Hav og himmel

Annual accounts (parent)

Download the report:

Download annual accounts (parent)(pdf)

Income statement

Operating income and operating expensesNote20202019
Other operating expenses 331 499402 816
Total operating expenses 331 499402 816
Operating profit/loss -331 499-402 816
Financial income and expenses
Income from subsidiaries44 633 2040
Interest income from group companies402 316 044
Other interest income 5496 290
Interest expense to group companies44 302 2540
Other interest expenses 3 0841 261
Net financial items 328 4152 321 073
Result before tax -3 0841 918 256
Tax expense70422 016
Result for the year -3 0841 496 240
Extraordinary income and expenses
Result for the year -3 0841 496 240
Allocation of result for the year
Allocated to other equity 01 496 240
Allocated from other equity 3 0840
Total brought forward -3 0841 496 240

Balance

Note20202019
Financial fixed assets
Investments in subsidiaries3368 086 008368 086 008
Total financial fixed assets 368 086 008368 086 008
Total non-current assets 368 086 008368 086 008
Current assets
Receivables
Other short-term receivables 16 25018 678
Receivables from group companies44 780 247146 010
Total receivables 4 796 497164 688
Investments
Cash and cash equicalents 307 908211 313
Total current assets 5 104 405376 001
Total assets 373 190 413368 462 009
Equity and liabilitiesNote20202019
Paid in equity
Share capital2444 730444 730
Own shares2, 6-6 300-6 300
Share premium6118 446 731118 446 731
Total paid-up equity 118 885 161118 885 161
Retained earnings
Other equity6-9 281 106-9 278 022
Total retained earnings -9 281 106-9 278 022
Total equity 109 604 055109 607 139
Liabilities
Non-current liabilities
Non-current liabilities
Liabilities to group companies4263 475 108258 402 854
Total of non-current liabilities 263 475 108258 402 854
Current liabilities
Trade payables 81 2500
Tax payable70422 016
Other current debt 30 00030 000
Total current debt 111 250452 016
Total liabilities 263 586 358258 854 870
Total equity and liabilities 373 190 413368 462 009

Oslo 29.04 2021

The Board of Directiors of 4Service Holding AS

Signatures

Indirct costs

20202019
Statement of cash flows
Profit or loss before tax-3 0841 918 256
Income tax paid-422 0160
Changes in trade payables81 250-81 250
Changes in other operating items-4 631 80939 894 910
Net cash flows from operating activities-4 975 65941 731 916
Cash flow from financing activities
Proceeds from borrowings5 072 254258 402 854
Equity raise072 896 916
Purchase of own shares0-1 192 101
Dividend payout0-375 000 000
Received group contribution0445 670
Net cash flows from financing activities5 072 254-44 446 660
Net change in cash and cash equivalents96 595-2 714 744
Cash and cash equivalent as at 1 jan.211 3132 926 057
Cash and cash equivalent as at 31 dec307 908307 908

Notes to the accounts 2020

Note 1 Accounting principles

The financial statements are prepared in accordance with the Norwegian accounting act (regnskapsloven) for medium sized entities.

Use of estimates
Preparation of the financial statements in accordance with the Norwegian accounting act demands the use of estimates. Furthermore, the use of the companies accounting principles demands the management to use judgments.

Classification and assessment of balance sheet items
Assets held for long term ownership or use are classified as non-current assets. Non-current assets are measured at cost. Current assets and short-term liabilities normally include items that are due less than twelve months after the balance sheet date, as well as items that relates to cost of goods sold and inventories. Current assets are measured at the lowest of cost and fair value.

Receivables are classified as current assets if they are due less than twelve months after the balance sheet date. First year installments on long term receivables and liabilities are classified as current assets and short-term liabilities. Some items are classified differently and are specified below.

Fixed assets
Fixed assets are recognized and depreciated linearly to residual value over the assets expected useful life. Fixed assets are stated at cost, net of accumulated depreciation and accumulated impairment losses, if any. In the case of changes in depreciation plan, the effect of the change is distributed over the remaining years. Maintenance of assets are recognized over profit and loss. Improvements are capitalized on the asset and depreciated over the same period as the asset. The difference between maintenance and improvements is evaluated against the assets condition at the time when the asset was acquired. Land is not depreciated.

Expenses for renting assets are recognized over profit and loss. Prepaid expenses are distributed over the remaining rental period.

Impairment of fixed assets
When there are indications that the carrying amount of a fixed asset is higher than its expected fair value, an impairment test is conducted. The test is performed at the lowest level of assets which have separate cash flows. If the carrying amount is higher than both fair value and recoverable amount, the asset is impaired to the highest of fair value and recoverable amount. Recoverable amount is the present value of future cash flows from the asset. Previous impairments, except for impairment of goodwill, is reversed if the basis of the impairment is no longer present.

Investments in shares and subsidiaries
Investments in shares and subsidiaries are recognized at cost. The cost price increases when funds are provided by capital increase, or when group contributions are made to subsidiaries. Dividends received are recognized as dividend in profit and loss. Dividend/group contributions from subsidiaries are recognized in the same year as the subsidiary recognize the provision. Dividend from non-subsidiaries are recognized as financial income in the same year as the dividend decision was made. Investments in shares and subsidiaries are impaired if there are indications of impairments that is not temporary.

Receivables
Accounts receivables and other receivables are recognized at par net of any provisions for expected loss. Provisions for expected loss are based on individual assessments of each receivable. In addition, a general provision is made for expected loss on receivables.

