Xpro AS
ASDissolvedOrg 917877165Øvre Veg 24, 6415 MoldeEngineering activities and related technical consultancy· NACE 7112Est. 2016 · 10 years old40 employees
Loading company…
Overview
Xpro AS is a Norwegian AS based in Molde, operating in the Engineering activities and related technical consultancy sector. Incorporated in 2016, the company has 40 employees and reported revenue of NOK 68.7m in its latest annual filing.
Revenue 2021
68.7M NOK
+42% vs 2020
EBITDA margin
12.9 %
+1% vs 2020
Net profit 2021
6.4M NOK
-1% vs 2020
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
31.2 %
WeakAmong the 40% lowest rated companies in the industry
20172021
Liquidity ratioCurrent assets ÷ Short-term debt
1.4×
AverageAround the average of companies in the same industry
20172021
Return on assets (ROA)Net profit ÷ Total assets × 100
23.9 %
StrongAmong the 30% highest rated companies in the industry
20172021
EBITDA — year on year
NOK thousandsKey figures
Annual report 2021| Revenue | 68.7M NOK | +42% |
| EBITDA | 8.9M NOK | +1% |
| Net profit | 6.4M NOK | -1% |
| Total assets | 27M NOK | +26% |
| Equity | 8.4M NOK | -18% |
| Employees | 40 | — |
Company information
Legal name
XPRO AS
Org number
917877165
Legal form
Aksjeselskap
NACE code
Founded
28 September 2016 · 10 years
Share capital
NOK 60,000
Employees
40 (FTE)
VAT registered
No
Audit selected
No
Last report
2021-12-31
Financial year
January – December
Signatory rights
To styremedlemmer i fellesskap eller styremedlem og daglig leder i fellesskap.
Company purpose
Levering av tekniske tjenester og produkter, herunder prosjekt og byggeledelse og byggeadministrasjon, samt deltakelse i andre selskap med lignende virksomhet.
(no translation available)
Address
Øvre Veg 24, 6415 Molde
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2021), Xpro AS reported revenue of NOK 68.7m, an increase of 42% on the year before. The figures on this page draw on 5 annual filings covering 2017 to 2021. The bottom line showed a net profit of NOK 6.4m, and the EBITDA margin stood at 12.9%.
At the end of 2021, equity financed 31.2% of the balance sheet, and current assets covered short-term debt 1.4 times.
Financials
Revenue
NOK millionsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Revenue | 68,720 | 48,307 | 42,708 | 32,338 | 29,185 |
| Staff expenses | -45,749 | -32,069 | -28,840 | -22,793 | -18,966 |
| EBITDA | 8,897 | 8,808 | 5,556 | 3,826 | 4,648 |
| Depreciation & amort. | -616 | -391 | -219 | -147 | -80 |
| EBIT | 8,281 | 8,418 | 5,336 | 3,679 | 4,568 |
| Net financials | 1 | 10 | 40 | 1 | 4 |
| Profit before tax | 8,281 | 8,428 | 5,377 | 3,679 | 4,572 |
| Tax | 1,832 | 1,881 | 1,220 | 870 | 1,133 |
| Net profit | 6,450 | 6,548 | 4,156 | 2,810 | 3,439 |
Get a credit rating – not just the numbers
Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.
