Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Sign up Log in

Vend Marketplaces ASA Earnings Release 2019

Feb 13, 2020

3738_rns_2020-02-13_3d23390c-93d1-4247-8d93-93050bac6dd1.pdf

Earnings Release

Open in viewer

Opens in your device viewer

Financials and analytical info as of Q4 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 Q4 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

NO illio
K m n
SC
HIB
ST
ED
GR
OU
P
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		 1 q
ter
uar		 2 q
ter
uar		 3 q
ter
uar		 4 q
ter
uar		 CO
SE
D C
ON
SO
ND
EN
LID
AT
ED		 Ful
l ye
ar		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 INC
OM
E S
TA
TE
ME
NT		 201
9		 201
8		 201
7
541 551 553 572 580 576 590 599 613 614 634 735 Sub
ip
tion
scr
rev
enu
es		 96
2,5		 45
2,3		 2,2
18
416 427 439 393 374 377 375 355 333 340 355 330 Cas
ual
sal
es
rev
enu
es		 58
1,3		 81
1,4		 1,6
75
2,4
80		 2,7
48		 43
2,5		 31
2,8		 52
2,7		 91
2,9		 49
2,7		 94
3,0		 77
2,8		 06
3,1		 61
2,8		 77
3,1		 Adv
erti
sin
g re
ven
ues		 022
12,		 585
11,		 10,
602
562 601 625 658 651 659 644 694 753 738 750 858 Oth
er r
eve
nue
s		 99
3,0		 48
2,6		 2,4
47
4,0
00		 4,3
27		 61
4,1		 55
4,4		 57
4,3		 02
4,6		 58
4,3		 42
4,7		 76
4,5		 98
4,7		 00
4,6		 01
5,1		 Op
tin
era
eve
nue
s		 075
19,		 059
18,		 16,
943
- g r
(
107		 )
(
110
)		 )
(
102		 )
(
113		 )
(
102		 )
(
101		 97)
(		 )
(
109		 )
(
102		 )
(
102		 )
(
101		 )
(
111		 Raw
teri
als
and
fin
ish
ed
ds
ma
goo		 )
(
416		 )
(
409		 (
432
)
(
1,5
46)		 (
1,6
06)		 87)
(
1,4		 78)
(
1,6		 06)
(
1,7		 61)
(
1,6		 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		 98)
(
6,5		 (
6,3
17)
(
13)
1,9		 (
17)
1,9		 89)
(
1,7		 69)
(
1,9		 39)
(
1,9		 45)
(
1,9		 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		 (
88)
7,5
434 694 783 695 610 895 865 897 856 60
1,0		 45
1,0		 944 Gro
ing
ofit
(
los
s) -
EB
ITD
A
rat
ss
ope
pr		 06
3,9		 68
3,2		 2,6
06
(
145		 )
(
156
)		 )
(
158		 )
(
175		 )
(
172		 )
(
175		 )
(
181		 )
(
203		 )
(
316		 )
(
308		 )
(
297		 )
(
333		 De
cia
tion
d a
rtis
atio
pre
an
mo
n		 53)
(
1,2		 )
(
731		 (
634
)
(
58)		 (
11)		 15)
(		 29)
(		 6)
(		 30 1 35 22 55)
(		 3 31 Sha
f pr
ofit
(
) o
f jo
loss
int
ture
nd
oci
ate
re o
ven
s a
ass
s		 1 60 (
)
113
(
0)		 (
9)		 2)
(		 38)
(		 5)
(		 )
(
125		 0)
(		 )
(
617		 12)
(		 0 0)
(		 )
(
272		 Imp
airm
ent
los
s		 )
(
283		 )
(
747		 (
49)
3) 86 (
1,2		 194 28 10)
(		 2)
(		 6)
(		 37)
(		 31)
(		 95)
(		 61)
(		 91)
(		 Oth
er i
d e
nco
me
an
xpe
nse
s		 )
(
278		 55)
(		 1,5
05
05 228
1,8		 802 479 417 623 678 75 520 603 691 279 Op
tin
rof
it (
los
s)
era
g p		 93
2,0		 94
1,7		 3,3
15
9
3		 17 5 3 5 6 17 38 19 17 17 Fin
ial
inco
anc
me		 78 29 16
(
21)		 (
73)		 40)
(		 71)
(		 31)
(		 36)
(		 33)
(		 45)
(		 44)
(		 55)
(		 68)
(		 69)
(		 Fin
ial e
anc
xpe
nse		 )
(
222		 )
(
142		 (
187
)
35 216
1,7		 779 414 389 593 652 47 514 568 640 227 fit
(
s)
bef
Pro
los
tax
ore
es		 48
1,9		 81
1,6		 3,1
44
(
174		 )
(
352
)		 )
(
226		 )
(
207		 )
(
220		 )
(
277		 )
(
222		 )
(
246		 )
(
194		 )
(
214		 )
(
238		 )
(
106		 Tax
es		 )
(
752		 )
(
965		 (
958
)
