4 Service Camps 4 SV 03630 Foto Marius Rua

Annual account (parent company)

Download report

Profit and Loss

Note 2021 2020
Operating income and expenses
Other operating expenses 5 429 431 331 499
Total operating expenses 429 431 331 499
Operating profit/loss - 429 431 - 331 499
Financial income and expenses
Income from subsidiaries 4 4 391 782 4 633 204
Other interest income 34 549
Interest expense to group companies 4 3 961 886 4 302 254
Other interest expenses 498 3 084
Net financial items 429 432 328 415
Profit before tax - - 3 084
Tax expense 7 - -
Profit for the year - - 3 084
Profit for the year - - 3 084
Allocation of profit for the year
Allocated to other equity - -
Allocated from other equity - 3 084
Total brought forward - - 3 084

Balance Statement

Note 2021 2020
Non-current assets
Financial fixed assets
Investments in subsidiaries 3 339 250 008 368 086 008
Total financial fixed assets 339 250 008 368 086 008
Total non-current assets 339 250 008 368 086 008
Current assets
Receivables
Other short-term receivables 23 119 16 250
Receivables from group companies 4 4 391 782 4 780 247
Total receivables 4 414 901 4 796 497
Cash and cash equivalents 5 321 396 307 908
Total current assets 9 736 297 5 104 405
Total assets 348 986 305 373 190 413
Note 2021 2020
Equity and liabilities
Paid in equity
Share capital 2 444 730 444 730
Own shares 2, 6 - 6 245 - 6 300
Share premium 6 89 610 731 118 446 731
Total paid-up equity 90 049 216 118 885 161
Retained earnings
Other equity 6 - 9 131 160 - 9 281 106
Total retained earnings - 9 131 160 - 9 281 106
Total equity 80 918 055 109 604 055
Liabilities
Non-current liabilities
Liabilities to group companies 4 268 036 994 263 475 108
Total of non-current liabilities 268 036 994 263 475 108
Current liabilities
Trade payables 1 256 81 250
Tax payable 7 - -
Other current debt 30 000 30 000
Total current debt 31 256 111 250
Total liabilities 268 068 250 263 586 358
Total equity and liabilities 348 986 305 373 190 413

Statement of cash flows

Note2021
2020

Cash flow from operating activities

Profit or loss before tax

0
-3 084
Income tax paid

0
-422 016
Changes in trade payables

-79 994
81 250
Changes in other operating items

-4 251 608
-4 631 809

Net cash flows from operating activities

-4 331 601
-4 975 659

Cash flow from investing activities

Investments in subsidiaries

28 836 000
81 250

Net cash flows from operating activities

28 836 000
-4 975 659




Cash flow from financing activities

Proceeds from borrowings

4 561 886
5 072 254
Equity raise



Sale of own shares

150 000

Dividend payout

- 28 836 000

Received group contribution

4 633 204


Net cash flows from financing activities

-19 490 910
5 072 254

Net change in cash and cash equivalents

5 013 489
96 595

Cash and cash equivalent as at 1 jan

307 908
211 313

Cash and cash equivalent as at 31 dec

5 321 396
307 908

Noter til regnskapet 2021

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 capital Number* Par value Carrying amount
Ordinary shares 444 730 065 0,001 444 730
Shareholders Number of shares Ownership
Norvestor VII, L.P 262 547 738 59,0 %
Jori Invest AS v/Jan Otto Klausen 27 167 741 6,1 %
Ave Trebua AS 25 167 741 5,7 %
Erland Invest AS 25 167 741 5,7 %
Vida Holding AS v/Per Åge Sandnes 18 000 000 4,0 %
Vissit AS v/Tor Rønhovde 10 365 300 2,3 %
Villa & Co AS 6 250 000 1,4 %
4Service Holding AS ** 6 245 208 1,4 %
Total 380 911 469 85,7 %
Other shareholders (< 1%) 63 818 596 14,3 %
Total number of shares 444 730 065 100,0 %

* 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 6 245 208 own shares as of 31.12.2021, this makes up 1,4 % of the share capital and is 54 546 lower than 31.12.2020.

Shares owned by the CEO and members of the board
Name Position Number of shares Ownership
Eva Marie Helen Aubert Board member 25 167 741 5,7 %
Per Åge Sandnes Board member 18 000 000 4,0 %
Tor Rønhovde Group CEO 10 365 300 2,3 %
Ståle Kolbjørn Angel Board member 3 500 000 0,8 %

Note 3 Investments in subsidiaries

Investments in subsidiaries and joint ventures are recognized at cost.

Company Head office Ownership
4Service Gruppen AS Etterstad 100 %
Subsidiary of subsidiary
4Service AS Etterstad 100 %
4Service Landanlegg AS Etterstad 100 %
4Service Offshore AS Etterstad 100 %
4Service Offshore Hotels AS Etterstad 100 %
4Service Facility AS Etterstad 100 %
4Service Eir Camp AS Bergen 100 %
4Service Catering AS Etterstad 100 %
Lahaugmoen Innkvartering AS Etterstad 70 %
Sub group
4Service Eir Renhold (parent) Etterstad 100 %
Ren Pluss Eiendom AS (subsidiary) Etterstad 100 %
Joint Ventures
Viken Innkvartering AS Etterstad 50 %
Ørin Overnatting AS Verdal 34 %
Flesland Innkvartering AS Etterstad 33 %

Note 4 Inter company transactions

Receivables 2021 2020
Receivables from group companies 4 391 782 4 780 247
Liabilities 2021 2020
Other liabilities from 4Service Gruppen AS 268 036 994 263 475 108

Group contributions with tax effect from 4Service Gruppen AS amounts to kr 4 391 782 and is included in receivables from group companies.

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

Remuneration to board and management Amount
Board of directors (excl. Employers tax) 250 000
Total 250 000

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 2021 is kr 163 375 excl. VAT. The fee includes kr 135 388 in audit of the year end financial statements and kr 27 987 for other services.

Note 6 Equity

Share capital Own shares Share premium Other equity Total equity
Pr 01.01 444 730 -6 300 118 446 731 -9 281 106 109 604 055
Sale of own shares 55 149 945 150 000
Dividende* -28 836 000 - -28 836 000
Profit after tax - -
Pr 31.12 444 730 -6 245 89 610 731 -9 131 161 80 918 055

*: The Company distributed the shares of the subsidary "Izy Holding AS" as Dividende in 2021

Note 7 Income tax

Current income tax charge 2021 2020
Tax payable - -
Change in deferred tax asset - -
Income tax expense - -
Taxable income
Profit before tax - - 3 084
Permanent differences - 3 084
Taxable income - -
Tax payable in the balance sheet - -
Tax payable reported in income statement - 966 192 - 1 019 305
Tax payable on recieved group contribution 966 192 1 019 305
Tax payable in the balance sheet - -
Effective tax rate reconciliation 2021 2020
Profit before tax - - 3 084
Tax on profit before tax - - 678
Tax on permanent differences - 678
Total - -
Effective tax rate 0 % 0 %