Protector Forsikring ASA
PROT.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | NOK 23,440,916 | NOK 14,842,623 | NOK 10,363,602 | NOK 8,926,876 |
| - Cash | NOK 456,000 | NOK 323,600 | NOK 198,500 | NOK 291,067 |
| + Debt | NOK 1,956,000 | NOK 1,891,700 | NOK 1,244,711 | NOK 1,384,664 |
| Enterprise Value | NOK 24,940,916 | NOK 16,410,723 | NOK 11,409,813 | NOK 10,020,473 |
| Revenue | NOK 11,693,000 | NOK 9,718,000 | NOK 5,993,000 | NOK 5,927,653 |
| % Growth | 20.3% | 62.2% | 1.1% | – |
| Gross Profit | NOK 11,693,000 | NOK 9,718,000 | NOK 5,736,372 | NOK 5,705,718 |
| % Margin | 100% | 100% | 95.7% | 96.3% |
| EBITDA | NOK 2,125,000 | NOK 1,994,000 | NOK 1,767,800 | NOK 1,445,838 |
| % Margin | 18.2% | 20.5% | 29.5% | 24.4% |
| Net Income | NOK 1,539,000 | NOK 1,509,000 | NOK 1,379,000 | NOK 1,232,110 |
| % Margin | 13.2% | 15.5% | 23% | 20.8% |
| EPS Diluted | 18.7 | 18.31 | 16.7 | 14.96 |
| % Growth | 2.1% | 9.6% | 11.6% | – |
| Operating Cash Flow | NOK 28,000 | NOK 27,700 | -NOK 121,377 | NOK 969,945 |
| Capital Expenditures | -NOK 72,000 | -NOK 71,700 | -NOK 43,754 | -NOK 52,815 |
| Free Cash Flow | -NOK 44,000 | -NOK 44,000 | -NOK 165,131 | NOK 917,130 |