83 43
1,3		 553 207 169 315 429 )
(
199		 320 353 402 121 Pro
fit
(
los
s)		 96
1,1		 715 2,1
86
fit
(
s) a
Pro
los
ttri
but
abl
e to
:
12
10		 22 11 11 20 19 18 19 83 109 36 No
ont
roll
ing
int
sts
n-c
ere		 247 68 55
73 30
1,3		 531 196 158 295 410 )
(
216		 300 271 292 85 Ow
f th
nt
ner
s o
e p
are		 949 648 2,1
30
Ear
nin
sh
(
NO
K)
gs
per
are
0.1
3		 6.0
7		 5
2.3		 5
0.8		 7
0.6		 4
1.2		 2
1.7		 1)
(
0.9		 6
1.2		 4
1.1		 3
1.2		 6
0.3		 Bas
ic		 0
4.0		 2
2.7		 9.3
6
0.1
3		 6.0
6		 4
2.3		 5
0.8		 6
0.6		 4
1.2		 2
1.7		 1)
(
0.9		 6
1.2		 3
1.1		 3
1.2		 6
0.3		 Dilu
ted		 9
3.9		 2
2.7		 9.3
5
0.1
5		 0.9
6		 5
1.4		 8
0.8		 2
0.7		 6
1.7		 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		 5
6.0		 3.4
3
0.1
5		 0.9
6		 5
1.4		 8
0.8		 2
0.7		 6
1.7		 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		 5
6.0		 3.4
3
O
N
K m
i
l
l
ion
C
O
S
C
O
S
O
N
D
E
N
E
D
N
L
I
D
A
T
E
D
S
T
A
T
E
M
E
N
T
O
F
F
I
N
A
N
C
I
A
L
P
O
S
I
T
I
O
N		 3
1.
0
3
2
0
1
7		 3
0.
0
6
2
0
1
7		 3
0.
0
9
2
0
1
7		 3
1.
1
2
2
0
1
7		 3
1.
0
3
2
0
1
8		 3
0.
0
6
2
0
1
8		 3
0.
0
9
2
0
1
8		 3
1.
1
2
2
0
1
8		 3
1.
0
3
2
0
1
9		 3
0.
0
6
2
0
1
9		 3
0.
0
9
2
0
1
9		 3
1.
1
2
2
0
1
9
In
tan
i
b
le
ts
g
as
se		 5
1
4,
8
3		 6
1
6,
4
5		 4
1
6,
0
8		 3
1
6,
9
8		 7
1
6,
6
3		 4
1
6,
2
8		 3
1
6,
3
0		 1
1
6,
5
2		 7
1
6,
2
8		 9
1
6,
4
5		 8
1
6,
7
4		 1
7,
3
6
9
Pro
ty,
lan
t a
d e
ip
t a
d
inv
tm
t p
ty
p
er
p
n
q
u
me
n
n
es
en
rop
er		 0
1,
0
2		 4
1,
0
0		 9
1,
0
0		 8
9
8		 8
9
3		 5
8
8		 5
8
5		 0
8
7		 5
8
4		 6
8
6		 7
8
5		 8
4
9
R
ig
h
t-o
f-u
ts
se
as
se		 - - - - - - - - 9
1,
7
8		 4
1,
7
6		 4
2,
3
7		 2,
3
1
7
Inv
tm
ts
in
j
in
t v
tur
d a
ia
tes
es
en
o
en
es
an
ss
oc		 9
9
2		 9
4,
5
1		 1
4,
4
8		 4
4,
5
1		 5
4,
2
8		 7
3,
9
4		 7
3,
8
2		 8
4,
2
4		 7
4,
4
0		 3
4,
4
2		 0
4,
4
7		 4,
5
2
9
De
fer
d
tax
ts
re
as
se		 0
1
6		 1
2
6		 9
2
6		 1
2
5		 2
2
5		 4
2
5		 2
2
6		 3
2
3		 4
2
6		 8
2
1		 4
2
7		 1
7
9
O
t
he
t a
ts
r n
on
-cu
rre
n
ss
e		 2
1
9		 0
1
8		 5
1
4		 4
1
1		 6
1
1		 9
1
1		 8
1
1		 1
1
3		 4
1
5		 6
1
6		 2
1
8		 2
4
1
No
t a
ts
n-c
ur
ren
ss
e		 6
1
7,
1
3		 0
2
2,
4
2		 7
2
1,
9
8		 0
2
2,
8
5		 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
Tra
de
iva
b
les
d o
he
t
t a
ts
re
ce
an
r c
urr
en
ss
e		 0
2,
8
6		 9
3,
0
5		 1
3,
0
9		 1
3,
1
4		 2
2,
9
6		 6
2,
9
1		 4
2,
9
7		 8
3,
4
7		 5
3,
0
1		 0
3,
2
4		 7
3,
0
6		 3,
2
7
1
Ca
h a
d c
h e
iva
len
ts
s
n
as
q
u		 1
7
5		 5
4
9		 3
7
8		 6
1,
6
2		 5
1,
8
0		 8
1,
6
8		 4
1,
9
7		 4
1,
8
4		 7
7
2		 8
4,
5
7		 3
4,
4
0		 3,
8
6
6
As
he
l
d
for
le
ts
se
sa		 - - - - - - - - - - - 1
5
7
Cu
t a
ts
rre
n
ss
e		 0
3,
6
1		 3
3,
5
5		 3
3,
8
7		 7
4,
7
6		 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
To
ta
l a
ts
ss
e		 7
2
0,
7
4		 4
2
5,
9
7		 0
2
5,
8
6		 7
2
7,
6
1		 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
Pa
i
d-
in
i
ty
u		 7
4,
3
7		 7
4,
3
9		 0
4,
4
0		 5
6,
8
9		 5
6,
9
0		 9
6,
9
1		 4
6,
9
2		 7
6,
9
2		 4
6,
9
2		 1
6,
9
4		 8
6,
9
4		 6,
9
6
9
eq
O
t
he
i
ty
r e
q
u		 7
6,
0
1		 1
7,
2
4		 9
7,
1
4		 8
7,
8
9		 2
7,
4
9		 1
6,
8
1		 5
7,
0
6		 4
7,
4
8		 1
7,
2
5		 2
4,
