XXL ASAXXL ASA

ESEF

Annual consolidated revenue for 2024: about NOK 7.183B, using the latest reported figures. The previous period, 2023, was about NOK 7.961B.

Watchlist

Latest fiscal year

Revenue

7.18 billion NOK

2024 · NOK

Exact inputs and evidence
  • Revenue: 7183000000 NOK Source

Operating margin

-19.09%

2024 · %

Exact inputs and evidence
  • Operating Income: -1371000000 NOK Source
  • Revenue: 7183000000 NOK Source

Operating cash flow

-34 million NOK

2024 · NOK

Exact inputs and evidence
  • Operating Cash Flow: -34000000 NOK Source

Free cash flow

-119 million NOK

2024 · NOK

Exact inputs and evidence
  • Operating Cash Flow: -34000000 NOK Source
  • Capital Expenditure: 85000000 NOK Source
Cash and cash equivalents
166 million NOK Source
Exact value

166000000 NOK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2025-05-08.

Financial data available through: 2024-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2024-12-31
  • Operating income: 5 of 11 periods available· newest 2024-12-31
  • Net income: 5 of 11 periods available· newest 2024-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2024-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2024-12-31
  • Total assets: 5 of 11 periods available· newest 2024-12-31
  • Total liabilities: 5 of 11 periods available· newest 2024-12-31
  • Current assets: 5 of 11 periods available· newest 2024-12-31
  • Current liabilities: 5 of 11 periods available· newest 2024-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2024-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -9.8%

    Prior period

    NOK 7.96 billion

    –

    Current period

    NOK 7.18 billion

    –

    Exact inputs and evidence

    7183000000 − 7961000000 = -778000000 NOK

    7961000000 NOK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    7183000000 NOK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +NOK 26 million

    Prior period

    −NOK 1.73 billion

    –

    Current period

    −NOK 1.71 billion

    –

    Exact inputs and evidence

    -1705000000 − -1731000000 = 26000000 NOK

    -1731000000 NOK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    -1705000000 NOK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -117.2%

    Prior period

    NOK 198 million

    –

    Current period

    −NOK 34 million

    –

    Exact inputs and evidence

    -34000000 − 198000000 = -232000000 NOK

    198000000 NOK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    -34000000 NOK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -34.1%

    Prior period

    NOK 129 million

    –

    Current period

    NOK 85 million

    –

    Exact inputs and evidence

    85000000 − 129000000 = -44000000 NOK

    129000000 NOK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    85000000 NOK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2024 2024-01-01 – 2024-12-31

  • Revenue NOK 7.18 billion 100% of revenue
  • Operating costs Derived NOK 8.55 billion 119% of revenue
  • Operating income −NOK 1.37 billion −19% of revenue
  • Tax, interest and other Derived NOK 334 million 4.6% of revenue
  • Net income −NOK 1.71 billion −24% of revenue

Cash

  • Operating cash flow −NOK 34 million −0.5% of revenue
  • Capital expenditure NOK 85 million 1.2% of revenue
  • Free cash flow Derived −NOK 119 million −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 97%
  • 2021 94%
  • 2022 Operating loss: operating costs were 106% of revenue.
  • 2023 Operating loss: operating costs were 118% of revenue.
  • 2024 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3110423000000 10059000000 Derived 364000000 244000000 Derived 120000000 1472000000 Derived
Source
2021 2021-01-01 – 2021-12-319597000000 8995000000 Derived 602000000 414000000 Derived 188000000 686000000 Derived
Source
2022 2022-01-01 – 2022-12-318426000000 8893000000 Derived -467000000 55000000 Derived -522000000 550000000 Derived
Source
2023 2023-01-01 – 2023-12-317961000000 9370000000 Derived -1409000000 322000000 Derived -1731000000 69000000 Derived
Source
2024 2024-01-01 – 2024-12-317183000000 8554000000 Derived -1371000000 334000000 Derived -1705000000 -119000000 Derived
Source

Amounts are exact, in NOK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

NOK 7.2B 2024
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11.3B8.4B5.6B2.8B0.020202021202220232024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Revenue10423000000
2021Revenue9597000000
2022Revenue8426000000
2023Revenue7961000000
2024Revenue7183000000

Revenue growth

Change in revenue from the same financial period one year earlier.