Balance sheet
NOK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Total assets | 27,000 | 21,390 | 16,175 | 12,748 | 11,482 |
| Equity | 8,429 | 10,307 | 6,760 | 2,603 | 2,494 |
| Long-term debt | 365 | 0 | 0 | 0 | 0 |
| Short-term debt | 18,206 | 11,082 | 9,415 | 10,145 | 8,988 |
| Total debt | 18,571 | 11,082 | 9,415 | 10,145 | 8,988 |
Financial ratios
5-year trendEBITDA margin
12.9 %
20172021
Equity ratio
31.2 %
WeakAmong the 40% lowest rated companies in the industry
20172021
Return on equity
76.5 %
Very strongAmong the 20% highest rated companies in the industry
20172021
Net profit margin
9.4 %
AverageAround the average of companies in the same industry
20172021
Asset turnover
2.55×
Very strongAmong the 20% highest rated companies in the industry
20172021
Debt / equity
2.20×
WeakAmong the 30% lowest rated companies in the industry
20172021
Sector performance
27 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginWeak
Among the 30% lowest rated companies in the industry
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
Operating marginAverage
Around the average of companies in the same industry
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
Net profit marginAverage
Around the average of companies in the same industry
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Return on equity (ROE)Very strong
Among the 20% highest rated companies in the industry
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on assets (ROA)Strong
Among the 30% highest rated companies in the industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Return on net assets (RONA)Very strong
Among the 20% highest rated companies in the industry
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Basic earning power (BEP)Very strong
Among the 20% highest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioStrong
Among the 40% highest rated companies in the industry
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Liquidity
Current ratioAverage
Around the average of companies in the same industry
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Quick ratioAverage
Around the average of companies in the same industry
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash ratioAverage
Around the average of companies in the same industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityVery weak
Among the 20% lowest rated companies in the industry
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets to long-term capitalAverage
Around the average of companies in the same industry
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash conversion ratioVery strong
Among the 20% highest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioWeak
Among the 40% lowest rated companies in the industry
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Debt ratioWeak
Among the 40% lowest rated companies in the industry
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt to equityWeak
Among the 30% lowest rated companies in the industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityWeak
Among the 30% lowest rated companies in the industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtStrong
Among the 40% highest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtStrong
Among the 30% highest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageVery strong
Among the 10% highest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtStrong
Among the 40% highest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginStrong
Among the 30% highest rated companies in the industry
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Efficiency & development
Asset turnoverVery strong
Among the 20% highest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Equity to contributed capitalVery strong
Among the 10% highest rated companies in the industry
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
One-year change in equityWeak
Among the 30% lowest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtVery weak
Among the 20% lowest rated companies in the industry
The size of this year's increase or decrease in the company's debt.
Inventory turnoverNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
Annual reports & filings
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via Brønnøysundsregistrene · Period 2017-01-01 – 2017-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VS Chief Executive Officer | Chief Executive Officer | 2016 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CK Chairman | Chairman | 2023 |
RE Board of Directors | Board of Directors | 2023 |
Former (8)
CG Board of Directors | Board of Directors | 2020 – 2021 |
VM Board of Directors | Board of Directors | 2022 – 2023 |
TL Board of Directors | Board of Directors | 2021 – 2022 |
JL Board of Directors | Board of Directors | 2021 – 2023 |
HR Board of Directors | Board of Directors | 2021 – 2023 |
KO Chairman | Chairman | 2020 – 2021 |
DM Chairman | Chairman | 2021 – 2023 |
LK Board of Directors | Board of Directors | 2020 – 2021 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
One in three Danish companies experiences fraud
Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.
Related companies
Company hierarchy
Xpro Holding As
Xpro AS Board network connections
Board members of Xpro AS also hold positions in 106 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Camilla Gjørtz | Board of Directors | 43 companiesMany roles |
| Vegard Storvik | Chief Executive Officer | 14 companiesMany roles |
| Dordi Merete Storvik | Chairman | 12 companiesMany roles |
| Christopher Klepsland | Chairman | 10 companiesMany roles |
| Rolf Erik Myklebust | Board of Directors | 7 companiesMany roles |
| Helge Rønning | Board of Directors | 5 companies |
| Linda Kristin Paulsen Offenberg | Board of Directors | 5 companies |
| Vidar Mikal Hofseth | Board of Directors | 4 companies |
| Jostein Løken | Board of Directors | 3 companies |
| Kjell Ove Amundsgård | Chairman | 2 companies |
| Terese Linchausen | Board of Directors | 1 company |
Frequently asked questions
What is the Org number of Xpro AS?
Xpro AS is registered with Brønnøysundsregistrene under Org 917877165.
What is the revenue of Xpro AS?
Xpro AS reported revenue of NOK 68.7m in 2021.
How many employees does Xpro AS have?
Xpro AS employs 40 people as of the latest annual report.
Who is the CEO of Xpro AS?
Vegard Storvik is the CEO of Xpro AS.
Who is the chairman of Xpro AS?
Christopher Klepsland chairs the board of Xpro AS, in role since 2023.
Where is Xpro AS headquartered?
Xpro AS's registered address is Øvre Veg 24.