1
8		 7
3,
7
3		 3,
5
2
9
f
Eq
i
ty
t
tr
i
bu
ta
b
le
to
t
he
t
u
a
ow
ne
rs
o
p
are
n		 4
1
0,
3
9		 8
1
1,
6
3		 9
1
1,
5
4		 3
1
4,
7
9		 7
1
4,
3
9		 0
1
3,
7
3		 9
1
3,
9
8		 2
1
4,
4
1		 5
1
4,
1
7		 3
1
1,
1
2		 5
1
0,
6
8		 1
0,
4
9
8
No
tro
l
l
ing
in
ter
ts
n-c
on
es		 3
3
2		 7
2
5		 2
2
5		 1
2
6		 8
2
7		 2
2
7		 0
2
5		 2
2
6		 2
2
7		 8
6,
2
0		 7
6,
3
6		 6,
3
8
3
Eq
i
ty
u		 1
0,
7
1
7		 1
1,
8
9
5		 2
1
1,
8
0		 4
1
5,
0
5		 5
1
4,
6
7		 1
1
4,
0
0		 0
1
4,
2
4		 3
1
4,
6
7		 7
1
4,
4
4		 1
1
7,
3
3		 2
1
7,
0
5		 1
6,
8
8
2
De
fer
d
tax
l
ia
b
i
l
i
t
ies		 0
7
9		 9
9
2		 4
8
3		 7
8
9		 6
8
5		 8
8
3		 6
8
1		 1
9
0		 4
8
8		 8
8
3		 2
8
5		 9
4
4
re
Pe
ion
l
ia
b
i
l
i
t
ies
ns		 4
1,
1
9		 1
1,
1
9		 2
1,
6
1		 4
1,
3
6		 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
No
t
in
ter
t-
be
ing
bo
ing
n-c
urr
en
es
ar
rro
w
s		 3
2,
3
1		 0
5,
5
1		 3
5,
2
0		 2
4,
2
1		 6
3,
9
0		 5
3,
8
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
No
t
lea
l
ia
b
i
l
i
t
ies
n-c
urr
en
se		 - - - - - - - - 4
1,
6
4		 7
1,
6
0		 2
2,
2
6		 2,
1
9
2
O
t
he
t
l
ia
b
i
l
i
t
ies
r n
on
-cu
rre
n		 6
4
6		 0
4
9		 5
2
8		 6
3
2		 4
2
8		 1
2
4		 8
2
3		 2
2
4		 8
3
1		 3
3
7		 7
3
6		 3
5
5
No
t
l
ia
b
i
l
i
t
ies
n-c
ur
ren		 3
4,
7
6		 1
8,
1
2		 5
7,
9
3		 8
6,
7
9		 0
6,
3
4		 1
6,
2
3		 9
6,
2
4		 2
6,
2
2		 1
7,
8
5		 5
8,
2
5		 4
9,
2
0		 9,
3
1
4
Cu
t
in
ter
t-
be
bo		 8
2		 6
6
2		 6
6
2		 8
2		 8
3
2		 6
3
6		 1
3
6		 9
3
8		 8
8		 9
0
7		 0
0
8		 0
8
9
ing
ing
rre
n
es
ar
rro
s
w
Inc
tax
b
le
om
e
a		 1
3
9		 6
4
5		 7
5
6		 1
3
9		 7
5
6		 9
5
5		 3
6
7		 1
3
8		 0
3
1		 1,
5
2
4		 1,
4
3
3		 1,
2
3
4
p
ay
Cu
t
lea
l
ia
b
i
l
i
t
ies
rre
n
se		 8
3
8		 1
4
0		 6
3
5		 3
5
2
O
t
he
t
l
ia
b
i
l
i
t
ies
r c
urr
en		 -
9
4,
8
4		 -
6
4,
8
7		 -
0
4,
9
3		 -
5
5,
3
4		 -
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
L
ia
b
i
l
i
t
ies
he
l
d
for
le
sa		 - - - - - - - - - - - 1
3
8
Cu
t
l
ia
b
i
l
i
t
ies
rre
n		 8
5,
2
6		 8
5,
9
5		 4
6,
1
2		 4
5,
7
6		 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
To
ta
l e
i
ty
d
l
ia
b
i
l
i
t
ies
q
u
an		 7
2
0,
7
4		 4
2
5,
9
7		 0
2
5,
8
6		 7
2
7,
6
1		 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
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
T
A
T
E
M
E
N
T
O
F
C
A
S
H
F
O
W
S
L		 31.
03
201
7		 30
.06
20
17		 30
.09
20
17		 31
.12
20
17		 31
.03
20
18		 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		 952 216
1,		 730
2,		 144
3,		 389 982 634
1,		 681
1,		 514 081
1,		 721
1,		 1,
948
Ga
of
in o
ent
in
bus
ine
bin
atio
ach
iev
ed
in s
tag
and
ent
n re
me
asu
rem
ss
com
ns
es
re
me
asu
rem
ting
ent
nsi
der
atio
con
co
n		 - - - - - - - - - - - -
De
cia
tion
ort
isa
tion
d im
irm
ent
los
pre
, am
an
pa
ses		 145 309 470 685 177 477 658 479
1,		 328 636 932 1,
537
Ne
t ef
fec
nsi
liab
ilitie
t pe
on
s		 (
87)		 (
74)		 77)
(		 91)
(		 70)
(		 66)
(		 54)
(		 90)
(		 65)
(		 51)
(		 56)
(		 (
84)
Sh
of
s (p
rofi
t) o
f jo
f di
los
int
ture
nd
oci
ate
et o
vid
end
cei
ved
are
ven
s a
ass
s, n
s re		 58 87 102 134 6 1 15 20)
(		 21)
(		 62 72 40
Tax
id
es
pa		 (
178
)		 (
525
)		 )
(
