Skip to content
Gallery
Archived! Blivande: Open finance
Blivande Open Finance
Why we are transparent
Base data
Membership growth & income
Salary costs
Projects
Expected income/expenses
Liquidity
Adjustment log
Updating this document
More
Share
Explore

icon picker
Base data

Our membership categories are:
Beta Fixed and Flex - Fixed adjustable desks or hot-desk in the co-working space, including full access to the art workshops, maker-space and use of the event spaces while they are not being used for activities.
Tau Fixed and Flex - Fixed workspaces or hot-desk access to the art workshops and maker-space and all the machines and equipment and use of the event spaces while they are not being used for activities.
Lounge - Access to bathrooms, kitchen and event spaces while they are not being used for activities. Each container project in Frihamnstorget must have at least one lounge membership as there is no plumbing or sewage in Frihamnstorget.
Frihamnstorget 20 foot - Space for one 20 foot container in Frihamnstorget. Containers cannot be pure storage, they must be furnished or used as workshops or showrooms.
Membership prices
Period
Beta Fixed
Beta Flex
Tau Fixed
Tau Flex
Lounge
FT 20 foot
1
Q3 2022
3,900
2,500
2,500
800
500
1,500
2
Q4 2022
3,900
2,500
2,500
800
500
1,500
3
Q1 2023
4,400
2,700
2,875
1,100
550
2,000
4
Q2 2023
4,400
2,700
2,875
1,100
550
2,000
5
Q3 2023
4,400
2,700
2,875
1,100
550
2,000
6
Q4 2023
4,400
2,700
2,875
1,100
550
2,000
7
Q1 2024
4,400
2,700
2,875
1,100
550
2,000
8
Q2 2024
4,400
2,700
2,875
1,100
550
2,000
9
Q3 2024
4,400
2,700
2,875
1,100
550
2,000
10
Q4 2024
4,400
2,700
2,875
1,100
550
2,000
11
Q1 2025
4,400
2,700
2,875
1,100
550
2,000
12
Q2 2025
4,400
2,700
2,875
1,100
550
2,000
13
Q3 2025
4,400
2,700
2,875
1,100
550
2,000
14
Q4 2025
4,400
2,700
2,875
1,100
550
2,000
There are no rows in this table
⁠
Ön AB, a company owned by Blivande co-founder Hampus Lindblad, pays Blivande a fixed amount per month for exclusive rights to organize third-party paid or commercial events in the house and on Frihamnstorget. This ensures predictability for Blivande and lowers our administrative overhead.
Numbers below are the monthly income from events, per quarter.
Event income
Period
Monthly income
1
Q3 2022
kr50,000
2
Q4 2022
kr75,000
3
Q1 2023
kr75,000
4
Q2 2023
kr75,000
5
Q3 2023
kr75,000
6
Q4 2023
kr75,000
7
Q1 2024
kr75,000
8
Q2 2024
kr75,000
9
Q3 2024
kr75,000
10
Q4 2024
kr75,000
11
Q1 2025
kr75,000
12
Q2 2025
kr75,000
13
Q3 2025
kr75,000
14
Q4 2025
kr75,000
There are no rows in this table
⁠
Noden is an association with over 400 members that use the Blivande event spaces after 18:00 on Monday to Thursday and from noon on Sundays. Blivande grew out of Noden, which as started in 2015 in Sickla. Once Nodens building was demolished, Blivande was started partially to be the new home of Noden.
Noden income per quarter
Period
Monthly income
1
Q3 2022
​
2
Q4 2022
kr93,200
3
Q1 2023
​
4
Q2 2023
​
5
Q3 2023
​
6
Q4 2023
​
7
Q1 2024
kr93,200
8
Q2 2024
​
9
Q3 2024
​
10
Q4 2024
​
11
Q1 2025
kr93,200
12
Q2 2025
​
13
Q3 2025
​
14
Q4 2025
​
There are no rows in this table
⁠
Rent payments, per month per quarter
Period
House
Frihamnstorget
Total
1
Q3 2022
96000
kr52,800
kr148,800
2
Q4 2022
96000
kr92,800
kr188,800
3
Q1 2023
106000
kr40,000
kr146,000
4
Q2 2023
106000
kr40,000
kr146,000
5
Q3 2023
106000
kr40,000
kr146,000
6
Q4 2023
106000
kr40,000
kr146,000
7
Q1 2024
106000
kr40,000
kr146,000
8
Q2 2024
106000
kr40,000
kr146,000
9
Q3 2024
106000
kr40,000
kr146,000
10
Q4 2024
106000
kr40,000
kr146,000
11
Q1 2025
106000
kr40,000
kr146,000
12
Q2 2025
106000
kr40,000
kr146,000
13
Q3 2025
106000
kr40,000
kr146,000
14
Q4 2025
106000
kr40,000
kr146,000
There are no rows in this table
⁠
Monthly costs (not salaries and rent)
Name
Cost
Column 3
1
Member co-budget
kr5,000
​
2
Internet
kr7,000
​
3
Insurance
kr2,000
​
4
Garbage collection
kr1,500
​
5
Office & cleaning supplies
kr5,000
​
6
Furniture
kr1,000
​
7
Economy admin
kr4,000
​
8
Core co-budget
kr5,000
​
9
Electricity & water
kr10,000
​
10
Core team development
kr0
​
11
FT toilet tank
kr3,500
​
12
Alarm system
kr1,000
​
There are no rows in this table
kr45,000
Sum
⁠
When Blivande started, co-founder Hampus Lindblad issued a loan of 300,000 kr to Blivande with a 5% annual interest. According to the contract the first instalment was to be repaid in January 2021. Due to the financial consequences of the pandemic, that has been delayed to January 2023.
Loans
Period
Hampus
Monthly total
1
Q3 2022
kr0
kr0
2
Q4 2022
kr0
kr0
3
Q1 2023
kr0
kr0
4
Q2 2023
kr0
kr0
5
Q3 2023
kr0
kr0
6
Q4 2023
kr0
kr0
7
Q1 2024
kr(5,000)
kr(5,000)
8
Q2 2024
kr(5,000)
kr(5,000)
9
Q3 2024
kr(5,000)
kr(5,000)
10
Q4 2024
kr(5,000)
kr(5,000)
11
Q1 2025
kr(5,000)
kr(5,000)
12
Q2 2025
kr(5,000)
kr(5,000)
13
Q3 2025
kr(5,000)
kr(5,000)
14
Q4 2025
kr(5,000)
kr(5,000)
There are no rows in this table
⁠

Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.