Interim results Q3 and 9M 2022

27 October 2022

Copyright © 2022 - Confidential

Received voluntary bid from Visma at NOK 11.20/share

  • Voluntary cash offer from Visma of NOK 11.20 per share announced on 26 September
    • 60% premium to last traded
    • 58% premium to 30 days WWAP
    • 65% premium to 90 days WWAP
  • Unanimously recommended by the Board of House of Control
    • Result of strategic process conducted by the Board in consultation with financial advisers
    • Pre-acceptancefrom 33.84% of shareholders, including management and Board members
  • Offer period 29 September - 31 October 2022
    • Transaction contingent on 90% acceptance and regulatory approval
    • Transaction expected to be completed during Q4

Copyright © 2022 - Confidential

Our long-term growth journey

+26%

ARR* and Revenue last 12 months, NOKm

225

214

215

200

195

177

171

175

+35%

162

150

ARR CAGR

125 128

125

'16-21

94

102

100

83

75

71

52

58

45

44

50

25

0

2016

2017

2018

2019

2020

2021

9M'21

9M'22

Revenue

ARR

*ARR excluding the 'on-premises' business divested 1 March 2022

Copyright © 2022 - Confidential

Growing revenue base, EBITDA turning positive

  • Q3 2022 revenue of NOK 54.5m, +23% y-o-y
  • Organic revenue growth +15%
  • Expect revenue of NOK 218-222m for FY'22

Revenue last 12 months, NOKm

Continuing business

Divested business

204

214

191

10

177

14

162

18

22

24

174

190

204

156

138

LTM to Q3'21 LTM to Q4'21 LTM to Q1'22 LTM to Q2'22 LTM to Q3'22

  • Q3 EBITDA of NOK -2.4m
  • Adj. EBITDA of NOK +12.1m, excluding special items mainly relating to transaction costs and vesting of options triggered by the Visma transaction
  • Expect positive adj. EBITDA of NOK 16-20m for FY 2022
  • Expect positive Cash EBITDA from mid-2023

NOKm

Q4 21

Q1 22

Q2 22

Q3 22

EBITDA adj.

-5.0

-2.0

+1.7

+12.1

Cash EBITDA adj.

-15.5

-10.1

-5.2

+5.5

Copyright © 2022 - Confidential

Operations

01 Highlights

02 Operations

03 Financials

04 Summary and Outlook

05 Appendix

07 Agenda

08 Agenda

09 Agenda

10 Agenda

Copyright © 2022 - Confidential

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

House of Control Group AS published this content on 27 October 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 October 2022 05:13:05 UTC.