678		 )
(
828		 )
(
194		 1)
(
41		 )
(
599		 )
(
941		 )
(
301		 )
(
597		 )
(
779		 (
978
)
Sa
les
los
(g
ain
s) n
nd
oth
sh
los
(g
ain
s)
t as
set
ses
on-
cur
ren
s a
er
non
-ca
ses		 - )
(
1,
310		 )
(
1,
547		 )
(
1,
697		 7)
(		 7)
(		 20)
(		 23)
(		 1 2 2)
(		 (
1)
Ch
e in
rkin
ital
d p
isio
ang
wo
g c
ap
an
rov
ns		 6 88)
(		 46)
(		 57)
(		 33 90)
(		 )
(
184		 )
(
304		 323 132 196 382
Ne
t ca
sh
flo
w f
tin
ctiv
itie
rom
op
era
g a
s		 159 351 954 290
1,		 335 885 451
1,		 781
1,		 778 265
1,		 085
2,		 2,
844
Ne
t ca
sh
flow
fro
m i
stin
ctiv
itie
nve
g a
s		 )
(
675		 )
(
4,
161		 )
(
4,
144		 )
(
4,
546		 )
(
158		 )
(
370		 )
(
596		 )
(
953		 1)
(
49		 )
(
867		 )
(
1,
144		 (
2,
244
)
Ne
sh
flow
be
for
e fi
cin
ctiv
itie
t ca
nan
g a
s		 )
(
516		 )
(
3,
811		 )
(
3,
190		 )
(
3,
256		 177 515 855 828 287 398 941 600
flow
fro
m f
Ne
t ca
sh
ina
nci
act
ivit
ies
ng		 6)
(		 018
3,		 704
2,		 558
3,		 15 )
(
436		 )
(
477		 )
(
608		 )
(
1,
387		 352
2,		 626
1,		 1,
429
Eff
ect
of
han
rate
ch
h a
nd
h e
iva
len
ts
exc
ge
ang
es
on
cas
cas
qu		 4 18 1 55 13)
(		 18)
(		 30)
(		 2)
(		 16)
(		 16)
(		 7)
(		 (
7)
Ne
t in
(
dec
se)
in
h a
nd
h e
iva
len
ts
cre
ase
rea
cas
cas
qu		 )
(
518		 )
(
774		 )
(
486		 357 179 62 348 218 )
(
1,
116		 734
2,		 560
2,		 2,
022
Ca
of p
sh
and
sh
iva
len
ts a
t st
art
erio
d
ca
equ		 1,
268		 1,
268		 268
1,		 268
1,		 626
1,		 626
1,		 626
1,		 626
1,		 844
1,		 844
1,		 844
1,		 1,
844
Ca
of
sh
and
sh
uiv
ale
nts
at
end
rio
d
ca
eq
pe		 1
75		 495 783 626
1,		 805
1,		 688
1,		 974
1,		 844
1,		 727 578
4,		 403
4,		 3,
866
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		 1 q
ter
uar		 2 q
ter
uar		 3 q
ter
uar		 4 q
ter
uar		 Ful
l ye
ar		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 SC
HIB
STE
D G
RO
UP		 201
9		 201
8		 201
7
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
Op
ting
era
rev
enu
es
632 722 683 665 651 771 707 714 722 813 769 758 Nor
dic
Ma
rke
tpla
ces		 62
3,0		 43
2,8		 2,7
02
1,88
0		 1,98
6		 8
1,87		 10
2,0		 7
1,89		 7
1,95		 4
1,83		 45
2,0		 5
1,85		 11
1,9		 4
1,75		 4
1,94		 New
s M
edia		 65
7,4		 33
7,7		 7,7
54
195 215 248 235 255 246 261 249 273 245 275 260 Fina
ncia
l Se
rvic
es		 54
1,0		 11
1,0		 893
471 495 460 509 479 481 463 542 503 510 517 635 Gro
wth		 65
2,1		 6
1,96		 1,93
4
110 122 158 179 178 179 173 184 192 208 191 206 Oth
er/H
ead
rter
qua
s		 797 714 569
(35
6)		 (38
0)		 4)
(41		 7)
(42		 3)
(42		 4)
(44		 0)
(43		 9)
(45		 7)
(45		 2)
(47		 5)
(47		 7)
(48		 Elim
inat
ions
wit
hin
Sch
ibst
ed
l. A
dev
inta
exc		 90)
(1,8		 56)
(1,7		 (1,5
77)
2,9
32		 3,1
59		 13
3,0		 71
3,1		 37
3,0		 91
3,1		 08
3,0		 3,2
75		 89
3,0		 16
3,2		 32
3,0		 16
3,3		 Sch
ibs
ted
cl.
Ad
evi
nta
ex		 653
12,		 511
12,		 12,2
75
1,0
81		 1,1
99		 71
1,1		 16
1,3		 51
1,3		 38
1,4		 81
1,3		 94
1,4		 5
1,54		 50
1,6		 4
1,62		 4
1,84		 Ad
evi
nta		 64
6,6		 65
5,6		 4,7
67
(13 )
(31
)		 )
(24		 )
(32		 )
(31		 )
(27		 )
(32		 )
(27		 )
(58		 )
(68		 )
(56		 )
(60		 Elim
inat
ions
be
twe
Sch
ibst
ed
and
Ad
evin
ta
en		 2)
(24		 7)
(11		 (99
)
4,0
00		 4,3
27		 61
4,1		 55
4,4		 57
4,3		 02
