AXPO NORDIC AS

0191 OSLO

Finances

Share Ownership

Return on Equity

57,77 %

Current Ratio

0,94

Debt-to-Equity Ratio

5,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 917 955 000	810 214 000	501 595 000	667 615 000
Net Income	1 412 864 000	460 963 000	60 171 000	160 764 000
Total Assets	61 740 832 000	11 391 248 000	5 837 735 000	6 022 695 000
Total Equity	2 445 603 000	1 032 843 000	571 607 000	511 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 917 955 000	810 214 000	501 595 000	667 615 000
Expenditure	374 398 000	285 257 000	145 137 000	219 771 000
Operating Profit	1 543 557 000	524 957 000	356 458 000	447 844 000
Financial Income	1 875 553 000	751 135 000	593 929 000	285 411 000
Financial Costs	1 575 772 000	685 536 000	909 314 000	511 600 000
Financial Balance	299 781 000	65 599 000	−315 385 000	−226 189 000
Earnings Before Tax	1 843 338 000	590 556 000	41 073 000	221 655 000
Tax	407 582 000	129 263 000	9 877 000	55 757 000
Net Income	1 412 864 000	460 963 000	60 171 000	160 764 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 757 196 000	4 160 576 000	2 188 668 000	2 002 314 000
Total Current Assets	41 983 636 000	7 230 672 000	3 649 067 000	4 020 381 000
Total Assets	61 740 832 000	11 391 248 000	5 837 735 000	6 022 695 000
Total Retained Equity	2 386 603 000	973 843 000	512 607 000	452 437 000
Total Equity	2 445 603 000	1 032 843 000	571 607 000	511 437 000
Total Long-Term Debt	14 606 628 000	3 252 035 000	2 538 206 000	2 167 039 000
Total Current Debt	44 688 600 000	7 106 370 000	2 727 921 000	3 344 217 000
Total Equity and Debt	61 740 831 000	11 391 248 000	5 837 734 000	6 022 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 916 387 000	808 636 000	499 159 000	664 713 000
Other Income	1 568 000	1 578 000	2 436 000	2 902 000
Revenue	1 917 955 000	810 214 000	501 595 000	667 615 000
Cost of Goods Sold	0	0	0	0
Salary Costs	156 965 000	210 401 000	81 390 000	159 035 000
Depreciation	3 938 000	3 706 000	4 702 000	1 499 000
Impairment	0	0	0	0
Expenditure	374 398 000	285 257 000	145 137 000	219 771 000
Operating Profit	1 543 557 000	524 957 000	356 458 000	447 844 000
Financial Income	1 875 553 000	751 135 000	593 929 000	285 411 000
Financial Costs	1 575 772 000	685 536 000	909 314 000	511 600 000
Financial Balance	299 781 000	65 599 000	−315 385 000	−226 189 000
Dividends	0	0	0	0
Net Income	1 412 864 000	460 963 000	60 171 000	160 764 000

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	148 000	52 000	108 000	158 000
Fixtures	0	0	0	0
Total Tangible Assets	148 000	52 000	108 000	158 000
Total Fiancial Fixed Assets	19 757 048 000	4 160 524 000	2 188 560 000	2 002 156 000
Total Fixed Assets	19 757 196 000	4 160 576 000	2 188 668 000	2 002 314 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	872 741 000	105 992 000	265 192 000	145 010 000
Total Current Assets	41 983 636 000	7 230 672 000	3 649 067 000	4 020 381 000
Total Assets	61 740 832 000	11 391 248 000	5 837 735 000	6 022 695 000
Total Equity	2 445 603 000	1 032 843 000	571 607 000	511 437 000
Short-Term Group Debt	2 875 000	825 980 000	359 787 000	0
Total Long-Term Debt	14 606 628 000	3 252 035 000	2 538 206 000	2 167 039 000
Creditors	94 547 000	25 987 000	11 446 000	57 414 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 270 877 000	6 228 872 000	2 334 212 000	3 272 931 000
Total Current Debt	44 688 600 000	7 106 370 000	2 727 921 000	3 344 217 000
Total Equity and Debt	61 740 831 000	11 391 248 000	5 837 734 000	6 022 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,77 %	44,63 %	10,53 %	31,43 %
Debt-to-Equity Ratio	5,97	3,15	4,44	4,24
Operating Profit Margin	80,48 %	64,79 %	71,06 %	67,08 %
Current Ratio	0,94	1,02	1,34	1,2
Quick Ratio	0,94	1,02	1,34	1,2
Equity Ratio	0,04	0,09	0,1	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %