XP POWER NORWAY AS

2069 JESSHEIM

Finances

Share Ownership

Return on Equity

18,24 %

Current Ratio

2,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 528 000	12 794 000	19 181 000	13 391 000
Net Income	408 000	495 000	433 000	273 000
Total Assets	3 560 000	2 501 000	2 080 000	3 927 000
Total Equity	2 237 000	1 828 000	1 334 000	901 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 528 000	12 794 000	19 181 000	13 391 000
Expenditure	10 254 000	12 239 000	18 195 000	12 979 000
Operating Profit	274 000	555 000	987 000	412 000
Financial Income	645 000	460 000	982 000	93 000
Financial Costs	395 000	381 000	1 424 000	116 000
Financial Balance	250 000	79 000	−442 000	−23 000
Earnings Before Tax	524 000	634 000	545 000	388 000
Tax	115 000	139 000	112 000	115 000
Net Income	408 000	495 000	433 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	711 000	1 314 000	577 000	0
Total Current Assets	2 849 000	1 187 000	1 503 000	3 927 000
Total Assets	3 560 000	2 501 000	2 080 000	3 927 000
Total Retained Equity	1 937 000	1 528 000	1 034 000	601 000
Total Equity	2 237 000	1 828 000	1 334 000	901 000
Total Long-Term Debt	0	0	0	953 000
Total Current Debt	1 324 000	673 000	746 000	2 073 000
Total Equity and Debt	3 560 000	2 501 000	2 080 000	3 927 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 528 000	12 794 000	19 181 000	13 391 000
Other Income	0	0	0	0
Revenue	10 528 000	12 794 000	19 181 000	13 391 000
Cost of Goods Sold	8 193 000	10 487 000	16 274 000	11 145 000
Salary Costs	1 128 000	1 076 000	1 179 000	1 068 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 254 000	12 239 000	18 195 000	12 979 000
Operating Profit	274 000	555 000	987 000	412 000
Financial Income	645 000	460 000	982 000	93 000
Financial Costs	395 000	381 000	1 424 000	116 000
Financial Balance	250 000	79 000	−442 000	−23 000
Dividends	0	0	0	0
Net Income	408 000	495 000	433 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	711 000	1 314 000	577 000	0
Total Fixed Assets	711 000	1 314 000	577 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	312 000	61 000	62 000	1 101 000
Total Current Assets	2 849 000	1 187 000	1 503 000	3 927 000
Total Assets	3 560 000	2 501 000	2 080 000	3 927 000
Total Equity	2 237 000	1 828 000	1 334 000	901 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	953 000
Creditors	43 000	0	29 000	855 000
Unpaid Taxes	870 000	344 000	445 000	903 000
Dividends	0	0	0	0
Other Current Debt	295 000	189 000	154 000	222 000
Total Current Debt	1 324 000	673 000	746 000	2 073 000
Total Equity and Debt	3 560 000	2 501 000	2 080 000	3 927 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,24 %	27,08 %	32,46 %	30,3 %
Debt-to-Equity Ratio	0	0	0	1,06
Operating Profit Margin	2,6 %	4,34 %	5,15 %	3,08 %
Current Ratio	2,15	1,76	2,01	1,89
Quick Ratio	2,15	1,76	2,01	1,89
Equity Ratio	0,63	0,73	0,64	0,23
Gross Profit Margin	22,18 %	18,03 %	15,16 %	16,77 %