4,6		 58
4,3		 42
4,7		 76
4,5		 98
4,7		 00
4,6		 01
5,1		 Sch
ibs
ted
Gr
oup		 075
19,		 059
18,		 16,
943
EB
ITD
A
239 285 334 278 268 360 345 294 321 390 387 323 Nor
dic
Ma
rke
tpla
ces		 21
1,4		 7
1,26		 1,13
5
151 212 206 191 112 170 186 214 150 229 196 185 New
s M
edia		 760 682 759
57 64 97 84 91 85 88 63 57 29 51 33 l Se
Fina
ncia
rvic
es		 170 327 302
26 22 40 28 12 30 23 34 12 27 22 63 Gro
wth		 124 99 115
(15
9)		 (15
4)		 0)
(15		 4)
(16		 7)
(14		 7)
(12		 2)
(13		 0)
(13		 3)
(12		 8)
(11		 4)
(11		 4)
(14		 Oth
er/H
ead
rter
qua
s		 9)
(49		 5)
(53		 (62
7)
313 428 526 416 336 518 511 476 418 557 542 460 Sch
ibs
ted
cl.
Ad
evi
nta
ex		 77
1,9		 0
1,84		 1,6
84
120 267 257 279 275 377 354 421 438 503 503 485 Ad
evi
nta		 29
1,9		 7
1,42		 922
434 694 783 695 610 895 865 897 856 60
1,0		 5
1,04		 944 Sch
ibs
ted
Gr
oup		 06
3,9		 68
3,2		 2,6
06
NO
K m
illion
1 qu
arte
r		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 Full
yea
r		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 Nor
dic
Mar
ketp
lace
s		 201
9		 201
8		 201
7
rest
ated		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 rest
ated		 tate
d
res
Nor
dic
Mar
ketp
lace
tal
s to
632 722 683 665 651 771 707 714 722 813 769 758 Ope
ratin
g re
ven
ues		 62
3,0		 3
2,84		 2,70
2
3% 7% 3% 7% 11% 5% 9% 6% YO
Y re
th
ven
ue g
row		 8% 5% 9%
(393
)		 (437
)		 )
(349		 )
(388		 )
(383		 )
(412		 )
(362		 )
(420		 )
(400		 )
(424		 )
(383		 )
(435		 Ope
ratin
g ex
pen
ses		 41)
(1,6		 76)
(1,5		 (1,5
67)
239 285 334 278 268 360 345 294 321 390 387 323 EBI
TDA		 21
1,4		 7
1,26		 1,13
5
38% 39% 49% 42% 41% 47% 49% 41% 45% 48% 50% 43% EB
ITD
A-m
in
arg		 46% 45% 42%
Mar
ketp
lace
s N
orw
ay
392 435 409 393 408 503 456 459 480 540 505 486 Ope
ratin
g re
ven
ues		 12
2,0		 6
1,82		 1,62
8
4% 16% 11% 17% 18% 7% 11% 6% YO
Y re
th
ven
ue g
row		 10% 12% 12%
(238
)		 (242
)		 )
(218		 )
(243		 )
(236		 )
(268		 )
(236		 )
(273		 )
(258		 )
(269		 )
(238		 )
(265		 Ope
ratin
g ex
pen
ses		 30)
(1,0		 13)
(1,0		 (940
)
154 193 191 150 172 235 220 186 222 271 266 222 EBI
TDA		 981 813 688
39% 44% 47% 38% 42% 47% 48% 41% 46% 50% 53% 46% EB
ITD
A-m
in
arg		 49% 45% 42%
Mar
ketp
lace
s S
wed
en
229 268 256 249 221 244 230 230 218 245 240 248 Ope
ratin
g re
ven
ues		 951 925 1,00
2
-6% -5% -5% -3% 2% 1% 4% 6% YO
Y re
th (
in S
EK)
ven
ue g
row		 3% -5% 3%
(105
)		 (120
)		 )
(102		 )
(116		 )
(119		 )
(116		 )
(100		 )
(120		 )
(118		 )
(129		 )
(122		 )
(148		 Ope
ratin
g ex
pen
ses		 8)
(51		 )
(456		 (443
)
124 148 154 133 101 128 130 110 100 115 118 100 EBI
TDA		 433 469 559
54% 55% 60% 54% 46% 53% 56% 48% 46% 47% 49% 40% EB
ITD
A-m
in
arg		 46% 51% 56%
Oth
er N
ord
ic M
ark
lace
12 19 18 23 22 25 21 24 23 28 25 23 s (1
)
etp
Ope
ratin
ven
ues		 100 92 71
85% 32% 16% 6% 8% 14% 19% -5% g re
YO
Y re
th
ven
row		 9% 28% 48%
(75) (50) (29) (29) (27) (28) (25) (26) (25) (25) (22) (22) ue g
Ope
ratin
ses		 )
(93		 )
(107		 (183
)
(57) (39) (11) (5) (6) (4) (4) (2) (1) 3 3 1 g ex
pen
EBI
TDA		 6 (15) (112
)
-33
0%		 -30
2%		 -63
%		 -24
%		 -27
%		 -15
%		 -20
%		 -7% -6% 12% 11% 6% EB
ITD
A-m
in		 6% -17
%		 -15
7%
arg

