ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAG
1
2
Revenue stream 1 (SaaS)2021202220232024
Pension per employee per month
#REF!
3
Monthly user growht15%10%7%5%
4
Monthly subscription costnok1,000
5
6
Revenue stream 2 (setup cost)
7
Invoices per user per month1
8
Av. invoice valuenok1
9
10
Material
11
Material comission2%
12
Material value from GMV25%
13
14
Third-party system comission2021202220232024
15
Users with third-party systems20%40%60%80%
16
Av income third-party systemsnok1
17
Third-party share100%
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100