Taxes
Income tax expense in the profit and loss includes both paid tax in the period and changes in deferred tax. Deferred tax is calculated at 22 % tax rate based on temporary differences between accounting values and tax values, as well as any tax loss carry forward at the balance sheet date. Tax increasing and tax reducing temporary differences that are reversed or can be reversed in the same period, are netted.

Recognition of deferred tax assets on net reducing temporary differences that is not netted or tax loss carry forward, is justified by net positive expected future cash flow. Deferred tax asset that can be capitalized and deferred tax liability is recognized as the net amount in the balance sheet.

Tax on group contributions made that are recognized as an increase of cost of shares, and tax on group contributions received that are booked directly over equity, is also booked directly against tax payable in the balance sheet (it is recognized over tax payable if the group contribution has effect on tax payable, and over deferred tax if the group contribution has effect on deferred tax).

Own shares
In the case of repurchase of own shares, the cost price including any direct attributable costs, are recognized as change in equity. Own shares are presented separately under equity in the balance sheet at par value. Any consideration in excess of par value is recognized as a reduction of other equity. Gain or loss and transactions in own shares is not recognized over profit and loss but recognized over equity.

Cash flow statement
The cash flow statement is prepared in accordance with the indirect method. Cash and cash equivalents includes cash, bank deposits and other short term, liquid investments that can be immediately, and with insignificant currency risk, be converted to known cash amounts, as well as remaining term of less than three months from the date of acquisition.

Note 2 Number of shares, shareholders etc

Share capitalNumber*Par valueCarrying amount
Ordinary shares444 730 0650,001444 730
Shareholders Number of sharesOwnership
Norvestor VII, L.P 262 547 73859,0 %
Jon Invest AS v/Jan Otto Klausen 27 167 7416,1 %
AveTrebuaAS 25 167 7415,7%
Erland Invest AS 25 167 7415,7 %
Vida holding AS v/Per Åge Sandnes 18 000 0004,0 %
Vissit AS v/Tor Rønhovde 10 365 3002,3 %
4service Holding AS** 6 299 7541,4 %
Villa & Co AS 6 250 0001,4%
Total 380 966 01585,7%
Other shareholders (< 1%) 63 764 05014,3 %
Total number of shares 444 730 065100,0 %

*Carrying amount of share capital is kr 444 730. The company has one type of shares and all shares carry the same voting rights.

** 4Service Holding AS has 6 299 754 own shares as of 31.12.2020, this makes up 1,4 % of the share capital and has not changed since 31.12.2019.

Shares owned by the CEO and members of the board

NamePositionNumber of sharesOwnership
Eva Marie Helen AubertBoard member25 167 7415,7 %
Per Åge SandnesBoard member18 000 0004,0 %
Tor RønhovdeGroup CEO10 365 3002,3%
Ståle Kolbjørn AngelBoard member3 500 0000,8 %

Note 3 Investments in subsidiaries

Investments in subsidiaries and joint ventures are recognized at cost.

CompanyHead officeOwnership
4Service Gruppen ASEtterstad100%
Subsidiary of subsidiary
4Service ASEtterstad100%
4Service Landanlegg ASEtterstad100%
4Service Offshore ASEtterstad100%
4Service Offshore Hotels ASEtterstad100%
4Service FS ASEtterstad100%
4Service Facility ASEtterstad100%
4Service Eir Camp ASBergen100%
4Service Catering ASEtterstad100%
Lahaugmoen Innkvartering ASEtterstad70%
Sub group
4Service Eir Renhold AS (mor)Etterstad100%
Ren Pluss Eiendom AS (datter)Etterstad100%
Joint Ventures
Viken Innkvartering ASEtterstad50%
Ørin Overnatting ASVerdal34%
Flesland Innkvartering ASEtterstad33%

Note 4 Inter company transactions

Receivables 20202019
Receivables from group companies 4 780 247146 010
Liabilities 20202019
Other liabilities from 4Service Gruppen AS 263 475 108258 402 854

Group contributions with tax effect from 4Service Gruppen AS amounts to kr 4 633 204 and is included in receivables from group companies.

Note 5 Payroll, number of employees, remuneration, loans to employees etc.

Remuneration to board and managementAmount
Board of directors (excl. Employers tax)250 000
Total250 000

There are no loans collateral to/from board members or other related parties.

Pension (OTP)
The company has no employees, thus the company is not obligated to have any pension plan.

Auditors fee
Auditors fee for 2020 is kr 226 918 excl. VAT. The fee includes kr 132 000 in audit of the year end financial statements and kr 94 918 for other services.

Note 6 Equity

Share capitalOwn sharesShare premiumOther equityTotal equity
Pr 01. 01 444 730-6 300118 446 731-9 278 022 109 607 139
Profit after tax -3 084-3 084
Pr 31.12444 730-6300118 446 731-9 281 106109 604 055

Note 7 Income tax

Current income tax charge20202019
Income tax on ordinary profit:
Tax payable0422 016
Change in deferred tax asset00
Income tax expense0422 016
Taxable income:
Profit before tax-3 0841 918 256
Permanent differences3 0840
Taxable income01 918 256
Tax payable in the balance sheet:
Tax payable reported in income statement-1 019 305422 016
Tax payable on recieved group contribution1 019 3050
Tax payable in the balance sheet0422 016
Effective tax rate reconciliation
Profit before tax -3 0841 918 256
Tax on profit before tax-678422 016
Tax on permanent differences6780
Total0422 016
Effective tax rate0,0 %22,0 %