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

0.94
53		 0.96
74		 82
0.97		 12
0.98		 65
0.96		 46
0.92		 05
0.92		 39
0.93		 52
0.93		 153
0.9		 37
0.92		 0.94
81		 SEK
/NO
K		 0.93
06		 0.93
64		 0.96
80
Mar
ketp
lace
s S
wed
en		 in S
EK
242 277 262 254 229 264 250 246 233 267 260 262 Ope
ratin
g re
ven
ues		 22
1,0		 987 1,03
5
-6% -5% -5% -3% 2% 1% 4% 6% YO
Y re
th
ven
ue g
row		 3% -5% 3%
(11
1)		 (124
)		 )
(105		 )
(118		 )
(124		 )
(125		 )
(109		 )
(129		 )
(126		 1)
(14		 )
(132		 )
(157		 Ope
ratin
g ex
pen
ses		 6)
(55		 )
(487		 (458
)
131 153 157 136 105 139 141 117 107 126 127 105 EBI
TDA		 466 501 577
54% 55% 60% 54% 46% 53% 56% 48% 46% 47% 49% 40% EB
ITD
A-m
in
arg		 46% 51% 56%
NO
K m
illion
1 qu
arte
r		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 Full
yea
r		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 New
s M
edi
a		 201
9		 201
8		 201
7
rest
ated		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 rest
ated		 tate
d
res
New
s M
edi
tal
a to
1,88
0		 1,98
6		 8
1,87		 10
2,0		 7
1,89		 7
1,95		 4
1,83		 5
2,04		 5
1,85		 1
1,91		 4
1,75		 4
1,94		 Ope
ratin
g re
ven
ues		 65
7,4		 3
7,73		 7,75
4
1% -1% -2% 2% -2% -2% -4% -5% YO
Y re
th
ven
ue g
row		 -3% 0% -5%
(1,7
30)		 (1,7
74)		 72)
(1,6		 19)
(1,8		 85)
(1,7		 87)
(1,7		 48)
(1,6		 31)
(1,8		 05)
(1,7		 83)
(1,6		 59)
(1,5		 59)
(1,7		 Ope
ratin
g ex
pen
ses		 05)
(6,7		 51)
(7,0		 (6,9
95)
151 212 206 191 112 170 186 214 150 229 196 185 EBI
TDA		 760 682 759
8% 11% 11% 9% 6% 9% 10% 10% 8% 12% 11% 10% EB
ITD
A-m
in
arg		 10% 9% 10%
431 439 428 447 443 459 443 493 430 468 418 477 VG
ratin		 93 9
Ope
g re
ven
ues		 1,7 1,83 1,74
6
3% 5% 4% 10% -3% 2% -6% -3% YO
Y re
th
ven
ue g
row		 -3% 5% 3%
(343
)		 (352
)		 1)
(34		 )
(372		 )
(363		 )
(377		 )
(349		 )
(419		 )
(372		 )
(379		 )
(354		 )
(395		 Ope
ratin
g ex
pen
ses		 00)
(1,5		 09)
(1,5		 (1,4
07)
88 87 87 76 80 82 94 75 57 89 64 82 EBI
TDA		 293 331 339
21% 20% 20% 17% 18% 18% 21% 15% 13% 19% 15% 17% EB
ITD
A-m
in
arg		 16% 18% 19%
Afto
nbl
ade
t
419 470 457 484 415 434 392 438 378 367 347 383 Ope
ratin
ven
ues		 75
1,4		 8
1,67		 1,83
0
-3% -3% -9% -5% -6% -14
%		 -12
%		 -14
%		 g re
YO
Y re
th (
in S
EK)
ven
row		 -12
%		 -5% -3%
(387
)		 (400
)		 1)
(39		 1)
(39		 )
(379		 1)
(38		 )
(370		 )
(357		 )
(342		 )
(340		 )
(326		 )
(359		 ue g
Ope
ratin
ses		 67)
(1,3		 87)
(1,4		 (1,5
68)
32 70 67 93 35 53 22 81 36 27 21 24 g ex
pen
EBI
TDA		 108 190 262
8% 15% 15% 19% 9% 12% 6% 18% 10% 7% 6% 6% EB
ITD
A-m
in
arg		 7% 11% 14%
Sub
ipti
New
scr
on
spa
per
s
867 902 837 919 859 886 825 914 862 892 830 913 Ope
ratin
g re
ven
ues		 96
3,4		 4
3,48		 3,52
5
-1% -2% -1% -1% 0% 1% 1% 0% YO
Y re
th
ven
ue g
row		 0% -1% -5%
(826
)		 (819
)		 )
(774		 )
(853		 )
(828		 )
(825		 )
(750		 )
(839		 )
(812		 )
(793		 )
(743		 )
(839		 Ope
ratin
g ex
pen
ses		 87)
(3,1		 43)
(3,2		 (3,2
72)
41 83 62 67 30 61 75 75 49 99 87 74 EBI
TDA		 309 242 253
5% 9% 7% 7% 4% 7% 9% 8% 6% 11% 10% 8% EB
ITD
A-m
