB
ITD
A		 (
36
)		 (
29
)
-7% 3% -5% -11
%		 -13
%		 -4% -5% -3% EB
ITD
A-m
in
arg		 -6% -5%

(1) Other Growth include Omni, MittAnbud, Servicefinder, Mötesplatsen, Klart.se, tv.nu, Kickback, Let's Deal, Schibsted Growth HQ, SPT cost allocation, other Growth assets and eliminations

More from Vend Marketplaces ASA

Transaction in Own Shares 2025
Dec 29
Transaction in Own Shares 2025
Dec 29
Transaction in Own Shares 2025
Dec 29
Capital/Financing Update 2025
Dec 23
Interest Rate Update/Notice 2025
Dec 23
Transaction in Own Shares 2025
Dec 22
Transaction in Own Shares 2025
Dec 22
Transaction in Own Shares 2025
Dec 20
Transaction in Own Shares 2025
Dec 20
Transaction in Own Shares 2025
Dec 20
View all filings →

Talk to a Data Expert

Have a question? We'll get back to you promptly.