-9.8% 2024
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.0%-2.6%-6.1%-9.6%-13.2%20202021202220232024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-7.9%
2022Year over year-12.2%
2023Year over year-5.5%
2024Year over year-9.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -19.1% 2024
Net margin -23.7% 2024
Free cash flow margin -1.7% 2024
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17%6%-5%-16%-27%20202021202220232024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin3.5%
2021Operating margin6.3%
2022Operating margin-5.5%
2023Operating margin-17.7%
2024Operating margin-19.1%
2020Net margin1.2%
2021Net margin2%
2022Net margin-6.2%
2023Net margin-21.7%
2024Net margin-23.7%
2020Free cash flow margin14.1%
2021Free cash flow margin7.1%
2022Free cash flow margin6.5%
2023Free cash flow margin0.9%
2024Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

NOK -34M 2024
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8B1.3B809.5M320.3M-169.0M20202021202220232024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Operating cash flow1653000000
2021Operating cash flow905000000
2022Operating cash flow682000000
2023Operating cash flow198000000
2024Operating cash flow-34000000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

NOK -119M 2024
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.6B1.1B676.5M215.1M-246.3M20202021202220232024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(NOK)Source evidence
2020Free cash flow1472000000
2021Free cash flow686000000
2022Free cash flow550000000
2023Free cash flow69000000
2024Free cash flow-119000000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

81.2% 2024
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.88%66%44%22%0%20202021202220232024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets55.4%
2021Liabilities / assets58.4%
2022Liabilities / assets64.3%
2023Liabilities / assets69.4%
2024Liabilities / assets81.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.83× 2024
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.26×0.95×0.63×0.32×0.00×20202021202220232024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities1.17×
2021Current assets / current liabilities1.05×
2022Current assets / current liabilities0.84×
2023Current assets / current liabilities0.73×
2024Current assets / current liabilities0.83×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
NOK 120 million
Exact value

Exact value: 120000000 NOK

2020-01-01 – 2020-12-31: 120000000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 1.65 billion
Exact value

Exact value: 1653000000 NOK

2020-01-01 – 2020-12-31: 1653000000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 181 million
Exact value

Exact value: 181000000 NOK

2020-01-01 – 2020-12-31: 181000000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 1.47 billion
Calculation and evidence

1653000000 − 181000000 NOK

Exact free cash flow: 1472000000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
NOK 188 million
Exact value

Exact value: 188000000 NOK

2021-01-01 – 2021-12-31: 188000000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 905 million
Exact value

Exact value: 905000000 NOK

2021-01-01 – 2021-12-31: 905000000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 219 million
Exact value

Exact value: 219000000 NOK

2021-01-01 – 2021-12-31: 219000000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 686 million
Calculation and evidence

905000000 − 219000000 NOK

Exact free cash flow: 686000000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−NOK 522 million
Exact value

Exact value: -522000000 NOK

2022-01-01 – 2022-12-31: -522000000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 682 million
Exact value

Exact value: 682000000 NOK

2022-01-01 – 2022-12-31: 682000000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 132 million
Exact value

Exact value: 132000000 NOK

2022-01-01 – 2022-12-31: 132000000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 550 million
Calculation and evidence

682000000 − 132000000 NOK

Exact free cash flow: 550000000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−NOK 1.73 billion
Exact value

Exact value: -1731000000 NOK

2023-01-01 – 2023-12-31: -1731000000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 198 million
Exact value

Exact value: 198000000 NOK

2023-01-01 – 2023-12-31: 198000000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 129 million
Exact value

Exact value: 129000000 NOK

2023-01-01 – 2023-12-31: 129000000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 69 million
Calculation and evidence

198000000 − 129000000 NOK

Exact free cash flow: 69000000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2024-01-01 – 2024-12-31
−NOK 1.71 billion
Exact value

Exact value: -1705000000 NOK

2024-01-01 – 2024-12-31: -1705000000 NOK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−NOK 34 million
Exact value

Exact value: -34000000 NOK

2024-01-01 – 2024-12-31: -34000000 NOK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

NOK 85 million
Exact value

Exact value: 85000000 NOK

2024-01-01 – 2024-12-31: 85000000 NOK Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−NOK 119 million
Calculation and evidence

-34000000 − 85000000 NOK

Exact free cash flow: -119000000 NOK

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

4 filings · 329 latest values · 329 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 5967007LIEEXZXHCTC69, esef:5967007LIEEXZXHCTC69