in
arg		 9% 7% 7%
Oth
er N
Me
dia
(1)
ews
163 175 157 159 180 178 174 200 186 184 159 172 Ope
ratin
g re
ven
ues		 701 732 654
10% 2% 11% 26% 3% 3% -8% -14
%		 YO
Y re
th
ven
ue g
row		 -4% 12% -19
%
(175
)		 (204
)		 )
(167		 )
(204		 )
(214		 )
(203		 )
(179		 )
(216		 )
(179		 )
(170		 )
(135		 )
(166		 Ope
ratin
g ex
pen
ses		 0)
(65		 )
(812		 (749
)
(29) (11) (10) (45) (34) (25) (5) (16) 7 13 24 5 EBI
TDA		 50 (80) (95)
-7% -16
%		 -6% -28
%		 -19
%		 -14
%		 -3% -8% 4% 7% 15% 3% EB
ITD
A-m
in
arg		 7% -11
%		 -15
%
(1)
Oth
HQ
, Sh
er N
Me
dia
incl
ude
Pri
nt, N
Me
dia
ews
ews		 Se
ared
rvic
nd e
limin
es a		 atio
ns
0.94 53
0.96		 74 82
0.97		 12
0.98		 65
0.96		 46
0.92		 05
0.92		 39
0.93		 52
0.93		 153
0.9		 37
0.92		 0.94
81		 SEK
/NO
K		 0.93
06		 0.93
64		 0.96
80
Afto
nbl
ade
t in
SE
K
443 486 467 493 429 469 425 469 405 401 375 404 Ope
ratin
g re
ven
ues		 85
1,5		 2
1,79		 1,89
0
-3% -3% -9% -5% -6% -14
%		 -12
%		 -14
%		 YO
Y re
th
ven
ue g
row		 -12
%		 -5% -3%
(409
)		 (413
)		 )
(399		 ) (398 )
(392		 )
(412		 )
(402		 )
(382		 )
(366		 )
(372		 )
(353		 )
(379		 Ope
ratin
g ex
pen
ses		 70)
(1,4		 88)
(1,5		 (1,6
20)
34 72 68 95 37 57 24 86 39 30 22 25 EBI
TDA		 116 203 271
8% 15% 15% 19% 9% 12% 6% 18% 10% 7% 6% 6% EB
ITD
A-m
in
arg		 7% 11% 14%
NO
K m
illion
1 qu
arte
r		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 1 q
uart
er		 2 q
uart
er		 3 q
uart
er		 4 q
uart
er		 Full
yea
r		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 Fin
ial S
ices
anc
erv		 201
9		 201
8		 201
7
rest
ated		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 tate
d
res		 rest
ated		 tate
d
res
Fin
ial S
ices
al
tot
anc
erv
195 215 248 235 255 246 261 249 273 245 275 260 Ope
ratin
g re
ven
ues		 54
1,0		 1
1,01		 893
31% 14% 5% 6% 7% 0% 5% 4% YO
Y re
th
ven
ue g
row		 4% 13% 40%
(138
)		 (150
)		 )
(152		 1)
(15		 )
(164		 1)
(16		 )
(173		 )
(186		 )
(217		 )
(216		 )
(224		 )
(227		 Ope
ratin
g ex
pen
ses		 3)
(88		 )
(684		 (59
1)
57 64 97 84 91 85 88 63 57 29 51 33 EBI
TDA		 170 327 302
29% 30% 39% 36% 36% 35% 34% 25% 21% 12% 19% 13% EB
ITD
A-m
in
arg		 16% 32% 34%
do
Len
147 165 201 191 215 208 221 207 229 205 230 218 Ope
ratin
g re
ven
ues		 882 852 704
46% 26% 10% 8% 6% -1% 4% 5% YO
Y re
th
ven
ue g
row		 4% 21% 53%
(92) (104
)		 )
(110		 )
(104		 1)
(12		 )
(124		 )
(138		 )
(148		 )
(178		 )
(179		 )
(183		 )
(188		 Ope
ratin
g ex
pen
ses		 7)
(72		 )
(530		 (41
1)
55 60 91 87 95 84 84 59 51 26 47 30 EBI
TDA		 155 322 293
37% 37% 45% 45% 44% 41% 38% 28% 22% 13% 20% 14% EB
ITD
A-m
in
arg		 18% 38% 42%
Oth
er f
ina
ncia
l se
rvic
es (
1)
48 50 47 44 39 38 40 42 44 40 45 42 Ope
ratin
g re
ven
ues		 172 159 189
-17
%		 -24
%		 -16
%		 -4% 12% 6% 13% 0% YO
Y re
th
ven
ue g
row		 8% -16
%		 5%
(46) (46) (42) (47) (43) (37) (36) (38) (38) (37) (41) (39) Ope
ratin
g ex
pen
ses		 6)
(15		 )
(154		 (180
)
2
4		 6 (3) (4) 1 4 4 6 3 4 3 EBI
TDA		 16 5 9
5% 9% 12% -7% -10
%		 2% 10% 10% 13% 8% 9% 6% EB
ITD
A-m
in
arg		 9% 3% 5%

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

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		 1 q
ter
uar		 2 q
ter
uar		 3 q
ter
uar		 4 q
ter
uar		 Ful
l ye
ar		 Ful
l ye
ar		 Ful
l ye
ar
201
7		 201
7		 201
7		 201
7		 201
8		 201
8		 201
8		 201
8		 201
9		 201
9		 201
9		 201
9		 Gro
wth		 201
9		 201
8		 201
7
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
Gro
wth
tot
al
471 495 460 509 479 481 463 542 503 510 517 635 Op
ting
era
rev
enu
es		 65
2,1		 66
1,9		 1,9
34
2% -3% 1% 7% 5% 6% 12% 17% YO
Y re
wth
ven
ue
gro		 10% 2% 4%
(
445
)		 (
474
)		 )
(
420		 )
(
481		 )
(
467		 )
(
452		 )
(
440		 08)
(5		 )
(
491		 )
(
483		 )
(
495		 3)
(57		 Op
ting
era
ex
pen
ses		 41)
(
2,0		 67)
(
1,8		 (
1,8
19)
26 22 40 28 12 30 23 34 12 27 22 63 EB
ITD
A		 124 99 115
5% 4% 9% 5% 2% 6% 5% 6% 2% 5% 4% 10% EB
ITD
A-m
in
arg		 6% 5% 6%
Dis
trib
utio
n
221 225 235 255 263 257 259 285 292 294 307 355 Op
ting
era
rev
enu
es		 47
1,2		 64
1,0		 937
19% 14% 10% 12% 11% 14% 18% 24% YO
Y re
wth
ven
ue
gro		 17% 14% 16%
(
213
)		 (
221
)		 )
(
222		 )
(
240		 )
(
261		 )
(
262		 )
(
259		 )
(
276		 )
(
288		 )
(
285		 )
(
296		 )
(
339		 Op
ting
era
ex
pen
ses		 08)
(
1,2		 58)
(
1,0		 (
896
)
9 4 13 15 1 )
(5		 1 9 4 8 10 16 EB
ITD
A		 39 6 41
4% 2% 5% 6% 1% -2% 0% 3% 1% 3% 3% 5% EB
ITD
A-m
in
arg		 3% 1% 4%
Pris
ja
kt
56 55 59 93 66 66 67 109 72 72 64 116 Op
ting
era
rev
enu
es		 325 308 263
17% 20% 14% 17% 10% 9% -4% 7% YO
Y re
wth
ven
ue
gro		 6% 17% 21%
(
47)		 (5
1)		 49)
(		 80)
(		 2)
(5		 42)
(		 44)
(		 3)
(7		 3)
(5		 4)
(5		 1)
(5		 2)
(7		 Op
ting
era
ex
pen
ses		 )
(
230		 )
(
211		 (
229
)
9 4 9 12 14 24 23 35 19 19 13 44 EB
ITD
A		 95 97 34
16% 7% 16% 13% 21% 37% 35% 33% 27% 26% 20% 38% EB
ITD
A-m
in
arg		 29% 31% 13%
Oth
er G
th (
1)
row
134 150 145 161 151 158 137 148 139 144 146 164 Op
ting
era
rev
enu
es		 592 595 590
12% 6% -5% -8% -8% -9% 6% 11% YO
Y re
wth
ven
ue
gro		 0% 1% 3%
(
)
136		 (
)
151		 )
(
131		 )
(
160		 )
(
154		 )
(
147		 )
(
138		 )
(
158		 )
(
150		 )
(
144		 )
(
147		 )
(
161		 Op
ting
era
ex
pen
ses		 )
(
603		 98)
(5		 (57
9)
(
2)		 (
1)		 13 0 3)
(		 11 1)
(		 10)
(		 11)
(		 0)
(		 1)
(		 3 EB
ITD
A		 10)
(		 3)
(		 11
-1% -1% 9% 0% -2% 7% 0% -7% -8% 0% -1% 2% EB
ITD
A-m
in
arg		 -2% -1% 2%
Hitt
a (
dive
ste
d Q
3 2
017
)
59 65 21 Ope
rati
ng
rev
enu
es		 145
(
48)		 (5
0)		 (
16)		 Ope
rati
ng
exp
ens
es		 (
115
)
10 15 5 EB
ITD
A		 30
18% 23% 22% EB
ITD
A-m
in
arg		 21%

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

More from Vend Marketplaces ASA

Interest Rate Update/Notice 2026
May 21
Interest Rate Update/Notice 2026
May 21
Director's Dealing 2026
May 19
Director's Dealing 2026
May 19
Director's Dealing 2026
May 19
Regulatory Filings 2026
May 18
Transaction in Own Shares 2026
May 18
Transaction in Own Shares 2026
May 18
Regulatory Filings 2026
May 11
Transaction in Own Shares 2026
May 11
View all filings →